{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Start","Questions","Macrofw","NewMacrofw","IdentFin","ResidFin","Signals","Output","Charts","BaseDB","LOGIT","FAN","GFN","STDesign","Config","STOps","Triangles"],"not_rendered":{"charts":40,"images":0,"macros":1,"external_links":95,"defined_names":1740,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":37,"n_cols":2,"rows_kept":37,"cut":false,"hidden":false,"merged":[[20,1,20,7],[12,1,12,7],[17,1,17,7],[18,1,18,7],[19,1,19,7],[5,0,5,7],[16,1,16,7],[3,1,3,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[13,1,13,7],[14,1,14,7],[9,1,9,7],[10,1,10,7],[11,1,11,7],[15,1,15,7]]}
["Sovereign Risk and Debt Sustainability Framework"]
["for Market Access Countries"]
[]
["Readme:","This is the new Sovereign Risk and Debt Sustainability Framework's public version template. It implements the tools for the near and medium-term risk assessments."]
[]
["Worksheet descriptions:"]
["Questions","Users should start on this sheet. It contains the questionnaire for users to fill in that determines major settings for the data inputs, the information needed to fill in the debt data disclosures, and will eventually contain the switches to activate the customizations for the various tools. Before proceeding to other questions, please be sure to select a country name from the dropdown country list in cell C4 on this sheet."]
["Macrofw","After completing the questionnaire on Questions, users should go to this sheet, which contains the data input for the template, and fill in the data."]
["NewMacrofw","This sheet processes the data on the Macrofw sheet. It illustrates what observations are needed for the tools to run."]
["IdentFin","This sheet projects financing assumptions from Macrofw, users just need to check that they are reflected in this worksheet."]
["ResidFin","This worksheet handles the debt issuance to cover residual financing needs. Users may adjust/customize the terms and conditions of debt issued in residual financing instrument(s)."]
["Signals","This sheet summarizes the results of the tools. Before finalizing the SRDSA, users should go to this sheet and set any final assessments where they wish to use judgment. They may also activate/de-activate certain stress tests."]
["Output","This worksheet has the output charts and tables."]
["BaseDB","This worksheet prepares the data obtained from BaseDB, performs a number of transformations and calculations on the data, and warehouses most information about the baseline scenario. No user interaction is required on this worksheet, though users may find it useful to look up key results."]
["LOGIT","This worksheet runs the logit model for the risk of sovereign stress (near-term assessment). No user interaction is needed, but users may wish to observe how the results are calculated."]
["FAN","This worksheet contains all the material needed to run the debt fanchart. To update the fanchart, click the button on the worksheet after uploading the data/projections into the template."]
["GFN","This worksheet implements the GFN financeability module. To update it, click the button on this worksheet."]
["STDesign","Handles calibration of the shocks for the stress tests."]
["STOps","Operation of the stress tests."]
["Triangles","Debt calculations for the GFN module stress scenario."]
["Config","This worksheet maintains all the key parameters for the worksheet. Users should not edit this worksheet."]
[]
["Worksheet tab color codes:"]
[null,"User input sheet"]
[null,"Output sheet"]
[null,"Major function sheet"]
[null,"Important function sheets (hidden, no user interaction needed)"]
[]
["Cell color codes:"]
["ABC","Organization or Section dividers, please do not write in these rows"]
["ABC","User input requested. Pre-populated cells may be overwritten."]
[2020,"Year row. Do not overwrite this row that is populated automatically."]
["ABC","Indicates a default parameter. Do not overwrite these cells (overrides are in user input cells nearby)."]
["ABC","Do not overwrite this major functionality cell"]
[null,"Something to take note of"]
[null,"Function to be added"]
["ABC","Consistency check"]

{"sheet":"Questions","index":1,"n_rows":94,"n_cols":15,"rows_kept":94,"cut":false,"hidden":false,"merged":[[87,2,87,4],[87,5,87,6],[33,4,37,4]]}
[null,"Questionnaire"]
[null,"Please input the requested information into the cells shaded in orange (█)."]
[null,"Section A, Basic information:"]
[null,"Country name","*** MAC DSA sample ***","IFS code:",{"$f":"VLOOKUP(Cname,CtryTab,MATCH(D4,CtryTabID,0),FALSE)","v":{"$error":"#N/A"}},"Document ID (e.g. SM/22/255):"]
[null,"Engagement","Surveillance","Currency union:",{"$f":"VLOOKUP(Cname,CtryTab,MATCH(D5,CtryTabID,0),FALSE)","v":{"$error":"#N/A"}},"Document name:"]
[null,"Projections start",2023,"AE or EM:",{"$f":"VLOOKUP(Cname,CtryTab,MATCH(D6,CtryTabID,0),FALSE)","v":{"$error":"#N/A"}},"Document number (EDMS):"]
[null,"Units scale","Billion","Arrangement:",{"$f":"VLOOKUP(Cname,CtryTab,MATCH(D7,CtryTabID,0),FALSE)","v":{"$error":"#N/A"}},"Issuance date (MM/DD/YYYY):"]
[null,"Years in medium-term forecast horizon",5,"Currency:",{"$f":"VLOOKUP(Cname,CtryTab,MATCH(D8,CtryTabID,0),FALSE)","v":{"$error":"#N/A"}},"Publication status:"]
[null,"Base year for GDP series",2012,"Flexible arrangement:",{"$f":"VLOOKUP(E7,FlexERList,2,FALSE)","v":{"$error":"#N/A"}},"Exceptional access:","Yes"]
[null,"Base currency for exchange rates","U.S. dollar",null,null,"Resilience and Sustainability Facility (RSF)","No"]
[]
[]
[]
[null,"Section B, Current-year overrides",null,{"$f":"ProjYr","v":2023},{"$f":"ProjYr","v":2023}]
[null,null,"Override","Interest","Amortization"]
[null,"Local currency",false]
[null,"Foreign currency",false]
[null,"Local-linked",false]
[]
[null,"Section C, Debt disclosures:"]
["PERIMETER","Debt coverage in the DSA","General government",null,null,null,"Cross holdings"]
["CGQUALIF","If central government, are subnational governments or unconsolidated social security funds insignificant?"]
[null,"Subsectors:","Included?","Normal setting:","Comments:",null,"BCG","EBFs","SSFs","SG","LG","PNFC","CB","OPFC","CH-TOT"]
["BCG","Budgetary central government (CG)","Yes",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B24,Config!$O$21:$W$21,0),FALSE)","v":"Yes"},null,"BCG",null,null,null,null,null,null,null,null,{"$f":"SUMIF($G$23:$N$23,\"<>\"&$F24,$G24:$N24)","v":0}]
["EBFs","Extra budgetary funds (EBFs)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B25,Config!$O$21:$W$21,0),FALSE)","v":"If consolidated"},"Not applicable","EBFs",null,null,null,null,null,null,null,null,{"$f":"SUMIF($G$23:$N$23,\"<>\"&$F25,$G25:$N25)","v":0}]
["SSFs","Social security funds (SSFs)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B26,Config!$O$21:$W$21,0),FALSE)","v":"If consolidated"},null,"SSFs",null,null,null,null,null,null,null,null,0]
["SG","State governments (SG)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B27,Config!$O$21:$W$21,0),FALSE)","v":"Yes"},null,"SG",null,null,null,null,null,null,null,null,0]
["LG","Local governments (LG)","Yes",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B28,Config!$O$21:$W$21,0),FALSE)","v":"Yes"},null,"LG",null,null,null,null,null,null,null,null,0]
["PNFC","Public nonfinancial corporations (PNFC)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B29,Config!$O$21:$W$21,0),FALSE)","v":"No"},null,"PNFC",null,null,null,null,null,null,null,null,0]
["CB","Central bank (CB)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B30,Config!$O$21:$W$21,0),FALSE)","v":"No"},null,"CB",null,null,null,null,null,null,null,null,0]
["OPFC","Other public financial corporations (OPFC)","No",{"$f":"VLOOKUP($C$21,Config!$O$21:$W$26,MATCH(B31,Config!$O$21:$W$21,0),FALSE)","v":"No"},null,"OPFC",null,null,null,null,null,null,null,null,0]
["CH-TOT",null,null,null,null,null,{"$f":"SUMIF($F$24:$F$31,\"<>\"&G$23,G$24:G$31)","v":0},{"$f":"SUMIF($F$24:$F$31,\"<>\"&H$23,H$24:H$31)","v":0},0,0,0,0,0,0,{"$f":"SUM(O24:O31)","v":0}]
[null,"Instrument coverage:"]
[null,"Currency & deposits","Yes"]
[null,"Loans","Yes"]
[null,"Debt securities","Yes"]
[null,"Other accounts payable","No"]
[null,"Insurance, pension, and standardized guarantee schemes","No"]
[]
[null,"Accounting principles:"]
[null,"Basis of recording","Cash basis"]
[null,"Valuation of debt stock","Nominal value"]
[]
[null,"Consolidation across sectors:","Non-consolidated"]
[]
[null,"Section D, Additional debt indicators",{"$f":"ProjYr-5","v":2018},{"$f":"ProjYr-4","v":2019},{"$f":"ProjYr-3","v":2020},{"$f":"ProjYr-2","v":2021},{"$f":"ProjYr-1","v":2022}]
["C-M-RMAT","Residual maturity of public debt (years):",null,null,null,null,6]
[null,"Historical Data on Marginal Effective Interest Rates ",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Settings for the tools (optional)"]
[null,"Overall:"]
[null,"Comparison group","Not yet operational"]
[]
[null,"Logit model:"]
[null,"Use currency union variable?","No"]
[null,"Adjust international reserves by liquid assets?","Not yet operational"]
[]
[null,"Debt fanchart:"]
[null,"Use stock-flow adjustment","Not yet operational"]
[]
[null,"GFN financeability module:"]
[null,"Year to begin shocks","Not yet operational"]
["GFN-DN","Domestic other investors (neutral/amplifier/mitigator)","Neutral (default)","Total assets:",null,"Claims on GG:"]
[]
[null,"REER Overvaluation"]
[null,"Team's Assessment of REER Overvaluation (+) in percent terms:",8.7999999999999995E-2]
[null,"Emerging Market or Advanced Economy Classificaiton",{"$f":"IF(AEEM=\"AE\",\"Advanced Economy\",\"Emerging Market\")","v":{"$error":"#N/A"}}]
[]
["Shocks Header",null,null,"Value"]
[null,"Natural Disaster Shock (for testing only, will be deleted)"]
[null,"One-off shock to external PPG debt-GDP ratio in the second year of the projection period"]
[]
[null,null,"Default","User defined"]
[null,"Natural Disaster shock","On","On"]
["YR_SHK_ND","Year of shock",1,1]
[null,"Size:"]
["CL_SHK_ND","Size of shock",4.4999999999999998E-2,{"$f":"C79","v":4.4999999999999998E-2}]
[]
[null,"Interaction:"]
["NGDP_RPCH_SHK_ND","Size of associated real GDP growth shock",{"$f":"IF($C$76=\"On\",-0.013, 0)","v":-1.2999999999999999E-2},{"$f":"C82","v":-1.2999999999999999E-2}]
["NX_RPCH_SHK_ND","Size of associated exports growth shock",{"$f":"IF($C$76=\"On\",-0.035, 0)","v":-3.5000000000000003E-2},{"$f":"C83","v":-3.5000000000000003E-2}]
[]
[]
[null,"End of shocks table"]
[]
[null,"Contingent Liabilities Shock Calibration","Domestic creditors",null,null,"External creditors"]
[null,null,"Central bank","Commercial banks","Other domestic","Official","Private"]
[null,"State and local government",{"$f":"VLOOKUP(\"FASAOS\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)","v":"N.A."},{"$f":"VLOOKUP(\"FOSAOG\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)","v":"N.A."},0]
[null,"Non-consolidated social security funds",0,0,0,0,0]
[null,"Optional: Public sector enterprises (SOEs)",{"$f":"VLOOKUP(\"FASAON\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)","v":"N.A."},{"$f":"VLOOKUP(\"FOSAON\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)","v":"N.A."},0]
[null,"Optional: Public-Private Partnerships (PPPs)",0,0,null,0]
[null,"Include SOEs?",false,null,null,"Total:",{"$f":"IF(C94,SUM(C90:G93),SUM(C90:G91))","v":0}]

{"sheet":"Macrofw","index":2,"n_rows":313,"n_cols":112,"rows_kept":313,"cut":false,"hidden":false,"merged":[[98,1,105,1]]}
[null,"Macroeconomic framework input"]
[]
[null,"Comments on data sources","Series_code",null,"Descriptor","Scale",{"$f":"StartYrDataIn","v":2000},{"$f":"G3+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AS3+1","v":2039},{"$f":"AT3+1","v":2040},{"$f":"AU3+1","v":2041},{"$f":"AV3+1","v":2042},{"$f":"AW3+1","v":2043},{"$f":"AX3+1","v":2044},{"$f":"AY3+1","v":2045},{"$f":"AZ3+1","v":2046},{"$f":"BA3+1","v":2047},{"$f":"BB3+1","v":2048},{"$f":"BC3+1","v":2049},{"$f":"BD3+1","v":2050},{"$f":"BE3+1","v":2051},{"$f":"BF3+1","v":2052},{"$f":"BG3+1","v":2053},{"$f":"BH3+1","v":2054},{"$f":"BI3+1","v":2055},{"$f":"BJ3+1","v":2056},{"$f":"BK3+1","v":2057},{"$f":"BL3+1","v":2058},{"$f":"BM3+1","v":2059},{"$f":"BN3+1","v":2060},{"$f":"BO3+1","v":2061},{"$f":"BP3+1","v":2062},{"$f":"BQ3+1","v":2063},{"$f":"BR3+1","v":2064},{"$f":"BS3+1","v":2065},{"$f":"BT3+1","v":2066},{"$f":"BU3+1","v":2067},{"$f":"BV3+1","v":2068},{"$f":"BW3+1","v":2069},{"$f":"BX3+1","v":2070},{"$f":"BY3+1","v":2071},{"$f":"BZ3+1","v":2072},{"$f":"CA3+1","v":2073},{"$f":"CB3+1","v":2074},{"$f":"CC3+1","v":2075},{"$f":"CD3+1","v":2076},{"$f":"CE3+1","v":2077},{"$f":"CF3+1","v":2078},{"$f":"CG3+1","v":2079},{"$f":"CH3+1","v":2080},{"$f":"CI3+1","v":2081},{"$f":"CJ3+1","v":2082},{"$f":"CK3+1","v":2083},{"$f":"CL3+1","v":2084},{"$f":"CM3+1","v":2085},{"$f":"CN3+1","v":2086},{"$f":"CO3+1","v":2087},{"$f":"CP3+1","v":2088},{"$f":"CQ3+1","v":2089},{"$f":"CR3+1","v":2090},{"$f":"CS3+1","v":2091},{"$f":"CT3+1","v":2092},{"$f":"CU3+1","v":2093},{"$f":"CV3+1","v":2094},{"$f":"CW3+1","v":2095},{"$f":"CX3+1","v":2096},{"$f":"CY3+1","v":2097},{"$f":"CZ3+1","v":2098},{"$f":"DA3+1","v":2099},{"$f":"DB3+1","v":2100},{"$f":"DC3+1","v":2101},{"$f":"DD3+1","v":2102},{"$f":"DE3+1","v":2103},{"$f":"DF3+1","v":2104},{"$f":"DG3+1","v":2105}]
["A) Macroframework"]
["Lookup out",null,null,null,null,null,{"$f":"G3-ProjYr","v":-23},-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["NGDP","Available in public WEO.",{"$f":"IFScode&A6","v":{"$error":"#N/A"}},null,"Nominal GDP (current prices) FY","Billion",50.849886715212691,56.051815002732305,57.574211570700385,69.372628636350129,82.911631037873278,99.226980677634927,115.57631782666006,136.08397445518793,171.23805416535356,138.97930647637006,140.91629434219868,162.91381016848266,175.74124379950035,185.78692173341869,192.47408885127408,180.47045930621383,165.03038109498601,165.1988302596547,169.23541194793754,167.56643667178918,152.1907026814097,162.72014820398562,185.34650498670183,191.66614108858928,195.98755863663905,202.43306841289242,208.5104758359906,214.82154687918819,221.50493432118279,227.88801208253653,234.31576192403352,240.97502075378176,247.87426573105512,255.02228545493651,262.42819142386952,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_R","Available in public WEO.",{"$error":"#N/A"},null,"Real GDP (2012 prices)FY","Billion",93.028602835850393,97.274190676386368,103.51741247233976,116.34778378065036,126.72571645013994,134.82848939560839,151.5011964387102,161.58790926601895,167.52801450114285,160.32584674297686,162.75465943278201,164.21909806198673,170.05853699178061,177.23187231167222,183.71219437289236,184.51998497468674,175.17555993272231,166.3128213721784,162.58975357397927,162.61127325290744,153.51909181634443,148.4875410088643,151.8951860280763,157.31457160755107,160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426645,176.29715946650722,178.66903637118588,181.08351230727675,183.54137443137697,186.04342447953226,188.59047903732812,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_D","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"GDP Deflator (index)",null,{"$f":"G6/G7*100","v":54.660486307568931},{"$f":"H6/H7*100","v":57.622494325557071},55.617900598205573,59.625225665783063,65.426050339588926,73.594965813558204,76.287396102126792,84.216681231487186,102.21457866331092,86.685527817091099,86.582033862076543,99.205154632495081,103.34161807354276,104.82703777269921,104.76935921879912,97.805372860273948,94.208564915315449,99.330183263483462,104.08737834203954,103.04724470804372,99.134707534276018,109.58505144500417,122.02263273336548,121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171534,125.62273974197093,127.42082293917278,129.26357564248246,131.14514226026341,133.07397105534179,135.05089329258081,137.07675300450782,{"$f":"AO6/AO7*100","v":139.15240724953381},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_PCH","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Nominal GDP growth",null,null,{"$f":"100*(H6-G6)/G6","v":10.229970258642407},{"$f":"100*(I6-H6)/H6","v":2.7160522239893026},20.492537793872245,19.516346241533267,19.677998654144126,16.47670526440815,17.743822449236532,25.832637421786774,-18.83853904216484,1.3937239398715542,15.610342245351404,7.873754605427119,5.716175507087712,3.5993745175726852,-6.2364911644473491,-8.5554601404486998,0.10207160860383203,2.4434686867565922,-0.98618560792808041,-9.175903179522626,6.9185865739892511,13.905073853762635,3.4096332716610291,2.2546588163698562,3.2887341528669936,3.0021811509088034,3.0267405116670134,3.1111345854674508,2.8816864874433294,2.820573922584829,2.842002080895953,2.8630540027311446,2.8837280476856879,2.9040230565425103,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_RPCH","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Real GDP growth",null,null,{"$f":"100*(H7-G7)/G7","v":4.5637446023212282},6.4181688406161692,12.394408826378776,8.9197510534923676,6.3939452641851657,12.365863563286997,6.6578436767589082,3.6760827354630958,-4.2990826218601503,1.5149227271500667,0.89978292130526538,3.5558829628876114,4.2181565517280166,3.6564089611512567,0.43970439989125393,-5.064180469799159,-5.0593465001326186,-2.2385933733079892,1.3235568942774979E-2,-5.5913598452808646,-3.2774756207517153,2.2949029905536458,3.5678455132034657,2.2453669814898505,2.3766978283075142,2.0609634091802955,1.7504193748941976,1.6560945514609731,1.4150281116905636,1.3453857747091296,1.3513678615665559,1.3573086211899419,1.3632076450919091,1.3690645422816741,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_DPCH","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Inflation (GDP deflator)",null,null,{"$f":"100*(H8-G8)/G8","v":5.4189199878706269},-3.4788388646036252,7.2050994814190812,9.7288095919689965,12.485723089761867,3.6584435617368931,10.393964841512444,21.370941206235308,-15.192598794905411,-0.11939011922835811,14.579376583514911,4.1696053560635891,1.4373876922454973,-5.5022592573069032E-2,-6.6469685511597598,-3.6775157026362413,5.4364678548833227,4.7892744403150189,-0.99928891529754815,-3.796838221975571,10.541559228502212,11.349706118085988,-0.15276193181236661,9.0877808494503644E-3,0.89086319827293647,0.92221130419373665,1.2543644975754762,1.4313357604643158,1.4461943195810036,1.4556046499788846,1.4707588568172254,1.4855814563592424,1.5000713157358325,1.5142277589240303,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NPGDP_R","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Potential RGDP FY","Billion",93.270151603482702,100.45652748278,108.789283813137,118.371854573946,128.682819853052,139.10381120614699,148.929962849818,156.98081637732,162.68489070440799,166.379535479374,169.31459459544001,172.29483471696199,175.55383836618901,178.46237158118399,179.90132154480801,178.90307816651,175.41150054961599,170.51267570539201,165.429724781555,160.82628881135099,157.121406665227,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ENDA","Available in public IFS.",{"$error":"#N/A"},null,"Exchange Rates (period average )","Unit",6.2997966666666603,6.23321666666667,6.2486833333333296,6.2951000000000104,6.2989916666666703,6.29955833333333,6.3122833333333297,6.30830950303893,6.28047871456811,6.31140126724915,6.3755083333333298,6.40930070568578,6.4296026559454198,6.4426293976465896,6.4090945782979301,6.3774416666666696,6.6666004606705798,6.7795249991878999,6.7707508982460602,6.7543266828631996,6.75105268711504,6.7585300491629399,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,{"$f":"AO13/AN13*AO13","v":6.75803381313131},{"$f":"AP13/AO13*AP13","v":6.75803381313131},6.75803381313131,6.75803381313131]
["ENDE","Available in public IFS.",{"$error":"#N/A"},null,"Exchange Rates (end of fiscal year)","Unit",6.2997000000000103,6.2835000000000099,6.2997000000000103,6.2996000000000096,6.2997999999999896,6.3029000000000002,6.3147999999999804,6.3051702395964702,6.2875000000000103,6.3701999999999899,6.4025999999999899,6.4062842105263202,6.4402999999999997,6.4597000000000202,6.3838999999999899,6.4341999999999899,6.7801999853886699,6.7816999999999901,6.7663235294117499,6.7531277777777703,6.7603588235294003,6.7664250000000097,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,{"$f":"AO14/AN14*AO14","v":6.7541368421052601},{"$f":"AP14/AO14*AP14","v":6.7541368421052601},{"$f":"AQ14/AP14*AQ14","v":6.7541368421052601},{"$f":"AR14/AQ14*AR14","v":6.7541368421052601}]
["GGXONLB","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Primary balance","Billion",{"$f":"G29-G17","v":2.1829020000000003},2.1403255099999985,1.6948118861579982,3.4698804944738164,3.508692592701415,4.3856636780443914,3.4922841439345973,6.2770582053357202,11.780842266125056,-4.1145959999999988,2.4690016131040053,0.84841676437626745,-0.17455129100383004,-3.0061129305903336,-5.8848496561365806,-10.240153975461212,-12.592588092434141,-12.842345999999992,-5.3534451816999962,-1.5516680585993399,-12.655347804747159,-8.8542289741502387,4.4999404582642555,5.7455471806633795E-2,6.6702774879679794E-2,0.66698056632489511,0.98827336128746879,1.3047726842571308,1.5186229579675654,1.0169340728106135,0.50421529092307082,2.157077437239252E-3,-0.51828828468320154,-1.0577784506298045,-1.6169943845298462,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGE","Available in public WEO.",{"$error":"#N/A"},null,"Total expenditures","Billion",12.067,13.8604,13.961399999999999,16.048200000000001,19.067699999999999,27.241330999999999,37.084800000000001,35.735700000000001,47.285400000000003,45.730800000000002,43.674900000000001,48.602400000000003,51.474800000000002,57.668500000000002,61.920400000000001,59.9437,50.263500000000001,49.679699999999997,48.833799999999997,49.410499999999999,51.047800000000002,49.607700000000001,52.900100000000002,56.564803779636698,56.562132627812801,58.149069152625202,59.5135199386362,60.913557144953103,62.349938543002999,64.1316364805284,65.893953469509697,67.7119203038515,69.617325988419196,71.614328853501107,73.707281984098103,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEXI","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Non-interest expenditures",null,{"$f":"G16-G18","v":9.5466999999999995},{"$f":"H16-H18","v":11.5306},11.701899999999998,13.456300000000002,16.703399999999998,24.699831,34.631500000000003,33.037600000000005,44.318100000000001,42.230900000000005,40.384599999999999,45.736000000000004,48.537700000000001,54.8598,58.797800000000002,56.505299999999998,46.501100000000001,45.211299999999994,44.046999999999997,44.364999999999995,45.985800000000005,44.669600000000003,48.254899999999999,51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,58.274350102580129,59.849589430395426,61.450397075315671,63.107082695869536,64.821607597361179,66.596002123535328,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Total Interest expenditures",null,{"$f":"SUM(G19:G22)","v":2.5203000000000002},{"$f":"SUM(H19:H22)","v":2.3298000000000001},2.2595000000000001,2.5918999999999999,2.3643000000000001,2.5415000000000001,2.4533,2.6980999999999997,2.9673000000000003,3.4998999999999998,3.2902999999999998,2.8664000000000001,2.9371,2.8087,3.1226000000000003,3.4384000000000001,3.7624000000000004,4.4683999999999999,4.7867999999999995,5.0455000000000005,5.0620000000000003,4.9381000000000004,4.6452,5.3733000000000004,5.0685011878372999,5.2415721140342901,5.4011053664701496,5.5529006784453401,5.6989997546069002,5.8572863779482693,6.0443640391142699,6.2615232285358298,6.5102432925496601,6.7927212561399308,7.1112798605627701,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Total Interest expenditures on local currency debt","Billion",1.6809000000000001,1.4400999999999999,1.4592000000000001,1.8343,1.6382000000000001,1.8754999999999999,1.8525,2.0939999999999999,2.3296000000000001,2.9552999999999998,2.8460999999999999,2.4868999999999999,2.5478999999999998,2.4373,2.6619000000000002,2.9155000000000002,3.1998000000000002,3.5739999999999998,3.7955999999999999,3.919,3.9603000000000002,3.9824000000000002,3.6812,4.1715,4.0076102786923498,4.1391991418541201,4.2604950740238001,4.3759077142344696,4.4869894063680302,4.6073375045546596,4.7495641759274996,4.9146506030136097,5.10372155880028,5.3184474799481203,5.5605943874060397,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Total Interest expenditures on foreign currency debt","Billion",0.83940000000000003,0.88970000000000005,0.80030000000000001,0.75760000000000005,0.72609999999999997,0.66600000000000004,0.6008,0.60409999999999997,0.63770000000000004,0.54459999999999997,0.44419999999999998,0.3795,0.38919999999999999,0.37140000000000001,0.4607,0.52290000000000003,0.56259999999999999,0.89439999999999997,0.99119999999999997,1.1265000000000001,1.1016999999999999,0.95569999999999999,0.96399999999999997,1.2018,1.0608909091449501,1.1023729721801701,1.1406102924463499,1.1769929642108701,1.21201034823887,1.2499488733936099,1.2947998631867701,1.3468726255222201,1.4065217337493801,1.4742737761918101,1.5506854731567301,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICI1","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$error":"#N/A"},null,"Total Interest expenditures on local-linked debt 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICI2","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$f":"IFScode&A22","v":{"$error":"#N/A"}},null,"Total Interest expenditures on local-linked debt 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI0","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Interest expenditures on preexisting debt",null,{"$f":"SUM(G24:G27)","v":2.5203000000000002},{"$f":"SUM(H24:H27)","v":2.3298000000000001},2.2595000000000001,2.5918999999999999,2.3643000000000001,2.5415000000000001,2.4533,2.6980999999999997,2.9673000000000003,3.4998999999999998,3.2902999999999998,2.8664000000000001,2.9371,2.8087,3.1226000000000003,3.4384000000000001,3.7624000000000004,4.4683999999999999,4.7867999999999995,5.0455000000000005,1.2260520803218899,1.0038930361171561,3.7879087128898776,5.3733000000000004,4.3113252951159495,4.4673043782150801,4.3401981925445003,3.86785090631217,3.514320484924542,3.31809387625283,3.1398363071155679,2.7973509473772609,2.5746378595807049,2.2563106554409353,2.0717265093975961,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL0","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Interest expenditures on preexisting local currency debt","Billion",1.6809000000000001,1.4400999999999999,1.4592000000000001,1.8343,1.6382000000000001,1.8754999999999999,1.8525,2.0939999999999999,2.3296000000000001,2.9552999999999998,2.8460999999999999,2.4868999999999999,2.5478999999999998,2.4373,2.6619000000000002,2.9155000000000002,3.1998000000000002,3.5739999999999998,3.7955999999999999,3.919,8.5099999999999995E-2,6.1499999999999999E-2,2.8225679015093799,4.1715,3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,2.3814469094438802,2.2436271370085601,2.1042542240037299,1.93785660486017,1.6754545792515201,1.53716953240646,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF0","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Interest expenditures on preexisting foreign currency debt","Billion",0.83940000000000003,0.88970000000000005,0.80030000000000001,0.75760000000000005,0.72609999999999997,0.66600000000000004,0.6008,0.60409999999999997,0.63770000000000004,0.54459999999999997,0.44419999999999998,0.3795,0.38919999999999999,0.37140000000000001,0.4607,0.52290000000000003,0.56259999999999999,0.89439999999999997,0.99119999999999997,1.1265000000000001,1.14095208032189,0.94239303611715597,0.96534081138049799,1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492196,0.93664696680894999,0.89620917010700796,0.69309672337353101,0.63678125472053504,0.58085607618941504,0.53455697699113602,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICI01","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$error":"#N/A"},null,"Interest expenditures on preexisting local-linked debt 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICI02","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$f":"IFScode&A27","v":{"$error":"#N/A"}},null,"Interest expenditures on preexisting local-linked debt 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGR","Available in public WEO.",{"$error":"#N/A"},null,"Total revenues","Billion",11.911802,13.929425509999998,13.597311886157996,17.052880494473818,20.298292592701415,29.214994678044391,38.400384143934602,39.598058205335725,56.270342266125056,38.263904000000004,43.024301613104001,46.634416764376269,48.42284870899617,51.891287069409664,52.944950343863418,46.305146024538786,33.949811907565859,32.402954000000001,38.722054818300002,42.838631941400656,33.345652195252846,35.832771025849766,52.758740458264256,51.252986186737985,51.564445776459081,53.57871802422143,55.105049116054353,56.669915605364395,58.174180851945501,59.296029271469855,60.358676348898847,61.457556728227253,62.593932505955884,63.769107492662009,64.984431234076339,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGRXI","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Noninterest revenues",null,{"$f":"G28-G30","v":11.729602},{"$f":"H28-H30","v":13.670925509999998},13.396711886157997,16.926180494473819,20.212092592701413,29.085494678044391,38.1237841439346,39.314658205335725,56.098942266125057,38.116304000000007,42.853601613104004,46.584416764376272,48.363148708996171,51.853687069409666,52.912950343863422,46.265146024538787,33.90851190756586,32.368954000000002,38.693554818300001,42.813331941400655,33.330452195252846,35.815371025849764,52.754840458264255,51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,59.291284175390743,{"$f":"AK28-AK30","v":60.353804721318497},{"$f":"AL28-AL30","v":61.45255415275291},{"$f":"AM28-AM30","v":62.588794411186335},{"$f":"AN28-AN30","v":63.763829146731375},{"$f":"AO28-AO30","v":64.979007739005482},{"$f":"AP28-AP30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGROPI","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Interest revenues","Billion",0.1822,0.25850000000000001,0.2006,0.12670000000000001,8.6199999999999999E-2,0.1295,0.27660000000000001,0.28339999999999999,0.1714,0.14760000000000001,0.17069999999999999,0.05,5.9700000000000003E-2,3.7600000000000001E-2,3.2000000000000001E-2,0.04,4.1300000000000003E-2,3.4000000000000002E-2,2.8500000000000001E-2,2.53E-2,1.52E-2,1.7399999999999999E-2,3.8999999999999998E-3,4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,4.7450960791095504E-3,4.8716275803479901E-3,5.0025754743434703E-3,5.1380947695469801E-3,5.2783459306371197E-3,5.4234950708606103E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFA","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Amortization",null,{"$f":"SUM(G32:G35)","v":2.3725000000000001},{"$f":"SUM(H32:H35)","v":2.5188000000000001},1.1993,2.9712000000000001,1.8642849049499999,3.3226,1.6819000000000002,2.3765999999999998,1.3382000000000001,1.4104000000000001,3.0217999999999998,1.9944999999999999,1.8382000000000001,2.4815999999999998,2.1300999999999997,3.2303000000000002,3.1343000000000001,5.5715000000000003,5.8791000000000002,4.0216000000000003,9.0300999999999991,7.0964,6.0941000000000001,10.19372300862481,9.01111840531496,6.7934588669152909,11.930745053894601,8.8771387650928997,4.7719794693048598,4.9782589253614198,6.1057700046533405,5.7624980797437804,5.4010046226279602,6.4065319037371893,2.0463327849057449,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Amortization, local currency debt","Billion",1.4325000000000001,1.2653000000000001,0.77610000000000001,2.5049999999999999,1.3069999999999999,1.7639,1.0759000000000001,1.1202000000000001,0.93300000000000005,0.99470000000000003,1.1256999999999999,1.3644000000000001,1.1267,1.8857999999999999,1.6074999999999999,2.6867000000000001,2.6072000000000002,5.0262000000000002,5.1832000000000003,3.1646000000000001,8.0016999999999996,5.8817000000000004,4.9413,8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,3.4991968132526901,1.13425014658603,4.0335430037840698,3.7588494481733301,5.1323677815066597,1.05860544817333,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Amortization, foreign currency debt","Billion",0.94,1.2535000000000001,0.42320000000000002,0.4662,0.55728490495000005,1.5587,0.60599999999999998,1.2564,0.4052,0.41570000000000001,1.8960999999999999,0.63009999999999999,0.71150000000000002,0.5958,0.52259999999999995,0.54359999999999997,0.52710000000000001,0.54530000000000001,0.69589999999999996,0.85699999999999998,1.0284,1.2146999999999999,1.1528,1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,1.47906211210873,4.9715198580673103,1.7289550759597101,1.6421551744546301,1.27416412223053,0.98772733673241497,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACI1","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$error":"#N/A"},null,"Amortization, local-linked debt 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFACI2","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$f":"IFScode&A35","v":{"$error":"#N/A"}},null,"Amortization, local-linked debt 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFA0","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Amortization, pre-existing debt",null,{"$f":"SUM(G37:G40)","v":2.3725000000000001},{"$f":"SUM(H37:H40)","v":2.5188000000000001},1.1993,2.9712000000000001,1.8642849049499999,3.3226,1.6819000000000002,2.3765999999999998,1.3382000000000001,1.4104000000000001,3.0217999999999998,1.9944999999999999,1.8382000000000001,2.4815999999999998,2.1300999999999997,3.2303000000000002,3.1343000000000001,5.5715000000000003,5.8791000000000002,4.0216000000000003,9.0300999999999991,7.0964,6.0941000000000001,10.19372300862481,9.01111840531496,6.7934588669152909,11.930745053894601,8.8771387650928997,4.7719794693048598,4.9782589253614198,6.1057700046533405,5.7624980797437804,5.4010046226279602,6.4065319037371893,2.0463327849057449,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL0","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Amortization, preexisting local currency debt","Billion",1.4325000000000001,1.2653000000000001,0.77610000000000001,2.5049999999999999,1.3069999999999999,1.7639,1.0759000000000001,1.1202000000000001,0.93300000000000005,0.99470000000000003,1.1256999999999999,1.3644000000000001,1.1267,1.8857999999999999,1.6074999999999999,2.6867000000000001,2.6072000000000002,5.0262000000000002,5.1832000000000003,3.1646000000000001,8.0016999999999996,5.8817000000000004,4.9413,8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,3.4991968132526901,1.13425014658603,4.0335430037840698,3.7588494481733301,5.1323677815066597,1.05860544817333,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF0","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Amortization, preexisting foreign currency debt","Billion",0.94,1.2535000000000001,0.42320000000000002,0.4662,0.55728490495000005,1.5587,0.60599999999999998,1.2564,0.4052,0.41570000000000001,1.8960999999999999,0.63009999999999999,0.71150000000000002,0.5958,0.52259999999999995,0.54359999999999997,0.52710000000000001,0.54530000000000001,0.69589999999999996,0.85699999999999998,1.0284,1.2146999999999999,1.1528,1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,1.47906211210873,4.9715198580673103,1.7289550759597101,1.6421551744546301,1.27416412223053,0.98772733673241497,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACI01","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$error":"#N/A"},null,"Amortization, preexisting local-linked debt 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFACI02","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$f":"IFScode&A40","v":{"$error":"#N/A"}},null,"Amortization, preexisting local-linked debt 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CL","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Recognition of contingent liabilities","Billion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTL","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Other items (e.g. arrears), other debt creating transactions","Billion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.5956999999999999,-10.238,-7.8662000000000001,-3.2519,-3.8292000000000002,-1.8993,-7.1496000000000004,-6.9337,-1.7871999999999999,-1.0015000000000001,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTA","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Use of asset buffers, other debt creating transactions","Billion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTP","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt issuance outside of GFN (e.g. pre-financing)","Billion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDG","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Public debt",null,{"$f":"SUM(G46:G49)","v":20.57636633944},{"$f":"SUM(H46:H49)","v":20.961990912000005},21.123931067842008,22.019147154368188,21.084066528666771,21.18977418331238,21.362800212877776,24.53049050912205,26.465874656666994,28.898322106336998,33.115613321452997,52.10670645661672,47.418284371750559,46.611735660926165,51.974297767260779,54.671830998012496,64.640928387578725,74.457066655103432,77.740290485604419,84.639867638022977,99.922321962171935,107.97841892356956,111.35546935230531,115.66578694520403,120.66347379655775,125.23382492496152,129.64229574754327,133.88593728713207,138.06169497818948,142.89630218724812,148.42957930785889,154.68094288348311,161.70033636594644,169.54055772678549,178.25740847680737,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCL","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Public local currency debt","Billion",9.9898463394399997,10.466820912000003,11.364601067842006,12.233357154368187,12.613716528666771,12.703044183312381,13.409079293807777,15.891213162332051,17.176274510126994,19.169061788686996,24.179217435182998,42.643933734086723,36.834994698750556,36.882888864005494,38.637808782854478,40.680861038213294,43.277081891448432,50.922608711512133,52.998227927138927,58.290402966527374,68.301920838216134,76.811109810569562,79.284569352305311,82.074045467146931,85.655375113673045,88.959750342373624,92.161677077129966,95.259268890143574,98.316765385423679,101.81643463588692,105.78447344892457,110.23392133776272,115.19817119206303,120.71252103816451,126.81427341589648,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCF","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Public foreign currency debt","Billion",10.58652,10.49517,9.7593300000000003,9.7857900000000004,8.4703499999999998,8.4867299999999997,7.9537209190700002,8.6392773467899993,9.2896001465399998,9.7292603176500005,8.9363958862700006,9.4627727225299996,10.583289672999999,9.7288467969206707,13.3364889844063,13.9909699597992,21.3638464961303,23.534457943591299,24.742062558465499,26.3494646714956,31.620401123955801,31.167309113000002,32.070900000000002,33.591741478057102,35.0080986828847,36.2740745825879,37.4806186704133,38.626668396988499,39.7449295927658,41.079867551361197,42.645105858934301,44.447021545720403,46.502165173883398,48.828036688620998,51.443135060910897,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCI1","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$error":"#N/A"},null,"Public local-linked debt 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGXWDGCI2","Not available in public WEO, so users would need to obtain this information from other sources. If a country does not have local-linked debt, please enter 0.",{"$f":"IFScode&A49","v":{"$error":"#N/A"}},null,"Public local-linked debt 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGCBP_GDP","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"General government cyclically adjusted primary balance (pct of GDP)",null,5.206153191306921,4.8567169499637073,3.7744113913422446,5.6896295845877916,4.806929397787334,5.0690403390577208,3.7695849586630112,5.2647901962853831,7.4717170492518497,-2.3268870610962726,2.5103604864669369,1.1037986518247291,0.43007538999138661,-1.1563226630165633,-2.6710744595142333,-5.4128243052988196,-7.531746570907365,-7.6883250491073278,-2.8924946348983154,-0.54492384697821417,-8.2657195388325988,-5.2063706268136762,2.9103268849806585,0.43277018381843346,0.42838688179862672,0.73178375328042045,0.87802388495458283,1.0131818363460181,1.090865228599855,0.83914708625060119,0.59505378633697481,0.36770358972353606,0.14424876595712616,-7.5293004511261113E-2,-0.29090900722433305,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGX_GDP","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Government expenditures, percent of GDP",null,{"$f":"100*G16/G6","v":23.730633005304085},24.727834414147623,24.249398505189394,23.133331279868795,22.997617778487612,27.453552263673792,32.086850227932793,26.260035498718967,27.61383865898145,32.904754786479941,30.993505899282752,29.833198271979668,29.290107937739741,31.040128907861011,32.170771852748594,33.215242112444749,30.45711926888783,30.072670564261799,28.855544733759917,29.48711029570909,33.541996390450706,30.48651353107908,28.541190999957326,29.512152463847066,28.860062863826471,28.725084102376744,28.542220576700483,28.355422456393445,28.148329396850098,28.141733255060906,28.121861256125349,28.099144920517187,28.08574168968164,28.081596369410491,28.086647849905486,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDG_GDP","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Debt-to-GDP",null,{"$f":"100*G45/G6","v":40.464920708042008},37.397523899945419,36.689918092759456,31.740396157960365,25.429564302064886,21.354851310202577,18.483717611524398,18.025995057338566,15.455603478833392,20.793255369460656,23.500201645265818,31.984216932087502,26.981875936788708,25.088814231934069,27.003269934906221,30.294060982716228,39.169108111295913,45.071182730576233,45.936184153656875,50.51122964666623,65.655996195342865,66.358358270549303,60.079616478495126,60.347532583620279,61.566904876991629,61.864311946074174,62.17543518030088,62.324259010399523,62.328947840954022,62.704615693208957,63.345964475057635,64.189616998323515,65.234822134134788,66.480683217288473,67.926165824497502,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCF_PCT","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Foreign currency debt, percent of total",null,{"$f":"100*G47/G45","v":51.449900460355629},{"$f":"100*H47/H45","v":50.06762021822977},46.200349587663183,44.442184483329015,40.174176022843412,40.05106390743687,37.231640233546692,35.218526688560708,35.100295255875345,33.667215286234594,26.985445806256028,18.160373905820673,22.319005871298444,20.872097249697998,25.659777153943789,25.590820179971324,33.050030420410138,31.608091751192031,31.826563039466798,31.13126875881191,31.644982325297132,28.864387368980815,28.8004713073719,29.04207230610983,29.01300416885843,28.965077609282361,28.910795241855752,28.850429835771074,28.787803596822837,28.748027011595479,28.730867565476132,28.734646115521233,28.758236512658609,28.800210016595173,28.858904379059251,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXONLB_GDP","Could use the option of computing this series based on the formula in the cells.",{"$error":"#N/A"},null,"Primary balance-to-GDP",null,{"$f":"100*G15/G6","v":4.292835522378744},3.8184767253222147,2.9436996876228019,5.0018005122205436,4.231846061620324,4.4198298165419132,3.0216260645820903,4.6126358599283401,6.8798038634269076,-2.9605817616449128,1.7521051235624496,0.52077645443246923,-9.9322894973346204E-2,-1.6180433490919961,-3.0574763030486873,-5.6741441313041703,-7.6304665897767423,-7.7738722361500798,-3.1633126424786884,-0.92600170381290481,-8.3154539546606792,-5.4413845315889198,2.4278528794417329,2.997685010002759E-2,3.4034188365674144E-2,0.32948202166480467,0.47396820583001364,0.6073751461211252,0.68559328604642178,0.44624289953536483,0.21518624559560795,8.9514565887028762E-4,-0.20909322036905076,-0.41477882952182948,-0.6161664170897343,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SFA","No need to fill out this row, as numbers will be computed by the spreadsheet.",{"$error":"#N/A"},null,"Stock-flow adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["EREER","Available in public IFS.",{"$error":"#N/A"},null,"Real effective exchange rate","Index",72.639276383041704,76.757702698144897,78.704295983029596,77.370960172370303,76.001490613833596,77.300490975301202,80.444676911093595,81.891011707621701,86.782049330151395,94.832263567338899,100,98.705885670194405,107.316176898102,111.218196890844,117.243107800391,131.08859619391501,129.37695220549,126.529161055439,124.702923586669,126.790212482952,127.611525110741,129.377530756743,119.775965483259,127.353156056288,131.94970149841001,135.08554240933799,137.880655136098,140.56040838609499,143.2922434707321,146.07717261660127,148.91622772323186,151.81046074544025,154.76094408311064,157.7687709785512,160.83505592157303,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["LLI1","Not available in public WEO, so users would need to obtain this information from other sources. Please note that the cells should not be blank or 0’s.",{"$error":"#N/A"},null,"Units of domestic currency per Local-Linked Bond index units 1, period average.",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["LLIE1","Not available in public WEO, so users would need to obtain this information from other sources. Please note that the cells should not be blank or 0’s.",{"$error":"#N/A"},null,"Units of domestic currency per Local-Linked Bond index units 1, end of period.",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["LLI2","Not available in public WEO, so users would need to obtain this information from other sources. Please note that the cells should not be blank or 0’s.",{"$f":"IFScode&A59","v":{"$error":"#N/A"}},null,"Units of domestic currency per Local-Linked Bond index units 2, period average.",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["LLIE2","Not available in public WEO, so users would need to obtain this information from other sources. Please note that the cells should not be blank or 0’s.",{"$error":"#N/A"},null,"Units of domestic currency per Local-Linked Bond index units 2, end of period.",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["For debt decomposition"]
["GGXWDGLD_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$f":"IFScode&A63","v":{"$error":"#N/A"}},null,"Debt stock by governing law: Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGXWDGLI_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by governing law: International",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGXWDGLM_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by governing law: Multilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGXWDGM1_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by residual maturity: < 1 year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGXWDGM5_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by residual maturity: 2 to 5 years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGXWDGML_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by residual maturity: > 5 years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGFATM_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by marketability: Preexisting marketable instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["GGFATN_H","Not available in public WEO, so users would need to obtain this information from other sources.",{"$error":"#N/A"},null,"Debt stock by marketability: Preexisting nonmarketable instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IFScode&A71","v":{"$error":"#N/A"}},null,"Debt amortization by marketability: Preexisting marketable instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},null,"Debt amortization by marketability: Preexisting nonmarketable instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
["B) Central database (suggested data comes from SPR, teams can refresh and must complete missing values)"]
[]
["FI_R","Not available in public WEO (in particular, public WEO does not have data on general government interest expenditures used to derive this series)",{"$f":"IFScode&A76&\".A\"","v":{"$error":"#N/A"}},null,"Real effective interest rate on public debt","Unit",1.4829801105334299,8.1368396834093701,16.262399138355601,1.6887199256082599,1.56884743911887,-0.39895786893162599,11.6092638204818,0.67981740805991298,-8.0977977284344398,57.418189487030702,0.78931273372935296,-4.45833271194667,5.3758583225791003,3.0597868556168502,5.5833518123422898,21.540538163122601,9.3595311092793398,-0.25878898222142499,3.9440390380013799,7.3080852970171604,10.622556608717099,-5.8561580454043201,-10.0172811152562,9.8648722832467506,8.8358101994869607,5.1752179332389803,4.65208666053132,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["ERERUS_RPCH","Derived based on publicly available variables ENDA (period average exchange rate per US dollar, available in public IFS) and NGDP_D (GDP deflator, available in public WEO).",{"$f":"IFScode&A77&\".A\"","v":{"$error":"#N/A"}},null,"Percent change in real ER vs. US dollar","Unit",-8.7315824680764802,-1.84246669686761,6.5897385184731103,-7.3305600388091499,-6.21864488319095,-9.0088687514664496,2.32346248756259,-9.4968071940570997,-17.952347636492899,38.250124026812102,-9.0580575612967706,-11.026260164000799,1.2556916568049701,-1.7060951901571899,-0.27323945380840498,12.803770941621501,6.5010514059141897,-4.2504341664705398,-1.0686738367214099,1.33589778494387,4.6692183254746196,-7.7931030561655401,-8.8605416822387397,7.15634270949763,4.6918909065473997,0.97056747894552797,0.53753742275788297,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["111NGDP_DPCH","Can be derived based on publicly available variable NGDP_D (GDP deflator, available in WEO).",{"$f":"A78&\".A\"","v":"111NGDP_DPCH.A"},null,"Deflator of Gross domestic product, current prices, percent change","Unit",2.2655632422196499,2.2529363538489999,1.5585706484322901,1.9736988860792199,2.68437375079735,3.1359661187527701,3.0856643040105101,2.7024476727320499,1.91765432806364,0.64090558847188706,1.2019919337928,2.0777377945786002,1.87038910928889,1.7513126125926699,1.86982747419842,1.00041019541723,1.0020298627950399,1.89813209607714,2.3888300871522801,1.7889324864659499,1.2050818338123599,3.6036064889747101,2.7523773960453299,2.3794579248342802,2.2792909675156698,2.1722903400151701,2.07220075128085,{"$f":"AH79/AG79*100-100","v":1.9350564656987785},{"$f":"AI79/AH79*100-100","v":1.9350564656990912},{"$f":"AJ79/AI79*100-100","v":1.9350564656994322},1.9350564656990485,1.9350564656988922,1.9350564656991764,1.9350564656990201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["111NGDP_D","Available in public WEO.",{"$f":"A79&\".A\"","v":"111NGDP_D.A"},null,"Deflator of Gross domestic product, current prices","Unit",78.024897149881497,79.782748422824397,81.026218922255097,82.625432502555796,84.843407924137196,87.504068450633298,90.204150255371403,92.641870214655498,94.418421048425898,95.023553985472205,96.165729439580801,98.1638011455792,99.999846191470098,101.751156110395,103.653727182661,104.690689637327,105.739721611059,107.74680120526099,110.320689210396,112.29425185897399,113.64748948854201,118.36989700061299,126.78565454253101,131.302970391749,134.05804049603199,136.54951483210499,139.14910988391401,141.84172373168499,144.58644117781401,147.38427045635001,150.23623931123899,153.14339537385399,156.10680654782701,159.127561401327,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IAR_GDP","Not available in public WEO, but can be approximated using data available in public IFS.",{"$f":"IFScode&A80&\".A\"","v":{"$error":"#N/A"}},null,"International reserves-to-GDP","Unit",16.7105423341931,20.935527945982098,21.026375675373799,19.694594710356,22.216370028396899,29.606954607525299,27.447713545242099,30.601383914802099,33.150129200709898,45.019555033056498,41.194790617834897,38.708992236452801,36.3727310347657,37.320480202557299,41.616572104469199,39.610341147268002,42.4611471602188,37.240726668808499,31.8168264023268,28.750731489594699,28.146071027583801,24.193954239656801,20.313819396506599,17.3176708352559,14.7442626305813,12.4327322851808,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["BCA_GDP_BP6","Available in public WEO.",{"$f":"IFScode&A81&\".A\"","v":{"$error":"#N/A"}},null,"Balance of Payments, Current Account, Total, Net(BPM6), percent of GDP in U.S. dollars","Unit",6.5619714844228403,4.6426675680647804,0.83515211936498901,8.5898336410008103,13.3084337937229,24.003605048631801,38.304471558108098,23.477642678743901,30.102724076937701,8.3468660771092296,18.525634731922601,18.257011402933699,14.997101794676899,20.411976698648399,15.0293891110218,8.1660334789833993,-3.4688580724000899,6.0793167593278099,6.8253265596093904,4.2708478071417399,-6.3406895684186901,10.445838477832099,14.3373928311401,15.886833357758301,15.723593509589699,14.978268367052699,13.5640643518957,12.9235075653922,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAGG","Available in public IFS (sum of claims on central government and claims on state and local government in domestic currency).",{"$f":"IFScode&A82","v":{"$error":"#N/A"}},null,"Bank claims on general government (other depository corporations)",{"$f":"UnitScale","v":"Billion"},"N.A.",4.1471859999999996,4.5098419999999999,5.1461230000000002,5.7245499999999998,7.6573916195000002,6.410736,6.6543559999999999,7.2274563003000001,12.71698672114,15.05773305546,14.505783054549999,19.34628231756,18.120316165929999,20.704086,17.616454999999998,22.231119,20.128178999999999,20.695979999999999,16.458611999999999,21.32348125,24.191132,{"$f":"AC102","v":40.101680575914152},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FODA","Available in public IFS (assets in domestic currency).",{"$f":"IFScode&A83","v":{"$error":"#N/A"}},null,"Banking System Assets (other depository corporations)",{"$f":"UnitScale","v":"Billion"},"N.A.",54.282487000000003,56.998565999999997,63.449502000000003,72.532326999999995,79.595747122999995,89.174525000000003,99.908834999999996,111.23882189926999,115.14718652345999,112.45854493562,119.133316576781,128.600458763864,133.92294362587199,141.91645748100001,142.41140999999999,146.322734,143.91960800000001,148.11906400000001,156.87882400000001,165.79837228,168.89819800000001,{"$f":"AC6/AB6*AB83","v":192.38361716957425},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI","Average of Government Effectiveness and Regulatory Quality indicators available through the Worldwide Governance Indicators (WGI) project (http://info.worldbank.org/governance/wgi/).",{"$f":"IFScode&A84","v":{"$error":"#N/A"}},null,"Institutional Quality Index","Unit",0.159010760486126,0.159010760486126,3.3390879631042501E-2,0.12382492958568,0.26352064311504397,1.1738651990890501,0.96842345595359802,0.75504043698310896,0.61284759640693698,0.71519814431667295,0.58979932963848103,0.690961554646492,0.52452009916305498,0.53490649163723003,0.15426166169345401,0.14672803599387399,0.18842294812202501,0.351319000124931,0.30716565251350397,0.30200210213661199,0.34226439893245703,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI_MIN","Derived based on data available through the Worldwide Governance Indicators (WGI) project (http://info.worldbank.org/governance/wgi/).",{"$f":"\"001\"&A85","v":"001IQI_MIN"},null,"Minimum institutional quality index","Unit",-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI_SF","Derived based on data available through the Worldwide Governance Indicators (WGI) project (http://info.worldbank.org/governance/wgi/).",{"$f":"\"001\"&A86","v":"001IQI_SF"},null,"Scaling factor for institutional quality index","Unit",3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["ISH","IMF staff estimates, users would need to obtain this information from other sources.",{"$f":"IFScode&A87","v":{"$error":"#N/A"}},null,"Country stress history","Unit",0.34867844009999999,0.31381059609,0.282429536481,0.25418658283290002,0.22876792454961001,0.20589113209464899,0.18530201888518399,0.16677181699666599,0.15009463529699901,0.13508517176729901,0.121576654590569,0.109418989131512,9.8477090218361193E-2,8.8629381196525095E-2,7.9766443076872598E-2,7.1789798769185301E-2,6.4610818892266803E-2,5.8149737003040103E-2,5.2334763302736099E-2,4.7101286972462499E-2,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAOP_YGAP_LAG","Bank for International Settlements (BIS) Credit-to-GDP Gap statistics, can be downloaded from https://www.bis.org/statistics/c_gaps.htm (please use columns marked as ‘actual-trend’).",{"$f":"IFScode&A88","v":{"$error":"#N/A"}},null,"Credit Gap (Systemic Risk tracker if BIS not present)","Unit",{"$f":"G89","v":0.27241173386573803},{"$f":"H89","v":-1.5501292943954501},13.1096343994141,9.8736295700073207,0.74328130483627297,-1.32864594459534,-5.0067186355590803,-4.8490009307861301,-4.6381506919860804,-8.2560367584228498,1.33135414123535,-3.1721849441528298,-4.5911149978637704,-2.7472701072692902,-2.3013570308685298,-7.0941053330898299E-2,4.8085608482360804,7.5705866813659703,6.06396579742432,5.1928791999816903,5.5146450996398899,8.1781501770019496,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAOP_YGAP_LAG_SR","IMF staff estimates, data is not publicly available.",{"$f":"IFScode&A89","v":{"$error":"#N/A"}},null,"Credit gap, if positive, lagged 1 year (Systemic Risk Tracker)","Unit",0.27241173386573803,-1.5501292943954501,13.1096343994141,9.8736295700073207,0.74328130483627297,-1.32864594459534,-5.0067186355590803,-4.8490009307861301,-4.6381506919860804,-8.2560367584228498,1.33135414123535,-3.1721849441528298,-4.5911149978637704,-2.7472701072692902,-2.3013570308685298,-7.0941053330898299E-2,4.8085608482360804,7.5705866813659703,6.06396579742432,5.1928791999816903,5.5146450996398899,8.1781501770019496,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["VIX_CHG","Derived based on publicly available data (data can be accessed from https://www.cboe.com/tradable_products/vix/).","111VIX_B2010_CHG",null,"Change in VIX, 2010=100","Unit",-4.6919216094834297,10.797327670342799,6.8419464289687104,-23.5470723225725,-28.837341086035298,-11.8555449182728,-2.3487965383353101E-3,20.973993059004801,67.216937008992105,-5.3840225700830304,-39.601430401666903,7.3338002787593402,-28.399179208492399,-15.8267707556068,-0.24004279941991799,11.0787495248419,-3.7628996607019798,-21.000573022219299,24.611419307494501,-5.5523068154811597,61.481730976998399,-42.559002232401198,26.470765209586499,-22.025221839976801,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["EREER_IX_3PCH","Available in public IFS.",{"$f":"IFScode&A91","v":{"$error":"#N/A"}},null,"REER (CPI-based), 3-year percent change","Unit",7.9994300629607302,9.8257973608751197,10.787021729170601,6.5139466639085004,-0.98522426936906704,-1.7836709179544501,3.9726580132657001,7.7492073808777198,12.265844053017,17.885073741440401,22.113531102068698,13.739972164390201,13.1642085390312,11.218196890844,18.780260168208201,22.151757528956001,16.327144138533399,7.9203404185239599,-4.87126477256641,-1.9993821762236901,1.1399386287403099,-0.60073790383218295,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GAAF","Difference between variables GGXWDG (General government gross debt) and GGXWDN (General government net debt), both variables are available in public WEO (in national currency).",{"$f":"IFScode&A92&\".A\"","v":{"$error":"#N/A"}},null,"Financial assets",{"$f":"UnitScale","v":"Billion"},3.8969999999999998,5.8285913547600003,5.9825115660300003,7.8145558584300003,10.60275209532,22.77425836862,31.345657964600001,31.0305483645196,43.219308219619997,38.970182943165597,45.1292567242266,52.5447494102498,55.595252081653399,64.738984943605999,68.584506036367102,75.399517704933004,67.357050906204705,78.038433679000804,82.519590738161696,75.648376335890106,76.917032494790107,78.2237483384569,79.569665657434399,80.955960495980804,82.383844179683095,83.854564373897205,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SDDREV","IMF staff estimates, users would need to obtain this information from other sources.",{"$f":"IFScode&A93","v":{"$error":"#N/A"}},null,"Standard deviation of debt revisions","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",13.2,13.2,9.6219688359833295,8.8156924707353994,8.2002931569313606,8.0887129730643696,7.6975263854096401,7.3237761592078803,9.7601259643895908,9.4026956275443396,9.0437912591021092,8.7497690938710804,8.4599570796166894,8.4599570796166894,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGXWDG_GDP.A","Available in public WEO.",{"$f":"IFScode&A94","v":{"$error":"#N/A"}},null,"General government gross debt, percent of Fiscal year GDP","Unit",40.586653575291599,37.211631397526098,35.824482033425603,30.637419519612699,24.109421596951599,19.840357763325201,16.762022761484101,16.281334476295498,13.7680745381028,18.068125671375501,20.293918627563698,28.926385800946498,24.570239883760799,24.7097496921965,23.467554692762,27.1317224469399,36.988074874863102,41.478695006347401,41.833053269353201,45.412751748203497,59.273098635852797,60.589109670842099,54.732526879672498,54.435603554862197,56.117570727113602,56.422985037057202,56.731625804428397,57.003149079966597,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGXONLB_GDP.A","Available in public WEO.",{"$f":"IFScode&A95","v":{"$error":"#N/A"}},null,"General government primary net lending/borrowing, percent of Fiscal year GDP","Unit",4.8424689985854599,4.3863129140067096,3.4214620509062699,5.5044334205884899,4.7014009846740601,4.9363716170208702,3.5259369707286901,5.05245434758793,7.36950738815636,-2.43468296524801,2.3871618018787499,1.07252248011939,0.41081184231402501,-1.2330986411215401,-2.8539650198056998,-5.7951576712041,-7.9681284981590599,-7.9585739461289204,-2.9751495559014098,-0.56284749976009396,-8.1787182904432605,-5.6773810292693501,0.31893697094699103,1.0328017597694299,1.2446137919797899,1.47729459788318,1.5188988131236301,1.63284750249359,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FIGB","Available in public IFS.",{"$f":"\"111\"&A96","v":"111FIGB"},null,"Long-term bond yield","Unit",6.0291666666666703,5.0175000000000001,4.6108333333333498,4.0149999999999997,4.27416666666665,4.29,4.7916666666666696,4.6291666666666798,3.6666666666666501,3.2566666666666699,3.2141666666666699,2.7858333333333301,1.8025,2.35083333333333,2.5408333333333299,2.1358333333333399,1.8416666666666699,2.33,2.91,2.1441666666666701,0.894166666666668,1.4424999999999999,2.95166666666668,3.77040787836797,3.62220384943888,3.4535979715210501,3.3807193284346,3.375,3.375,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
[]
["Source for next few rows is Arslanalp-Tsuda Debt Database. Some series may be missing. Teams need to complete this."]
["GGD_AT","Data sources (publicly available): (1) Serkan Arslanalp and Takahiro Tsuda (2014) \"Tracking Global Demand for Emerging Market Sovereign Debt\", IMF Working Paper WP/14/39, Washington, DC; and (2) Arslanalp S. and T. Tsuda, 2014, \"Tracking Global Demand for Advanced Economy Sovereign Debt\" IMF Economic Review, Volume 62, Number 3, Washington DC.",{"$f":"IFScode&A99","v":{"$error":"#N/A"}},null,"Total public debt",{"$f":"UnitScale","v":"Billion"},20.332999999999998,20.449000000000002,20.361000000000001,20.96,19.693999999999999,19.366,19.029,21.73,23.088000000000001,24.74,28.119,46.244,40.700000000000003,42.829000000000001,41.499000000000002,44.709000000000003,56.247999999999998,64.36,67.037999999999997,73.260999999999996,87.998999999999995,95.635609113000001,{"$f":"AC45","v":111.35546935230531},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDD_AT",null,{"$error":"#N/A"},null,"Public debt held by domestic creditors","Billion","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",30.634,35.372,41.082999999999998,41.531999999999996,46.73,"N.A.",64.468299999999999,{"$f":"AB100/AB$99*AC$99","v":75.065112999519513},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDDC_AT",null,{"$error":"#N/A"},null,"Public debt held by the domestic central bank","Billion","N.A.",0.96099999999999997,1.105,1.1299999999999999,0.92600000000000005,9.48,11.845000000000001,10.263,12.617000000000001,21.305,23.15,26.128,32.445999999999998,37.512,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",8.1999709999999997,{"$f":"AB101/AB$99*AC$99","v":9.5478203971220452},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDDB_AT",null,{"$error":"#N/A"},null,"Public debt held by domestic commercial banks","Billion","N.A.",4.0819999999999999,4.4909999999999997,5.13,5.718,7.6310000000000002,6.2549999999999999,6.3230000000000004,6.8680000000000003,12.388999999999999,14.712,14.175000000000001,19.088999999999999,18.094000000000001,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",34.440595245473808,40.101680575914152,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDDN_AT",null,{"$error":"#N/A"},null,"Public debt held by domestic nonbanks","Billion","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",21.827733754526193,25.415612026483327,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDX_AT",null,{"$error":"#N/A"},null,"Public debt held by external creditors","Billion","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",14.074999999999999,20.876000000000001,23.277000000000001,25.506,26.530999999999999,"N.A.",31.167309449561838,36.290356744669111,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDXO_AT",null,{"$error":"#N/A"},null,"Public debt held by official external creditors","Billion","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",16.782020444086587,19.540522411721831,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGDXP_AT",null,{"$error":"#N/A"},null,"Public debt held by external private creditors","Billion","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",14.844301102399999,17.284295376961207,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SH_GGDDC_AT","Could use the option of computing this series based on the formula in the cells.",{"$f":"IFScode&A107","v":{"$error":"#N/A"}},null,"Domestic central bank holder share","Unit",{"$f":"G101/G$99","v":{"$error":"#VALUE!"}},{"$f":"H101/H$99","v":4.6994963078879154E-2},{"$f":"I101/I$99","v":5.4270418938166101E-2},5.3912213740458008E-2,4.7019396770590034E-2,0.48951771145306211,0.62247096536864788,0.47229636447307866,0.54647435897435903,0.86115602263540825,{"$f":"Q101/Q$99","v":0.82328674561684267},0.56500302741977337,0.79719901719901709,0.87585514487847016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5741818095299363E-2,8.5741818095299363E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AQ101/AQ$99","v":{"$error":"#VALUE!"}},{"$f":"AR101/AR$99","v":{"$error":"#VALUE!"}},{"$f":"AS101/AS$99","v":{"$error":"#VALUE!"}},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SH_GGDDB_AT","Could use the option of computing this series based on the formula in the cells.",{"$f":"IFScode&A108","v":{"$error":"#N/A"}},null,"Domestic commercial banks' holder share","Unit",{"$f":"G102/G$99","v":{"$error":"#VALUE!"}},0.19961856325492686,{"$f":"I102/I$99","v":0.22056873434507143},0.24475190839694655,0.29034223621407534,0.39404110296395745,0.3287088128645751,0.29098021168890936,0.29747054747054746,0.50076798706548098,{"$f":"Q102/Q$99","v":0.52320495038941639},0.3065262520543206,0.46901719901719896,0.42247075579630627,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.36012313368318588,0.36012313368318588,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SH_GGDDN_AT","Could use the option of computing this series based on the formula in the cells.",{"$f":"IFScode&A109","v":{"$error":"#N/A"}},null,"Domestic nonbank creditors' holder share","Unit",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"I103/I$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Q103/Q$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.22823856047944688,0.22823856047944688,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SH_GGDXO_AT","Could use the option of computing this series based on the formula in the cells.",{"$f":"IFScode&A110","v":{"$error":"#N/A"}},null,"External official creditors' holder share","Unit",{"$f":"G105/G$99","v":{"$error":"#VALUE!"}},{"$f":"H105/H$99","v":{"$error":"#VALUE!"}},{"$f":"I105/I$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Q105/Q$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.17547878452112417,0.1754787845211242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["SH_GGDXP_AT","Could use the option of computing this series based on the formula in the cells.",{"$f":"IFScode&A111","v":{"$error":"#N/A"}},null,"External private creditors' holder share","Unit",{"$f":"G106/G$99","v":{"$error":"#VALUE!"}},{"$f":"H106/H$99","v":{"$error":"#VALUE!"}},{"$f":"I106/I$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Q106/Q$99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.15521730075311638,0.15521730075311638,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
[]
["GGXWDGCF_GDP.A","Internal source, users would need to obtain this information from other sources.",{"$f":"IFScode&A113","v":{"$error":"#N/A"}},null,"Foreign currency general government debt-to-GDP","Unit",20.259217708754001,18.791069044270401,17.072759243652001,13.560449112621701,9.9818540660952806,8.3315212464614596,6.7742201855282502,6.2233721939752797,5.2389079000396501,7.8804470568141101,6.2236091018776198,5.7248846750517997,6.3890536081669902,5.23588185468018,7.1497607476945504,8.6085844225535109,14.374071650391601,15.438057864770499,15.3288262438325,16.146853289548801,22.366255560861699,24.094921041730998,24.911265222675102,26.168619182964299,27.429523731075001,28.611396937451001,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["NGDP_RPCH.A","Available in public WEO.",{"$f":"IFScode&A114","v":{"$error":"#N/A"}},null,"Gross domestic product, constant prices, National Currency, percent change",{"$f":"UnitScale","v":"Billion"},6.9013595037279703E-9,3.69781256054263E-9,7.1521332821519996E-9,1.38779864865667E-8,7.3277601680368403E-9,5.8950829522783002E-9,1.41814441103944E-8,4.2550737015598503E-9,3.28603368851517E-9,-4.8232963157634003E-9,3.4611413558744501E-9,-1.9172427334138399E-10,-6.3298925090754304E-10,2.2702228337412999E-9,-8.5530865747947701E-10,1.7835679586063399E-9,-6.3175534399378804E-9,-2.68121079174624E-9,-7.0643530832503597E-10,-1.7143701303408799E-10,-7.3742852650107303E-9,-7.0409260851380805E-10,4.0369207500667001E-9,3.4668606847384201E-9,3.5243946908650602E-9,2.54313064893387E-9,1.1397273616109799E-9,1.6410301289205701E-9,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["NGDP_DPCH.A","Can be derived based on publicly available variable NGDP_D (GDP deflator, available in WEO).",{"$f":"IFScode&A115","v":{"$error":"#N/A"}},null,"Deflator of Gross domestic product, current prices, percent change","Unit",12.0431531554639,3.0713212426153,-4.48370323647109,10.8576712842742,9.5610675356483998,13.3574700836018,0.94839743512450803,13.4079243679454,23.669617000696299,-26.845330761349398,12.412306702858899,15.3360360807522,0.92575507326487205,3.7271505010412902,1.6172386523372799,-10.9058202158537,-0.86337269389135196,8.2241661009178895,3.3609088541830898,0.203401958185079,-3.3564721818735999,13.083376678616601,17.5142452576019,-3.3534064282722098,-2.47739980045219,0.87940155274344101,1.3589324594596699,0.96678117488833404,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["NGDP_R_PCH_WX001","Internal source, users would need to obtain this information from other sources.",{"$f":"IFScode&A116&\".A\"","v":{"$error":"#N/A"}},null,"Gross domestic product, constant prices, percent change, weighted by exports",{"$f":"UnitScale","v":"Billion"},2.7785087341698701E-9,1.41325562342603E-9,6.8611219174643403E-10,3.3909020213157501E-9,4.1328255867116399E-9,4.7376877696817499E-9,4.5807210703500197E-9,5.1753637998565902E-9,3.4004845527007799E-9,6.3536617349958802E-10,4.2471558661257396E-9,3.1653185172309199E-9,3.3726886780061698E-9,2.5912276318797898E-9,2.2262386523704398E-9,2.2692434098585798E-9,2.1905170352471402E-9,3.1125153404055301E-9,2.3478983571235699E-9,1.9392250823889399E-9,-4.8663060833932601E-9,5.41959090267732E-9,5.2081501668108496E-9,3.8407026752811903E-9,2.69682683702639E-9,2.5772616594010499E-9,2.4806399478371599E-9,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
[]
["FOSAOPCRGAPSRT","IMF staff estimates.",{"$f":"IFScode&A118","v":{"$error":"#N/A"}},null,"Credit-to-GDP gap from H-P trend","Unit","N.A.","N.A.","N.A.","N.A.","N.A.",-5.1196522712707502,-5.5219497680664098,-4.8599653244018599,-8.1289472579956108,-0.15064072608947801,-2.5267043113708501,-4.7233972549438503,-3.29715871810913,-2.60156154632568,-0.30666932463645902,4.1197338104248002,7.0145859718322798,5.9255089759826696,5.2172594070434597,5.4022951126098597,7.7042055130004901,6.6339097023010298,6.6339097023010298,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAOPCRDLTGDPSRT","IMF staff estimates.",{"$error":"#N/A"},null,"3-year change in ratio of credit to private sector to GDP","Unit","N.A.","N.A.","N.A.","N.A.","N.A.",-13.8242435455322,-8.1175985336303693,-6.5826473236084002,-6.2810001373290998,2.1110563278198198,-0.40402030944824202,1.00302505493164,-5.8258285522460902,-3.40939140319824,1.57595062255859,5.9265308380126998,10.2172966003418,8.8341293334960902,4.8982353210449201,2.4682102203369101,6.3649101257324201,6.8166675567626998,6.8166675567626998,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FSLTDSRT","IMF staff estimates.",{"$error":"#N/A"},null,"Loans-to-deposits ratio","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",176.70204162597699,189.01745605468801,93.008033752441406,75.943214416503906,75.178283691406307,72.092796325683594,66.834663391113295,62.562225341796903,63.216053009033203,69.572074890136705,67.304496765136705,71.463417053222699,73.622077941894503,76.278388977050795,70.275459289550795,70.515670776367202,70.515670776367202,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FPMISPRCSRT","IMF staff estimates.",{"$error":"#N/A"},null,"Economy-Wide Mispricing Risk Index","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",64.5,48.5,37.75,37.75,37.75,37.75,40.25,50.75,48.5,34.75,50.5,49.5,41,35,52.25,53.75,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FS_ODX_CT1SRT","IMF staff estimates.",{"$error":"#N/A"},null,"Regulatory Tier 1 capital",{"$f":"UnitScale","v":"Billion"},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",6.6884499999999996,8.0200800000000001,8.84375,10.18552,11.440619999999999,12.30613,13.271000000000001,13.75501,14.1601,15.48338,14.54834,15.073320000000001,15.482570000000001,15.43084,15.67895,15.65892,15.65892,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FODASRT","IMF staff estimates.",{"$error":"#N/A"},null,"Total assets of deposit money banks",{"$f":"UnitScale","v":"Billion"},"N.A.","N.A.","N.A.","N.A.","N.A.",79.595747122999995,89.174525000000003,99.908834999999996,111.23882189926999,115.14718652345999,112.45854493562,119.133316576781,128.600458763864,133.92294362587199,141.91645748100001,142.41140999999999,146.322734,143.91960800000001,148.11906400000001,156.87882400000001,165.79837228,168.89819800000001,168.89819800000001,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FODALGGSRT","IMF staff estimates.",{"$error":"#N/A"},null,"Claims on public sector of DMBs",{"$f":"UnitScale","v":"Billion"},"N.A.","N.A.","N.A.","N.A.","N.A.",8.8304726195000001,6.9607999999999999,6.9507849999999998,7.5281583539100003,14.475425605190001,17.191049197040002,16.819441923181,21.074504317559999,19.96605416593,24.845331000000002,23.796122,27.000218,24.025635999999999,23.183558000000001,20.151689999999999,25.345257650000001,28.653115,28.653115,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["DFI","Internal source.",{"$error":"#N/A"},null,"Debt fanchart index","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",3.1816169497395399,3.5386378557480902,3.4300916410576998,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GFI","Internal source.",{"$error":"#N/A"},null,"GFN index","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",10.447826470434601,"N.A.",19.8809769254351,21.470451656737001,9.4769367254667003,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
[]
["FOSAOG","Available in public IFS.",{"$f":"IFScode&A128","v":{"$error":"#N/A"}},null,"Bank claims on state and local government (other depository corporations)","Billion","N.A.",6.5698000000000006E-2,1.9195E-2,1.6428000000000002E-2,6.7799999999999996E-3,2.6922999999999999E-2,0.155782,0.33158599999999999,0.35911659013000002,0.32811596813999999,0.34551799999999999,0.33083612490999997,0.25731599999999999,2.652948276E-2,8.9366000000000001E-2,6.0270000000000002E-3,0.127861,0.20035,2.0900000000000001E-4,0,1.5505E-2,4.0115999999999999E-2,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FASAOS","Available in public IFS.",{"$f":"IFScode&A129","v":{"$error":"#N/A"}},null,"Central Bank claims on state and local government","Billion","N.A.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAON","Available in public IFS.",{"$f":"IFScode&A130","v":{"$error":"#N/A"}},null,"Bank claims on public non-fiinancial institutions","Billion","N.A.",1.355062,1.5589710000000001,1.571272,1.240621,3.3446989999999999,2.3753890000000002,3.0698639999999999,3.3800370536100002,6.0838288840499999,6.3856111415800001,5.7782578686309796,5.918539,6.6696280000000003,8.7084700000000002,11.087151,10.615332,9.7248540000000006,10.225084000000001,11.470250999999999,10.6120374,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FASAON","Available in public IFS.",{"$f":"IFScode&A131","v":{"$error":"#N/A"}},null,"Central bank claims on public non-financial institutions","Billion","N.A.",0.31032416099999999,0.30014690999999999,0.27995812399999997,0.24544616999999999,4.1677680000000001E-5,1.9453679999999998E-5,5.4894179999999999E-5,9.4661900000000002E-6,3.4457440000000003E-5,3.0119400000000002E-6,1.7651689999999998E-5,3.6321330000000003E-5,4.5665830000000001E-5,5.2740800000000003E-6,2.0039329999999998E-5,9.7130800000000005E-6,2.7201329999999999E-5,2.6249330000000002E-5,2.6706580000000001E-5,3.1572329999999998E-5,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
[]
["MTI","Internal source.",{"$f":"IFScode&A133","v":{"$error":"#N/A"}},null,"Medium-term Index","Unit","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["Sheet ends"]
[]
[]
["C) "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["D) Financing Projections"]
["INST1_A","NOTE: Users need to fill out fields below with their own financing projections.",{"$f":"IFScode&A157","v":{"$error":"#N/A"}},null,"Instrument 1: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1.42818243706059,0.89230947727413901,1.03737581993839,0.74616959014441497,1.0715920320458301,0.64681242811065398,0.80184945495763604,0.554154479025188,0.99246866905632103,1.02246777158491,1.27128440542764,0.81676428505791898]
["INST2_A",{"$f":"IF(D158,FrameDb,\"\")","v":""},{"$error":"#N/A"},null,"Instrument 2: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5.4930093733099703,3.3504407491572579,3.7530325051253453,3.2648242602852808,3.9479997708645014,3.2219124780631834,2.9702043703222492,3.2595537688568319,3.6326569805272984,4.24730118252642,4.2769691081927776,4.2157486401386306]
["INST3_A","",{"$error":"#N/A"},null,"Instrument 3: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4.0648269362493803,2.3483302444124678,3.6153482686778915,2.4004581991674314,2.9291007344355098,1.84092768000725,2.28218691026404,2.17720890184092,2.9247185196218402,3.91010058066475,4.9182710000632799,3.3246368113186899]
["INST4_A","",{"$error":"#N/A"},null,"Instrument 4: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0.1384364348088,0.31981354819214403,0.13057862832493899,0.49053056196685302,0.203613615684825,0.157564142020061,0.14070000353520301,0.32683790828201997,0.476543538137292,0.18486494013088101,0.48000178184840597,0.38014128545111803]
["INST5_A","",{"$error":"#N/A"},null,"Instrument 5: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1.3843643480880099,3.1981354819214398,1.3057862832493901,4.9053056196685301,3.0361361568482499,1.5756414202006099,2.4479591590277794,3.2683790828202,2.76543538137292,3.5486494013088099,3.9000178184840602,3.8014128545111801]
["INST6_A","",{"$error":"#N/A"},null,"Instrument 6: amount issued",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,1.2459279132792,2.8783219337292998,1.1752076549244601,4.4147750577016698,1.8325225411634201,1.41807727818055,1.46630003181683,2.9415411745381799,2.58889184323563,1.66378446117793,1.92001603663565,1.6212715690600601]
["INST7_A","",{"$error":"#N/A"}]
["INST8_A","",{"$error":"#N/A"}]
["INST9_A","",{"$error":"#N/A"}]
["INST10_A","",{"$error":"#N/A"}]
["INST11_A","",{"$error":"#N/A"}]
["INST12_A","",{"$error":"#N/A"}]
["INST13_A","",{"$error":"#N/A"}]
["INST14_A","",{"$error":"#N/A"}]
["INST15_A","",{"$error":"#N/A"}]
["INST16_A","",{"$error":"#N/A"}]
["INST17_A","",{"$error":"#N/A"}]
["INST18_A","",{"$error":"#N/A"}]
["INST19_A","",{"$error":"#N/A"}]
["INST20_A","",{"$error":"#N/A"}]
["INST21_A","",{"$error":"#N/A"}]
["INST22_A","",{"$error":"#N/A"}]
["INST23_A","",{"$error":"#N/A"}]
["INST24_A","",{"$error":"#N/A"}]
["INST25_A","",{"$error":"#N/A"}]
[]
["INST1_I",{"$f":"IF(D183,FrameDb,\"\")","v":""},{"$f":"IFScode&A183","v":{"$error":"#N/A"}},null,"Instrument 1: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.05,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["INST2_I","",{"$error":"#N/A"},null,"Instrument 2: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
["INST3_I","",{"$error":"#N/A"},null,"Instrument 3: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["INST4_I","",{"$error":"#N/A"},null,"Instrument 4: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["INST5_I","",{"$error":"#N/A"},null,"Instrument 5: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["INST6_I","",{"$error":"#N/A"},null,"Instrument 6: interest rate",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["INST7_I","",{"$error":"#N/A"}]
["INST8_I","",{"$error":"#N/A"}]
["INST9_I","",{"$error":"#N/A"}]
["INST10_I","",{"$error":"#N/A"}]
["INST11_I","",{"$error":"#N/A"}]
["INST12_I","",{"$error":"#N/A"}]
["INST13_I","",{"$error":"#N/A"}]
["INST14_I","",{"$error":"#N/A"}]
["INST15_I","",{"$error":"#N/A"}]
["INST16_I","",{"$error":"#N/A"}]
["INST17_I","",{"$error":"#N/A"}]
["INST18_I","",{"$error":"#N/A"}]
["INST19_I","",{"$error":"#N/A"}]
["INST20_I","",{"$error":"#N/A"}]
["INST21_I","",{"$error":"#N/A"}]
["INST22_I","",{"$error":"#N/A"}]
["INST23_I","",{"$error":"#N/A"}]
["INST24_I","",{"$error":"#N/A"}]
["INST25_I","",{"$error":"#N/A"}]
[]
["INST1_G",{"$f":"IF(D209,FrameDb,\"\")","v":""},{"$f":"IFScode&A209","v":{"$error":"#N/A"}},null,"Instrument 1: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST2_G","",{"$error":"#N/A"},null,"Instrument 2: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,5,5,5,5,5,5,5,5,5,5,5]
["INST3_G","",{"$error":"#N/A"},null,"Instrument 3: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6,6,6,6,6,6,6,6,6,6,6,6]
["INST4_G","",{"$error":"#N/A"},null,"Instrument 4: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8,8,8,8,8,8,8,8,8,8,8,8]
["INST5_G","",{"$error":"#N/A"},null,"Instrument 5: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,5,5,5,5,5,5,5,5,5,5,5]
["INST6_G","",{"$error":"#N/A"},null,"Instrument 6: grace period",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6,6,6,6,6,6,6,6,6,6,6,6]
["INST7_G","",{"$error":"#N/A"}]
["INST8_G","",{"$error":"#N/A"}]
["INST9_G","",{"$error":"#N/A"}]
["INST10_G","",{"$error":"#N/A"}]
["INST11_G","",{"$error":"#N/A"}]
["INST12_G","",{"$error":"#N/A"}]
["INST13_G","",{"$error":"#N/A"}]
["INST14_G","",{"$error":"#N/A"}]
["INST15_G","",{"$error":"#N/A"}]
["INST16_G","",{"$error":"#N/A"}]
["INST17_G","",{"$error":"#N/A"}]
["INST18_G","",{"$error":"#N/A"}]
["INST19_G","",{"$error":"#N/A"}]
["INST20_G","",{"$error":"#N/A"}]
["INST21_G","",{"$error":"#N/A"}]
["INST22_G","",{"$error":"#N/A"}]
["INST23_G","",{"$error":"#N/A"}]
["INST24_G","",{"$error":"#N/A"}]
["INST25_G","",{"$error":"#N/A"}]
[]
["INST1_M",{"$f":"IF(D235,FrameDb,\"\")","v":""},{"$f":"IFScode&A235","v":{"$error":"#N/A"}},null,"Instrument 1: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,5,5,5,5,5,5,5,5,5,5,5]
["INST2_M","",{"$error":"#N/A"},null,"Instrument 2: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15,15,15,15,15,15,15,15,15,15,15,15]
["INST3_M","",{"$error":"#N/A"},null,"Instrument 3: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},25,20,20,20,20,20,20,20,20,20,20,20]
["INST4_M","",{"$error":"#N/A"},null,"Instrument 4: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8,8,8,8,8,8,8,8,8,8,8,8]
["INST5_M","",{"$error":"#N/A"},null,"Instrument 5: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20,20,20,20,20,20,20,20,20,20,20,20]
["INST6_M","",{"$error":"#N/A"},null,"Instrument 6: maturity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},25,25,25,25,25,25,25,25,25,25,25,25]
["INST7_M","",{"$error":"#N/A"}]
["INST8_M","",{"$error":"#N/A"}]
["INST9_M","",{"$error":"#N/A"}]
["INST10_M","",{"$error":"#N/A"}]
["INST11_M","",{"$error":"#N/A"}]
["INST12_M","",{"$error":"#N/A"}]
["INST13_M","",{"$error":"#N/A"}]
["INST14_M","",{"$error":"#N/A"}]
["INST15_M","",{"$error":"#N/A"}]
["INST16_M","",{"$error":"#N/A"}]
["INST17_M","",{"$error":"#N/A"}]
["INST18_M","",{"$error":"#N/A"}]
["INST19_M","",{"$error":"#N/A"}]
["INST20_M","",{"$error":"#N/A"}]
["INST21_M","",{"$error":"#N/A"}]
["INST22_M","",{"$error":"#N/A"}]
["INST23_M","",{"$error":"#N/A"}]
["INST24_M","",{"$error":"#N/A"}]
["INST25_M","",{"$error":"#N/A"}]
[]
["INST1_C",{"$f":"IF(D261,FrameDb,\"\")","v":""},{"$f":"IFScode&A261","v":{"$error":"#N/A"}},null,"Instrument 1: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST2_C","",{"$error":"#N/A"},null,"Instrument 2: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST3_C","",{"$error":"#N/A"},null,"Instrument 3: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST4_C","",{"$error":"#N/A"},null,"Instrument 4: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2,2,2,2,2,2,2,2,2,2,2,2]
["INST5_C","",{"$error":"#N/A"},null,"Instrument 5: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3,3,3,3,3,3,3,3,3,3,3,3]
["INST6_C","",{"$error":"#N/A"},null,"Instrument 6: currency (1=Local; 2=FX; 3=Local-Linked 1; 4=Local-Linked 2)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4,4,4,4,4,4,4,4,4,4,4,4]
["INST7_C","",{"$error":"#N/A"}]
["INST8_C","",{"$error":"#N/A"}]
["INST9_C","",{"$error":"#N/A"}]
["INST10_C","",{"$error":"#N/A"}]
["INST11_C","",{"$error":"#N/A"}]
["INST12_C","",{"$error":"#N/A"}]
["INST13_C","",{"$error":"#N/A"}]
["INST14_C","",{"$error":"#N/A"}]
["INST15_C","",{"$error":"#N/A"}]
["INST16_C","",{"$error":"#N/A"}]
["INST17_C","",{"$error":"#N/A"}]
["INST18_C","",{"$error":"#N/A"}]
["INST19_C","",{"$error":"#N/A"}]
["INST20_C","",{"$error":"#N/A"}]
["INST21_C","",{"$error":"#N/A"}]
["INST22_C","",{"$error":"#N/A"}]
["INST23_C","",{"$error":"#N/A"}]
["INST24_C","",{"$error":"#N/A"}]
["INST25_C","",{"$error":"#N/A"}]
[]
["INST1_F",{"$f":"IF(D287,FrameDb,\"\")","v":""},{"$f":"IFScode&A287","v":{"$error":"#N/A"}},null,"Instrument 1: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST2_F","",{"$error":"#N/A"},null,"Instrument 2: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST3_F","",{"$error":"#N/A"},null,"Instrument 3: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST4_F","",{"$error":"#N/A"},null,"Instrument 4: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST5_F","",{"$error":"#N/A"},null,"Instrument 5: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST6_F","",{"$error":"#N/A"},null,"Instrument 6: frequency (0.5=semiannual; 1=annual)",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1]
["INST7_F","",{"$error":"#N/A"}]
["INST8_F","",{"$error":"#N/A"}]
["INST9_F","",{"$error":"#N/A"}]
["INST10_F","",{"$error":"#N/A"}]
["INST11_F","",{"$error":"#N/A"}]
["INST12_F","",{"$error":"#N/A"}]
["INST13_F","",{"$error":"#N/A"}]
["INST14_F","",{"$error":"#N/A"}]
["INST15_F","",{"$error":"#N/A"}]
["INST16_F","",{"$error":"#N/A"}]
["INST17_F","",{"$error":"#N/A"}]
["INST18_F","",{"$error":"#N/A"}]
["INST19_F","",{"$error":"#N/A"}]
["INST20_F","",{"$error":"#N/A"}]
["INST21_F","",{"$error":"#N/A"}]
["INST22_F","",{"$error":"#N/A"}]
["INST23_F","",{"$error":"#N/A"}]
["INST24_F","",{"$error":"#N/A"}]
["INST25_F","",{"$error":"#N/A"}]
[]
["End FinancingIn"]

{"sheet":"NewMacrofw","index":3,"n_rows":103,"n_cols":48,"rows_kept":103,"cut":false,"hidden":false,"merged":[[1,7,2,8]]}
[null,"Macroeconomic framework"]
[null,null,null,null,null,null,null,"Please provide series:"]
[null,"Check consistency with forecast horizon:",null,null,null,null,{"$f":"IF(MAX($4:$4)=ProjYr+MTHorizon,\"Ok\",IF(MAX($4:$4)<ProjYr+MTHorizon,\"Insufficient observations in MT horizon, extend dates\",IF(MAX($4:$4)>ProjYr+MTHorizon,\"Years exceed MT horizon\")))","v":"Years exceed MT horizon"}]
[null,null,null,null,null,null,null,"Start:","End:",{"$f":"FirstYr","v":2000},{"$f":"J4+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"AJ4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,3,4]
["HEADER",null,null,null,null,null,"UNIT_OR_PERIMETER",null,null,{"$f":"J4-ProjYr","v":-23},-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,{"$f":"AK4-ProjYr","v":4},5,6,7,8,9,10,11,{"$f":"AS4-ProjYr","v":12},{"$f":"AT4-ProjYr","v":13},{"$f":"AU4-ProjYr","v":14},{"$f":"AV4-ProjYr","v":15}]
[null,"National accounts-related items:"]
["NGDP_R",null,"Real GDP",null,null,null,{"$f":"UnitScale&\" \"&GDPBaseYr&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Dictionary,H$5,FALSE)","v":2000},{"$f":"VLOOKUP($A8,Dictionary,I$5,FALSE)","v":2028},{"$f":"Macrofw!G7","v":93.028602835850393},{"$f":"Macrofw!H7","v":97.274190676386368},{"$f":"Macrofw!I7","v":103.51741247233976},{"$f":"Macrofw!J7","v":116.34778378065036},{"$f":"Macrofw!K7","v":126.72571645013994},{"$f":"Macrofw!L7","v":134.82848939560839},{"$f":"Macrofw!M7","v":151.5011964387102},{"$f":"Macrofw!N7","v":161.58790926601895},{"$f":"Macrofw!O7","v":167.52801450114285},{"$f":"Macrofw!P7","v":160.32584674297686},{"$f":"Macrofw!Q7","v":162.75465943278201},{"$f":"Macrofw!R7","v":164.21909806198673},{"$f":"Macrofw!S7","v":170.05853699178061},{"$f":"Macrofw!T7","v":177.23187231167222},{"$f":"Macrofw!U7","v":183.71219437289236},{"$f":"Macrofw!V7","v":184.51998497468674},{"$f":"Macrofw!W7","v":175.17555993272231},{"$f":"Macrofw!X7","v":166.3128213721784},{"$f":"Macrofw!Y7","v":162.58975357397927},{"$f":"Macrofw!Z7","v":162.61127325290744},{"$f":"Macrofw!AA7","v":153.51909181634443},{"$f":"Macrofw!AB7","v":148.4875410088643},{"$f":"Macrofw!AC7","v":151.8951860280763},{"$f":"Macrofw!AD7","v":157.31457160755107},{"$f":"Macrofw!AE7","v":160.84686105549923},{"$f":"Macrofw!AF7","v":164.66970490910609},{"$f":"Macrofw!AG7","v":168.06348727328793},{"$f":"Macrofw!AH7","v":171.00530311664241},{"$f":"Macrofw!AI7","v":173.83731262426645},{"$f":"Macrofw!AJ7","v":176.29715946650722},{"$f":"Macrofw!AK7","v":178.66903637118588},{"$f":"Macrofw!AL7","v":181.08351230727675},{"$f":"Macrofw!AM7","v":183.54137443137697},{"$f":"Macrofw!AN7","v":186.04342447953226},{"$f":"Macrofw!AO7","v":188.59047903732812},{"$f":"Macrofw!AP7","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ7","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR7","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS7","v":{"$error":"#N/A"}}]
["NGDP_RPCH",null,null,"Growth",null,null,"Percent change",{"$f":"VLOOKUP($A9,Dictionary,H$5,FALSE)","v":2001},{"$f":"VLOOKUP($A9,Dictionary,I$5,FALSE)","v":2028},null,{"$f":"K8/J8-1","v":4.5637446023212291E-2},{"$f":"L8/K8-1","v":6.4181688406161674E-2},0.12394408826378767,8.9197510534923641E-2,6.3939452641851746E-2,0.12365863563286994,6.6578436767589011E-2,3.6760827354630932E-2,-4.2990826218601508E-2,1.5149227271500587E-2,8.9978292130525883E-3,3.5558829628876021E-2,4.218156551728014E-2,3.6564089611512474E-2,4.3970439989124976E-3,-5.0641804697991621E-2,-5.0593465001326221E-2,-2.2385933733079844E-2,1.3235568942771003E-4,-5.5913598452808633E-2,-3.2774756207517131E-2,2.2949029905536378E-2,3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,{"$f":"AK8/AJ8-1","v":1.7504193748941965E-2},1.6560945514609626E-2,1.4150281116905639E-2,1.3453857747091291E-2,1.3513678615665548E-2,1.3573086211899454E-2,1.3632076450919017E-2,1.3690645422816727E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["NGDP_D",null,"GDP deflator",null,null,null,{"$f":"\"Index, \" & GDPBaseYr & \"=100\"","v":"Index, 2012=100"},{"$f":"VLOOKUP($A11,Dictionary,H$5,FALSE)","v":2000},{"$f":"VLOOKUP($A11,Dictionary,I$5,FALSE)","v":2028},{"$f":"Macrofw!G8","v":54.660486307568931},{"$f":"Macrofw!H8","v":57.622494325557071},{"$f":"Macrofw!I8","v":55.617900598205573},{"$f":"Macrofw!J8","v":59.625225665783063},{"$f":"Macrofw!K8","v":65.426050339588926},{"$f":"Macrofw!L8","v":73.594965813558204},{"$f":"Macrofw!M8","v":76.287396102126792},{"$f":"Macrofw!N8","v":84.216681231487186},{"$f":"Macrofw!O8","v":102.21457866331092},{"$f":"Macrofw!P8","v":86.685527817091099},{"$f":"Macrofw!Q8","v":86.582033862076543},{"$f":"Macrofw!R8","v":99.205154632495081},{"$f":"Macrofw!S8","v":103.34161807354276},{"$f":"Macrofw!T8","v":104.82703777269921},{"$f":"Macrofw!U8","v":104.76935921879912},{"$f":"Macrofw!V8","v":97.805372860273948},{"$f":"Macrofw!W8","v":94.208564915315449},{"$f":"Macrofw!X8","v":99.330183263483462},{"$f":"Macrofw!Y8","v":104.08737834203954},{"$f":"Macrofw!Z8","v":103.04724470804372},{"$f":"Macrofw!AA8","v":99.134707534276018},{"$f":"Macrofw!AB8","v":109.58505144500417},{"$f":"Macrofw!AC8","v":122.02263273336548},{"$f":"Macrofw!AD8","v":121.83622860235369},{"$f":"Macrofw!AE8","v":121.8473008118043},{"$f":"Macrofw!AF8","v":122.93279357282559},{"$f":"Macrofw!AG8","v":124.06649369171534},{"$f":"Macrofw!AH8","v":125.62273974197093},{"$f":"Macrofw!AI8","v":127.42082293917278},{"$f":"Macrofw!AJ8","v":129.26357564248246},{"$f":"Macrofw!AK8","v":131.14514226026341},{"$f":"Macrofw!AL8","v":133.07397105534179},{"$f":"Macrofw!AM8","v":135.05089329258081},{"$f":"Macrofw!AN8","v":137.07675300450782},{"$f":"Macrofw!AO8","v":139.15240724953381},{"$f":"Macrofw!AP8","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ8","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR8","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS8","v":{"$error":"#N/A"}}]
["NGDP_DPCH",null,null,"Inflation",null,null,"Percent",{"$f":"VLOOKUP($A12,Dictionary,H$5,FALSE)","v":2001},{"$f":"VLOOKUP($A12,Dictionary,I$5,FALSE)","v":2028},null,{"$f":"K11/J11-1","v":5.4189199878706296E-2},-3.4788388646036283E-2,7.205099481419075E-2,9.728809591969001E-2,0.1248572308976188,3.6584435617369016E-2,0.10393964841512449,0.21370941206235305,-0.1519259879490541,-1.1939011922835752E-3,0.14579376583514914,4.1696053560635882E-2,1.4373876922455064E-2,-5.5022592573072959E-4,-6.6469685511597598E-2,-3.677515702636236E-2,5.4364678548833201E-2,4.7892744403150278E-2,-9.9928891529754704E-3,-3.7968382219755736E-2,0.10541559228502217,0.11349706118085989,-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,{"$f":"AK11/AJ11-1","v":1.2543644975754775E-2},1.4313357604643251E-2,1.4461943195809956E-2,1.4556046499788922E-2,1.4707588568172225E-2,1.4855814563592418E-2,1.5000713157358403E-2,1.5142277589240249E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["NGDP",null,"Nominal GDP",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Dictionary,H$5,FALSE)","v":2000},{"$f":"VLOOKUP($A14,Dictionary,I$5,FALSE)","v":2028},{"$f":"Macrofw!G6","v":50.849886715212691},{"$f":"Macrofw!H6","v":56.051815002732305},{"$f":"Macrofw!I6","v":57.574211570700385},{"$f":"Macrofw!J6","v":69.372628636350129},{"$f":"Macrofw!K6","v":82.911631037873278},{"$f":"Macrofw!L6","v":99.226980677634927},{"$f":"Macrofw!M6","v":115.57631782666006},{"$f":"Macrofw!N6","v":136.08397445518793},{"$f":"Macrofw!O6","v":171.23805416535356},{"$f":"Macrofw!P6","v":138.97930647637006},{"$f":"Macrofw!Q6","v":140.91629434219868},{"$f":"Macrofw!R6","v":162.91381016848266},{"$f":"Macrofw!S6","v":175.74124379950035},{"$f":"Macrofw!T6","v":185.78692173341869},{"$f":"Macrofw!U6","v":192.47408885127408},{"$f":"Macrofw!V6","v":180.47045930621383},{"$f":"Macrofw!W6","v":165.03038109498601},{"$f":"Macrofw!X6","v":165.1988302596547},{"$f":"Macrofw!Y6","v":169.23541194793754},{"$f":"Macrofw!Z6","v":167.56643667178918},{"$f":"Macrofw!AA6","v":152.1907026814097},{"$f":"Macrofw!AB6","v":162.72014820398562},{"$f":"Macrofw!AC6","v":185.34650498670183},{"$f":"Macrofw!AD6","v":191.66614108858928},{"$f":"Macrofw!AE6","v":195.98755863663905},{"$f":"Macrofw!AF6","v":202.43306841289242},{"$f":"Macrofw!AG6","v":208.5104758359906},{"$f":"Macrofw!AH6","v":214.82154687918819},{"$f":"Macrofw!AI6","v":221.50493432118279},{"$f":"Macrofw!AJ6","v":227.88801208253653},{"$f":"Macrofw!AK6","v":234.31576192403352},{"$f":"Macrofw!AL6","v":240.97502075378176},{"$f":"Macrofw!AM6","v":247.87426573105512},{"$f":"Macrofw!AN6","v":255.02228545493651},{"$f":"Macrofw!AO6","v":262.42819142386952},{"$f":"Macrofw!AP6","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ6","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR6","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS6","v":{"$error":"#N/A"}}]
["NGDP_PCH",null,null,"Growth",null,null,"Percent change",{"$f":"VLOOKUP($A15,Dictionary,H$5,FALSE)","v":2001},{"$f":"VLOOKUP($A15,Dictionary,I$5,FALSE)","v":2028},null,{"$f":"K14/J14-1","v":0.10229970258642407},2.7160522239892959E-2,0.20492537793872256,0.19516346241533267,0.19677998654144124,0.16476705264408142,0.17743822449236535,0.25832637421786786,-0.18838539042164837,1.3937239398715606E-2,0.15610342245351405,7.873754605427119E-2,5.7161755070877174E-2,3.5993745175726843E-2,-6.2364911644473553E-2,-8.5554601404487007E-2,1.0207160860382647E-3,2.4434686867566002E-2,-9.8618560792808063E-3,-9.1759031795226265E-2,6.9185865739892494E-2,0.13905073853762628,3.4096332716610389E-2,2.2546588163698589E-2,3.28873415286699E-2,3.0021811509088003E-2,{"$f":"AK14/AJ14-1","v":3.0267405116670032E-2},3.1111345854674566E-2,2.8816864874433357E-2,2.8205739225848347E-2,2.8420020808959556E-2,2.8630540027311469E-2,2.8837280476856852E-2,2.9040230565425151E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Fiscal accounts-related items:"]
["GGR",null,"Total revenues",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A18,Dictionary,H$5,FALSE)","v":2012},2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q28","v":43.024301613104001},{"$f":"Macrofw!R28","v":46.634416764376269},{"$f":"Macrofw!S28","v":48.42284870899617},{"$f":"Macrofw!T28","v":51.891287069409664},{"$f":"Macrofw!U28","v":52.944950343863418},{"$f":"Macrofw!V28","v":46.305146024538786},{"$f":"Macrofw!W28","v":33.949811907565859},{"$f":"Macrofw!X28","v":32.402954000000001},{"$f":"Macrofw!Y28","v":38.722054818300002},{"$f":"Macrofw!Z28","v":42.838631941400656},{"$f":"Macrofw!AA28","v":33.345652195252846},{"$f":"Macrofw!AB28","v":35.832771025849766},{"$f":"Macrofw!AC28","v":52.758740458264256},{"$f":"Macrofw!AD28","v":51.252986186737985},{"$f":"Macrofw!AE28","v":51.564445776459081},{"$f":"Macrofw!AF28","v":53.57871802422143},{"$f":"Macrofw!AG28","v":55.105049116054353},{"$f":"Macrofw!AH28","v":56.669915605364395},{"$f":"Macrofw!AI28","v":58.174180851945501},{"$f":"Macrofw!AJ28","v":59.296029271469855},{"$f":"Macrofw!AK28","v":60.358676348898847},{"$f":"Macrofw!AL28","v":61.457556728227253},{"$f":"Macrofw!AM28","v":62.593932505955884},{"$f":"Macrofw!AN28","v":63.769107492662009},{"$f":"Macrofw!AO28","v":64.984431234076339},{"$f":"Macrofw!AP28","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ28","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR28","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS28","v":{"$error":"#N/A"}}]
["GGRXI",null,null,"Noninterest revenues",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q29","v":42.853601613104004},{"$f":"Macrofw!R29","v":46.584416764376272},{"$f":"Macrofw!S29","v":48.363148708996171},{"$f":"Macrofw!T29","v":51.853687069409666},{"$f":"Macrofw!U29","v":52.912950343863422},{"$f":"Macrofw!V29","v":46.265146024538787},{"$f":"Macrofw!W29","v":33.90851190756586},{"$f":"Macrofw!X29","v":32.368954000000002},{"$f":"Macrofw!Y29","v":38.693554818300001},{"$f":"Macrofw!Z29","v":42.813331941400655},{"$f":"Macrofw!AA29","v":33.330452195252846},{"$f":"Macrofw!AB29","v":35.815371025849764},{"$f":"Macrofw!AC29","v":52.754840458264255},{"$f":"Macrofw!AD29","v":51.248959251443331},{"$f":"Macrofw!AE29","v":51.560334214855182},{"$f":"Macrofw!AF29","v":53.574477604915806},{"$f":"Macrofw!AG29","v":55.100687933453521},{"$f":"Macrofw!AH29","v":56.665429150764894},{"$f":"Macrofw!AI29","v":58.169561746363662},{"$f":"Macrofw!AJ29","v":59.291284175390743},{"$f":"Macrofw!AK29","v":60.353804721318497},{"$f":"Macrofw!AL29","v":61.45255415275291},{"$f":"Macrofw!AM29","v":62.588794411186335},{"$f":"Macrofw!AN29","v":63.763829146731375},{"$f":"Macrofw!AO29","v":64.979007739005482},{"$f":"Macrofw!AP29","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ29","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR29","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS29","v":{"$error":"#N/A"}}]
["GGROPI",null,null,"Interest revenues",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q30","v":0.17069999999999999},{"$f":"Macrofw!R30","v":0.05},{"$f":"Macrofw!S30","v":5.9700000000000003E-2},{"$f":"Macrofw!T30","v":3.7600000000000001E-2},{"$f":"Macrofw!U30","v":3.2000000000000001E-2},{"$f":"Macrofw!V30","v":0.04},{"$f":"Macrofw!W30","v":4.1300000000000003E-2},{"$f":"Macrofw!X30","v":3.4000000000000002E-2},{"$f":"Macrofw!Y30","v":2.8500000000000001E-2},{"$f":"Macrofw!Z30","v":2.53E-2},{"$f":"Macrofw!AA30","v":1.52E-2},{"$f":"Macrofw!AB30","v":1.7399999999999999E-2},{"$f":"Macrofw!AC30","v":3.8999999999999998E-3},{"$f":"Macrofw!AD30","v":4.0269352946528001E-3},{"$f":"Macrofw!AE30","v":4.1115616038973502E-3},{"$f":"Macrofw!AF30","v":4.2404193056224601E-3},{"$f":"Macrofw!AG30","v":4.3611826008341003E-3},{"$f":"Macrofw!AH30","v":4.4864545995020703E-3},{"$f":"Macrofw!AI30","v":4.6191055818357203E-3},{"$f":"Macrofw!AJ30","v":4.7450960791095504E-3},{"$f":"Macrofw!AK30","v":4.8716275803479901E-3},{"$f":"Macrofw!AL30","v":5.0025754743434703E-3},{"$f":"Macrofw!AM30","v":5.1380947695469801E-3},{"$f":"Macrofw!AN30","v":5.2783459306371197E-3},{"$f":"Macrofw!AO30","v":5.4234950708606103E-3},{"$f":"Macrofw!AP30","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ30","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR30","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS30","v":{"$error":"#N/A"}}]
[]
["GGE",null,"Total expenditures",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A22,Dictionary,H$5,FALSE)","v":2012},2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q16","v":43.674900000000001},{"$f":"Macrofw!R16","v":48.602400000000003},{"$f":"Macrofw!S16","v":51.474800000000002},{"$f":"Macrofw!T16","v":57.668500000000002},{"$f":"Macrofw!U16","v":61.920400000000001},{"$f":"Macrofw!V16","v":59.9437},{"$f":"Macrofw!W16","v":50.263500000000001},{"$f":"Macrofw!X16","v":49.679699999999997},{"$f":"Macrofw!Y16","v":48.833799999999997},{"$f":"Macrofw!Z16","v":49.410499999999999},{"$f":"Macrofw!AA16","v":51.047800000000002},{"$f":"Macrofw!AB16","v":49.607700000000001},{"$f":"Macrofw!AC16","v":52.900100000000002},{"$f":"Macrofw!AD16","v":56.564803779636698},{"$f":"Macrofw!AE16","v":56.562132627812801},{"$f":"Macrofw!AF16","v":58.149069152625202},{"$f":"Macrofw!AG16","v":59.5135199386362},{"$f":"Macrofw!AH16","v":60.913557144953103},{"$f":"Macrofw!AI16","v":62.349938543002999},{"$f":"Macrofw!AJ16","v":64.1316364805284},{"$f":"Macrofw!AK16","v":65.893953469509697},{"$f":"Macrofw!AL16","v":67.7119203038515},{"$f":"Macrofw!AM16","v":69.617325988419196},{"$f":"Macrofw!AN16","v":71.614328853501107},{"$f":"Macrofw!AO16","v":73.707281984098103},{"$f":"Macrofw!AP16","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ16","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR16","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS16","v":{"$error":"#N/A"}}]
["GGEXI",null,null,"Noninterest expenditures",null,null,{"$error":"#N/A"},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q17","v":40.384599999999999},{"$f":"Macrofw!R17","v":45.736000000000004},{"$f":"Macrofw!S17","v":48.537700000000001},{"$f":"Macrofw!T17","v":54.8598},{"$f":"Macrofw!U17","v":58.797800000000002},{"$f":"Macrofw!V17","v":56.505299999999998},{"$f":"Macrofw!W17","v":46.501100000000001},{"$f":"Macrofw!X17","v":45.211299999999994},{"$f":"Macrofw!Y17","v":44.046999999999997},{"$f":"Macrofw!Z17","v":44.364999999999995},{"$f":"Macrofw!AA17","v":45.985800000000005},{"$f":"Macrofw!AB17","v":44.669600000000003},{"$f":"Macrofw!AC17","v":48.254899999999999},{"$f":"Macrofw!AD17","v":51.191503779636697},{"$f":"Macrofw!AE17","v":51.493631439975502},{"$f":"Macrofw!AF17","v":52.907497038590911},{"$f":"Macrofw!AG17","v":54.112414572166053},{"$f":"Macrofw!AH17","v":55.360656466507763},{"$f":"Macrofw!AI17","v":56.650938788396097},{"$f":"Macrofw!AJ17","v":58.274350102580129},{"$f":"Macrofw!AK17","v":59.849589430395426},{"$f":"Macrofw!AL17","v":61.450397075315671},{"$f":"Macrofw!AM17","v":63.107082695869536},{"$f":"Macrofw!AN17","v":64.821607597361179},{"$f":"Macrofw!AO17","v":66.596002123535328},{"$f":"Macrofw!AP17","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ17","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR17","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS17","v":{"$error":"#N/A"}}]
["GGEI",null,null,"Interest expenditures",null,null,{"$error":"#N/A"},2012,2022,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q18","v":3.2902999999999998},{"$f":"Macrofw!R18","v":2.8664000000000001},{"$f":"Macrofw!S18","v":2.9371},{"$f":"Macrofw!T18","v":2.8087},{"$f":"Macrofw!U18","v":3.1226000000000003},{"$f":"Macrofw!V18","v":3.4384000000000001},{"$f":"Macrofw!W18","v":3.7624000000000004},{"$f":"Macrofw!X18","v":4.4683999999999999},{"$f":"Macrofw!Y18","v":4.7867999999999995},{"$f":"Macrofw!Z18","v":5.0455000000000005},{"$f":"Macrofw!AA18","v":5.0620000000000003},{"$f":"Macrofw!AB18","v":4.9381000000000004},{"$f":"Macrofw!AC18","v":4.6452}]
["GGEICL",null,null,null,"Interest on local currency debt",null,{"$error":"#N/A"},2012,2022,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q19","v":2.8460999999999999},{"$f":"Macrofw!R19","v":2.4868999999999999},{"$f":"Macrofw!S19","v":2.5478999999999998},{"$f":"Macrofw!T19","v":2.4373},{"$f":"Macrofw!U19","v":2.6619000000000002},{"$f":"Macrofw!V19","v":2.9155000000000002},{"$f":"Macrofw!W19","v":3.1998000000000002},{"$f":"Macrofw!X19","v":3.5739999999999998},{"$f":"Macrofw!Y19","v":3.7955999999999999},{"$f":"Macrofw!Z19","v":3.919},{"$f":"Macrofw!AA19","v":3.9603000000000002},{"$f":"Macrofw!AB19","v":3.9824000000000002},{"$f":"Macrofw!AC19","v":3.6812}]
["GGEICL_H",null,null,null,null,"o/w: Interest on existing local currency debt",{"$error":"#N/A"},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB24","v":6.1499999999999999E-2},{"$f":"Macrofw!AC24","v":2.8225679015093799},{"$f":"Macrofw!AD24","v":4.1715},{"$f":"Macrofw!AE24","v":3.10112197811182},{"$f":"Macrofw!AF24","v":3.0966526628707798},{"$f":"Macrofw!AG24","v":2.9416175254977999},{"$f":"Macrofw!AH24","v":2.7902520672902602},{"$f":"Macrofw!AI24","v":2.5355530922996201},{"$f":"Macrofw!AJ24","v":2.3814469094438802},{"$f":"Macrofw!AK24","v":2.2436271370085601},{"$f":"Macrofw!AL24","v":2.1042542240037299},{"$f":"Macrofw!AM24","v":1.93785660486017},{"$f":"Macrofw!AN24","v":1.6754545792515201},{"$f":"Macrofw!AO24","v":1.53716953240646},{"$f":"Macrofw!AP24","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ24","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR24","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS24","v":{"$error":"#N/A"}}]
["GGEICF",null,null,null,"Interest on foreign currency debt",null,{"$error":"#N/A"},2012,2022,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q20","v":0.44419999999999998},{"$f":"Macrofw!R20","v":0.3795},{"$f":"Macrofw!S20","v":0.38919999999999999},{"$f":"Macrofw!T20","v":0.37140000000000001},{"$f":"Macrofw!U20","v":0.4607},{"$f":"Macrofw!V20","v":0.52290000000000003},{"$f":"Macrofw!W20","v":0.56259999999999999},{"$f":"Macrofw!X20","v":0.89439999999999997},{"$f":"Macrofw!Y20","v":0.99119999999999997},{"$f":"Macrofw!Z20","v":1.1265000000000001},{"$f":"Macrofw!AA20","v":1.1016999999999999},{"$f":"Macrofw!AB20","v":0.95569999999999999},{"$f":"Macrofw!AC20","v":0.96399999999999997}]
["GGEICF_H",null,null,null,null,"o/w: Interest on existing foreign currency debt",{"$error":"#N/A"},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB25","v":0.94239303611715597},{"$f":"Macrofw!AC25","v":0.96534081138049799},{"$f":"Macrofw!AD25","v":1.2018},{"$f":"Macrofw!AE25","v":1.21020331700413},{"$f":"Macrofw!AF25","v":1.3706517153443001},{"$f":"Macrofw!AG25","v":1.3985806670467},{"$f":"Macrofw!AH25","v":1.07759883902191},{"$f":"Macrofw!AI25","v":0.97876739262492196},{"$f":"Macrofw!AJ25","v":0.93664696680894999},{"$f":"Macrofw!AK25","v":0.89620917010700796},{"$f":"Macrofw!AL25","v":0.69309672337353101},{"$f":"Macrofw!AM25","v":0.63678125472053504},{"$f":"Macrofw!AN25","v":0.58085607618941504},{"$f":"Macrofw!AO25","v":0.53455697699113602},{"$f":"Macrofw!AP25","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ25","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR25","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS25","v":{"$error":"#N/A"}}]
["GGEICI",null,null,null,"Interest on local-linked debt",null,{"$error":"#N/A"},2012,2022,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q21+Macrofw!Q22","v":0},{"$f":"Macrofw!R21+Macrofw!R22","v":0},{"$f":"Macrofw!S21+Macrofw!S22","v":0},{"$f":"Macrofw!T21+Macrofw!T22","v":0},{"$f":"Macrofw!U21+Macrofw!U22","v":0},{"$f":"Macrofw!V21+Macrofw!V22","v":0},{"$f":"Macrofw!W21+Macrofw!W22","v":0},{"$f":"Macrofw!X21+Macrofw!X22","v":0},{"$f":"Macrofw!Y21+Macrofw!Y22","v":0},{"$f":"Macrofw!Z21+Macrofw!Z22","v":0},{"$f":"Macrofw!AA21+Macrofw!AA22","v":0},{"$f":"Macrofw!AB21+Macrofw!AB22","v":0},{"$f":"Macrofw!AC21+Macrofw!AC22","v":0},{"$f":"Macrofw!AD21+Macrofw!AD22","v":0},{"$f":"Macrofw!AE21+Macrofw!AE22","v":0},{"$f":"Macrofw!AF21+Macrofw!AF22","v":0},{"$f":"Macrofw!AG21+Macrofw!AG22","v":0},{"$f":"Macrofw!AH21+Macrofw!AH22","v":0},{"$f":"Macrofw!AI21+Macrofw!AI22","v":0},{"$f":"Macrofw!AJ21+Macrofw!AJ22","v":0},{"$f":"Macrofw!AK21+Macrofw!AK22","v":0},{"$f":"Macrofw!AL21+Macrofw!AL22","v":0},{"$f":"Macrofw!AM21+Macrofw!AM22","v":0},{"$f":"Macrofw!AN21+Macrofw!AN22","v":0},{"$f":"Macrofw!AO21+Macrofw!AO22","v":0},{"$f":"Macrofw!AP21+Macrofw!AP22","v":0},{"$f":"Macrofw!AQ21+Macrofw!AQ22","v":0},{"$f":"Macrofw!AR21+Macrofw!AR22","v":0},{"$f":"Macrofw!AS21+Macrofw!AS22","v":0}]
["GGEICI_H",null,null,null,null,"o/w: Interest on existing local-linked debt",{"$error":"#N/A"},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB26+Macrofw!AB27","v":0},{"$f":"Macrofw!AC26+Macrofw!AC27","v":0},{"$f":"Macrofw!AD26+Macrofw!AD27","v":0},{"$f":"Macrofw!AE26+Macrofw!AE27","v":0},{"$f":"Macrofw!AF26+Macrofw!AF27","v":0},{"$f":"Macrofw!AG26+Macrofw!AG27","v":0},{"$f":"Macrofw!AH26+Macrofw!AH27","v":0},{"$f":"Macrofw!AI26+Macrofw!AI27","v":0},{"$f":"Macrofw!AJ26+Macrofw!AJ27","v":0},{"$f":"Macrofw!AK26+Macrofw!AK27","v":0},{"$f":"Macrofw!AL26+Macrofw!AL27","v":0},{"$f":"Macrofw!AM26+Macrofw!AM27","v":0},{"$f":"Macrofw!AN26+Macrofw!AN27","v":0},{"$f":"Macrofw!AO26+Macrofw!AO27","v":0},{"$f":"Macrofw!AP26+Macrofw!AP27","v":0},{"$f":"Macrofw!AQ26+Macrofw!AQ27","v":0},{"$f":"Macrofw!AR26+Macrofw!AR27","v":0},{"$f":"Macrofw!AS26+Macrofw!AS27","v":0}]
[]
["GGXONLB",null,null,"Primary fiscal balance",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A32,Dictionary,H$5,FALSE)","v":2000},{"$f":"VLOOKUP($A32,Dictionary,I$5,FALSE)","v":2028},{"$f":"Macrofw!G15","v":2.1829020000000003},{"$f":"Macrofw!H15","v":2.1403255099999985},{"$f":"Macrofw!I15","v":1.6948118861579982},{"$f":"Macrofw!J15","v":3.4698804944738164},{"$f":"Macrofw!K15","v":3.508692592701415},{"$f":"Macrofw!L15","v":4.3856636780443914},{"$f":"Macrofw!M15","v":3.4922841439345973},{"$f":"Macrofw!N15","v":6.2770582053357202},{"$f":"Macrofw!O15","v":11.780842266125056},{"$f":"Macrofw!P15","v":-4.1145959999999988},{"$f":"Macrofw!Q15","v":2.4690016131040053},{"$f":"Macrofw!R15","v":0.84841676437626745},{"$f":"Macrofw!S15","v":-0.17455129100383004},{"$f":"Macrofw!T15","v":-3.0061129305903336},{"$f":"Macrofw!U15","v":-5.8848496561365806},{"$f":"Macrofw!V15","v":-10.240153975461212},{"$f":"Macrofw!W15","v":-12.592588092434141},{"$f":"Macrofw!X15","v":-12.842345999999992},{"$f":"Macrofw!Y15","v":-5.3534451816999962},{"$f":"Macrofw!Z15","v":-1.5516680585993399},{"$f":"Macrofw!AA15","v":-12.655347804747159},{"$f":"Macrofw!AB15","v":-8.8542289741502387},{"$f":"Macrofw!AC15","v":4.4999404582642555},{"$f":"Macrofw!AD15","v":5.7455471806633795E-2},{"$f":"Macrofw!AE15","v":6.6702774879679794E-2},{"$f":"Macrofw!AF15","v":0.66698056632489511},{"$f":"Macrofw!AG15","v":0.98827336128746879},{"$f":"Macrofw!AH15","v":1.3047726842571308},{"$f":"Macrofw!AI15","v":1.5186229579675654},{"$f":"Macrofw!AJ15","v":1.0169340728106135},{"$f":"Macrofw!AK15","v":0.50421529092307082},{"$f":"Macrofw!AL15","v":2.157077437239252E-3},{"$f":"Macrofw!AM15","v":-0.51828828468320154},{"$f":"Macrofw!AN15","v":-1.0577784506298045},{"$f":"Macrofw!AO15","v":-1.6169943845298462},{"$f":"Macrofw!AP15","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ15","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR15","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS15","v":{"$error":"#N/A"}}]
["GSBP",null,null,"Structural primary balance",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A33,Dictionary,H$5,FALSE)","v":2020},{"$f":"VLOOKUP($A33,Dictionary,I$5,FALSE)","v":2028}]
[]
[null,"Government debt and asset items:"]
["GGXWDG",null,"Total public debt",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A36,Dictionary,H$5,FALSE)","v":2000},2028,{"$f":"Macrofw!G45","v":20.57636633944},{"$f":"Macrofw!H45","v":20.961990912000005},{"$f":"Macrofw!I45","v":21.123931067842008},{"$f":"Macrofw!J45","v":22.019147154368188},{"$f":"Macrofw!K45","v":21.084066528666771},{"$f":"Macrofw!L45","v":21.18977418331238},{"$f":"Macrofw!M45","v":21.362800212877776},{"$f":"Macrofw!N45","v":24.53049050912205},{"$f":"Macrofw!O45","v":26.465874656666994},{"$f":"Macrofw!P45","v":28.898322106336998},{"$f":"Macrofw!Q45","v":33.115613321452997},{"$f":"Macrofw!R45","v":52.10670645661672},{"$f":"Macrofw!S45","v":47.418284371750559},{"$f":"Macrofw!T45","v":46.611735660926165},{"$f":"Macrofw!U45","v":51.974297767260779},{"$f":"Macrofw!V45","v":54.671830998012496},{"$f":"Macrofw!W45","v":64.640928387578725},{"$f":"Macrofw!X45","v":74.457066655103432},{"$f":"Macrofw!Y45","v":77.740290485604419},{"$f":"Macrofw!Z45","v":84.639867638022977},{"$f":"Macrofw!AA45","v":99.922321962171935},{"$f":"Macrofw!AB45","v":107.97841892356956},{"$f":"Macrofw!AC45","v":111.35546935230531},{"$f":"Macrofw!AD45","v":115.66578694520403},{"$f":"Macrofw!AE45","v":120.66347379655775},{"$f":"Macrofw!AF45","v":125.23382492496152},{"$f":"Macrofw!AG45","v":129.64229574754327},{"$f":"Macrofw!AH45","v":133.88593728713207},{"$f":"Macrofw!AI45","v":138.06169497818948},{"$f":"Macrofw!AJ45","v":142.89630218724812},{"$f":"Macrofw!AK45","v":148.42957930785889},{"$f":"Macrofw!AL45","v":154.68094288348311},{"$f":"Macrofw!AM45","v":161.70033636594644},{"$f":"Macrofw!AN45","v":169.54055772678549},{"$f":"Macrofw!AO45","v":178.25740847680737},{"$f":"Macrofw!AP45","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ45","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR45","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS45","v":{"$error":"#N/A"}}]
[]
["P_CURRENCY",null,"By currency:"]
["GGXWDGCL_H","`",null,"Local currency denominated public debt",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2000,2022,{"$f":"Macrofw!G46","v":9.9898463394399997},{"$f":"Macrofw!H46","v":10.466820912000003},{"$f":"Macrofw!I46","v":11.364601067842006},{"$f":"Macrofw!J46","v":12.233357154368187},{"$f":"Macrofw!K46","v":12.613716528666771},{"$f":"Macrofw!L46","v":12.703044183312381},{"$f":"Macrofw!M46","v":13.409079293807777},{"$f":"Macrofw!N46","v":15.891213162332051},{"$f":"Macrofw!O46","v":17.176274510126994},{"$f":"Macrofw!P46","v":19.169061788686996},{"$f":"Macrofw!Q46","v":24.179217435182998},{"$f":"Macrofw!R46","v":42.643933734086723},{"$f":"Macrofw!S46","v":36.834994698750556},{"$f":"Macrofw!T46","v":36.882888864005494},{"$f":"Macrofw!U46","v":38.637808782854478},{"$f":"Macrofw!V46","v":40.680861038213294},{"$f":"Macrofw!W46","v":43.277081891448432},{"$f":"Macrofw!X46","v":50.922608711512133},{"$f":"Macrofw!Y46","v":52.998227927138927},{"$f":"Macrofw!Z46","v":58.290402966527374},{"$f":"Macrofw!AA46","v":68.301920838216134},{"$f":"Macrofw!AB46","v":76.811109810569562},{"$f":"Macrofw!AC46","v":79.284569352305311},{"$f":"Macrofw!AD46","v":82.074045467146931},{"$f":"Macrofw!AE46","v":85.655375113673045},{"$f":"Macrofw!AF46","v":88.959750342373624},{"$f":"Macrofw!AG46","v":92.161677077129966},{"$f":"Macrofw!AH46","v":95.259268890143574},{"$f":"Macrofw!AI46","v":98.316765385423679},{"$f":"Macrofw!AJ46","v":101.81643463588692},{"$f":"Macrofw!AK46","v":105.78447344892457},{"$f":"Macrofw!AL46","v":110.23392133776272},{"$f":"Macrofw!AM46","v":115.19817119206303},{"$f":"Macrofw!AN46","v":120.71252103816451},{"$f":"Macrofw!AO46","v":126.81427341589648},{"$f":"Macrofw!AP46","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ46","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR46","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS46","v":{"$error":"#N/A"}}]
["GGXWDGCF_H",null,null,"Foreign currency denominated public debt",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2000,2022,{"$f":"Macrofw!G47","v":10.58652},{"$f":"Macrofw!H47","v":10.49517},{"$f":"Macrofw!I47","v":9.7593300000000003},{"$f":"Macrofw!J47","v":9.7857900000000004},{"$f":"Macrofw!K47","v":8.4703499999999998},{"$f":"Macrofw!L47","v":8.4867299999999997},{"$f":"Macrofw!M47","v":7.9537209190700002},{"$f":"Macrofw!N47","v":8.6392773467899993},{"$f":"Macrofw!O47","v":9.2896001465399998},{"$f":"Macrofw!P47","v":9.7292603176500005},{"$f":"Macrofw!Q47","v":8.9363958862700006},{"$f":"Macrofw!R47","v":9.4627727225299996},{"$f":"Macrofw!S47","v":10.583289672999999},{"$f":"Macrofw!T47","v":9.7288467969206707},{"$f":"Macrofw!U47","v":13.3364889844063},{"$f":"Macrofw!V47","v":13.9909699597992},{"$f":"Macrofw!W47","v":21.3638464961303},{"$f":"Macrofw!X47","v":23.534457943591299},{"$f":"Macrofw!Y47","v":24.742062558465499},{"$f":"Macrofw!Z47","v":26.3494646714956},{"$f":"Macrofw!AA47","v":31.620401123955801},{"$f":"Macrofw!AB47","v":31.167309113000002},{"$f":"Macrofw!AC47","v":32.070900000000002},{"$f":"Macrofw!AD47","v":33.591741478057102},{"$f":"Macrofw!AE47","v":35.0080986828847},{"$f":"Macrofw!AF47","v":36.2740745825879},{"$f":"Macrofw!AG47","v":37.4806186704133},{"$f":"Macrofw!AH47","v":38.626668396988499},{"$f":"Macrofw!AI47","v":39.7449295927658},{"$f":"Macrofw!AJ47","v":41.079867551361197},{"$f":"Macrofw!AK47","v":42.645105858934301},{"$f":"Macrofw!AL47","v":44.447021545720403},{"$f":"Macrofw!AM47","v":46.502165173883398},{"$f":"Macrofw!AN47","v":48.828036688620998},{"$f":"Macrofw!AO47","v":51.443135060910897},{"$f":"Macrofw!AP47","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ47","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR47","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS47","v":{"$error":"#N/A"}}]
["GGXWDGCI_H",null,null,"Local-linked public debt",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2000,2022,{"$f":"Macrofw!G48+Macrofw!G49","v":0},{"$f":"Macrofw!H48+Macrofw!H49","v":0},{"$f":"Macrofw!I48+Macrofw!I49","v":0},{"$f":"Macrofw!J48+Macrofw!J49","v":0},{"$f":"Macrofw!K48+Macrofw!K49","v":0},{"$f":"Macrofw!L48+Macrofw!L49","v":0},{"$f":"Macrofw!M48+Macrofw!M49","v":0},{"$f":"Macrofw!N48+Macrofw!N49","v":0},{"$f":"Macrofw!O48+Macrofw!O49","v":0},{"$f":"Macrofw!P48+Macrofw!P49","v":0},{"$f":"Macrofw!Q48+Macrofw!Q49","v":0},{"$f":"Macrofw!R48+Macrofw!R49","v":0},{"$f":"Macrofw!S48+Macrofw!S49","v":0},{"$f":"Macrofw!T48+Macrofw!T49","v":0},{"$f":"Macrofw!U48+Macrofw!U49","v":0},{"$f":"Macrofw!V48+Macrofw!V49","v":0},{"$f":"Macrofw!W48+Macrofw!W49","v":0},{"$f":"Macrofw!X48+Macrofw!X49","v":0},{"$f":"Macrofw!Y48+Macrofw!Y49","v":0},{"$f":"Macrofw!Z48+Macrofw!Z49","v":0},{"$f":"Macrofw!AA48+Macrofw!AA49","v":0},{"$f":"Macrofw!AB48+Macrofw!AB49","v":0},{"$f":"Macrofw!AC48+Macrofw!AC49","v":0},{"$f":"Macrofw!AD48+Macrofw!AD49","v":0},{"$f":"Macrofw!AE48+Macrofw!AE49","v":0},{"$f":"Macrofw!AF48+Macrofw!AF49","v":0},{"$f":"Macrofw!AG48+Macrofw!AG49","v":0},{"$f":"Macrofw!AH48+Macrofw!AH49","v":0},{"$f":"Macrofw!AI48+Macrofw!AI49","v":0},{"$f":"Macrofw!AJ48+Macrofw!AJ49","v":0},{"$f":"Macrofw!AK48+Macrofw!AK49","v":0},{"$f":"Macrofw!AL48+Macrofw!AL49","v":0},{"$f":"Macrofw!AM48+Macrofw!AM49","v":0},{"$f":"Macrofw!AN48+Macrofw!AN49","v":0},{"$f":"Macrofw!AO48+Macrofw!AO49","v":0},{"$f":"Macrofw!AP48+Macrofw!AP49","v":0},{"$f":"Macrofw!AQ48+Macrofw!AQ49","v":0},{"$f":"Macrofw!AR48+Macrofw!AR49","v":0},{"$f":"Macrofw!AS48+Macrofw!AS49","v":0}]
[]
["P_HOLDER",null,"By holder (enter perimeter in column G):",null,null,null,"General government"]
["GGXWDGDC_H",null,null,"Domestic central bank",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A44,Dictionary,H$5,FALSE)","v":2013},2022,{"$f":"IF(ISNUMBER(Macrofw!G101),Macrofw!G101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!H101),Macrofw!H101,#N/A)","v":0.96099999999999997},{"$f":"IF(ISNUMBER(Macrofw!I101),Macrofw!I101,#N/A)","v":1.105},{"$f":"IF(ISNUMBER(Macrofw!J101),Macrofw!J101,#N/A)","v":1.1299999999999999},{"$f":"IF(ISNUMBER(Macrofw!K101),Macrofw!K101,#N/A)","v":0.92600000000000005},{"$f":"IF(ISNUMBER(Macrofw!L101),Macrofw!L101,#N/A)","v":9.48},{"$f":"IF(ISNUMBER(Macrofw!M101),Macrofw!M101,#N/A)","v":11.845000000000001},{"$f":"IF(ISNUMBER(Macrofw!N101),Macrofw!N101,#N/A)","v":10.263},{"$f":"IF(ISNUMBER(Macrofw!O101),Macrofw!O101,#N/A)","v":12.617000000000001},{"$f":"IF(ISNUMBER(Macrofw!P101),Macrofw!P101,#N/A)","v":21.305},{"$f":"IF(ISNUMBER(Macrofw!Q101),Macrofw!Q101,#N/A)","v":23.15},{"$f":"IF(ISNUMBER(Macrofw!R101),Macrofw!R101,#N/A)","v":26.128},{"$f":"IF(ISNUMBER(Macrofw!S101),Macrofw!S101,#N/A)","v":32.445999999999998},{"$f":"IF(ISNUMBER(Macrofw!T101),Macrofw!T101,#N/A)","v":37.512},{"$f":"IF(ISNUMBER(Macrofw!U101),Macrofw!U101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!V101),Macrofw!V101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!W101),Macrofw!W101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!X101),Macrofw!X101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Y101),Macrofw!Y101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Z101),Macrofw!Z101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AA101),Macrofw!AA101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AB101),Macrofw!AB101,#N/A)","v":8.1999709999999997},{"$f":"IF(ISNUMBER(Macrofw!AC101),Macrofw!AC101,#N/A)","v":9.5478203971220452},{"$f":"IF(ISNUMBER(Macrofw!AD101),Macrofw!AD101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AE101),Macrofw!AE101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AF101),Macrofw!AF101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AG101),Macrofw!AG101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AH101),Macrofw!AH101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AI101),Macrofw!AI101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AJ101),Macrofw!AJ101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AK101),Macrofw!AK101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AL101),Macrofw!AL101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AM101),Macrofw!AM101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AN101),Macrofw!AN101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AO101),Macrofw!AO101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AP101),Macrofw!AP101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AQ101),Macrofw!AQ101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AR101),Macrofw!AR101,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AS101),Macrofw!AS101,#N/A)","v":{"$error":"#N/A"}}]
["GGXWDGDB_H",null,null,"Domestic commercial banks",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2013,2022,{"$f":"IF(ISNUMBER(Macrofw!G102),Macrofw!G102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!H102),Macrofw!H102,#N/A)","v":4.0819999999999999},{"$f":"IF(ISNUMBER(Macrofw!I102),Macrofw!I102,#N/A)","v":4.4909999999999997},{"$f":"IF(ISNUMBER(Macrofw!J102),Macrofw!J102,#N/A)","v":5.13},{"$f":"IF(ISNUMBER(Macrofw!K102),Macrofw!K102,#N/A)","v":5.718},{"$f":"IF(ISNUMBER(Macrofw!L102),Macrofw!L102,#N/A)","v":7.6310000000000002},{"$f":"IF(ISNUMBER(Macrofw!M102),Macrofw!M102,#N/A)","v":6.2549999999999999},{"$f":"IF(ISNUMBER(Macrofw!N102),Macrofw!N102,#N/A)","v":6.3230000000000004},{"$f":"IF(ISNUMBER(Macrofw!O102),Macrofw!O102,#N/A)","v":6.8680000000000003},{"$f":"IF(ISNUMBER(Macrofw!P102),Macrofw!P102,#N/A)","v":12.388999999999999},{"$f":"IF(ISNUMBER(Macrofw!Q102),Macrofw!Q102,#N/A)","v":14.712},{"$f":"IF(ISNUMBER(Macrofw!R102),Macrofw!R102,#N/A)","v":14.175000000000001},{"$f":"IF(ISNUMBER(Macrofw!S102),Macrofw!S102,#N/A)","v":19.088999999999999},{"$f":"IF(ISNUMBER(Macrofw!T102),Macrofw!T102,#N/A)","v":18.094000000000001},{"$f":"IF(ISNUMBER(Macrofw!U102),Macrofw!U102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!V102),Macrofw!V102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!W102),Macrofw!W102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!X102),Macrofw!X102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Y102),Macrofw!Y102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Z102),Macrofw!Z102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AA102),Macrofw!AA102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AB102),Macrofw!AB102,#N/A)","v":34.440595245473808},{"$f":"IF(ISNUMBER(Macrofw!AC102),Macrofw!AC102,#N/A)","v":40.101680575914152},{"$f":"IF(ISNUMBER(Macrofw!AD102),Macrofw!AD102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AE102),Macrofw!AE102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AF102),Macrofw!AF102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AG102),Macrofw!AG102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AH102),Macrofw!AH102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AI102),Macrofw!AI102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AJ102),Macrofw!AJ102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AK102),Macrofw!AK102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AL102),Macrofw!AL102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AM102),Macrofw!AM102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AN102),Macrofw!AN102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AO102),Macrofw!AO102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AP102),Macrofw!AP102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AQ102),Macrofw!AQ102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AR102),Macrofw!AR102,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AS102),Macrofw!AS102,#N/A)","v":{"$error":"#N/A"}}]
["GGXWDGDN_H",null,null,"Domestic other creditors",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2013,2022,{"$f":"IF(ISNUMBER(Macrofw!G103),Macrofw!G103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!H103),Macrofw!H103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!I103),Macrofw!I103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!J103),Macrofw!J103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!K103),Macrofw!K103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!L103),Macrofw!L103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!M103),Macrofw!M103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!N103),Macrofw!N103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!O103),Macrofw!O103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!P103),Macrofw!P103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Q103),Macrofw!Q103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!R103),Macrofw!R103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!S103),Macrofw!S103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!T103),Macrofw!T103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!U103),Macrofw!U103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!V103),Macrofw!V103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!W103),Macrofw!W103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!X103),Macrofw!X103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Y103),Macrofw!Y103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Z103),Macrofw!Z103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AA103),Macrofw!AA103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AB103),Macrofw!AB103,#N/A)","v":21.827733754526193},{"$f":"IF(ISNUMBER(Macrofw!AC103),Macrofw!AC103,#N/A)","v":25.415612026483327},{"$f":"IF(ISNUMBER(Macrofw!AD103),Macrofw!AD103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AE103),Macrofw!AE103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AF103),Macrofw!AF103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AG103),Macrofw!AG103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AH103),Macrofw!AH103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AI103),Macrofw!AI103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AJ103),Macrofw!AJ103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AK103),Macrofw!AK103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AL103),Macrofw!AL103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AM103),Macrofw!AM103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AN103),Macrofw!AN103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AO103),Macrofw!AO103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AP103),Macrofw!AP103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AQ103),Macrofw!AQ103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AR103),Macrofw!AR103,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AS103),Macrofw!AS103,#N/A)","v":{"$error":"#N/A"}}]
["GGXWDGXO_H",null,null,"External official creditors",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2013,2022,{"$f":"IF(ISNUMBER(Macrofw!G105),Macrofw!G105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!H105),Macrofw!H105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!I105),Macrofw!I105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!J105),Macrofw!J105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!K105),Macrofw!K105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!L105),Macrofw!L105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!M105),Macrofw!M105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!N105),Macrofw!N105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!O105),Macrofw!O105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!P105),Macrofw!P105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Q105),Macrofw!Q105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!R105),Macrofw!R105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!S105),Macrofw!S105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!T105),Macrofw!T105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!U105),Macrofw!U105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!V105),Macrofw!V105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!W105),Macrofw!W105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!X105),Macrofw!X105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Y105),Macrofw!Y105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Z105),Macrofw!Z105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AA105),Macrofw!AA105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AB105),Macrofw!AB105,#N/A)","v":16.782020444086587},{"$f":"IF(ISNUMBER(Macrofw!AC105),Macrofw!AC105,#N/A)","v":19.540522411721831},{"$f":"IF(ISNUMBER(Macrofw!AD105),Macrofw!AD105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AE105),Macrofw!AE105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AF105),Macrofw!AF105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AG105),Macrofw!AG105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AH105),Macrofw!AH105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AI105),Macrofw!AI105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AJ105),Macrofw!AJ105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AK105),Macrofw!AK105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AL105),Macrofw!AL105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AM105),Macrofw!AM105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AN105),Macrofw!AN105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AO105),Macrofw!AO105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AP105),Macrofw!AP105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AQ105),Macrofw!AQ105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AR105),Macrofw!AR105,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AS105),Macrofw!AS105,#N/A)","v":{"$error":"#N/A"}}]
["GGXWDGXP_H",null,null,"External private creditors",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2013,2022,{"$f":"IF(ISNUMBER(Macrofw!G106),Macrofw!G106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!H106),Macrofw!H106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!I106),Macrofw!I106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!J106),Macrofw!J106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!K106),Macrofw!K106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!L106),Macrofw!L106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!M106),Macrofw!M106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!N106),Macrofw!N106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!O106),Macrofw!O106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!P106),Macrofw!P106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Q106),Macrofw!Q106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!R106),Macrofw!R106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!S106),Macrofw!S106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!T106),Macrofw!T106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!U106),Macrofw!U106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!V106),Macrofw!V106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!W106),Macrofw!W106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!X106),Macrofw!X106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Y106),Macrofw!Y106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!Z106),Macrofw!Z106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AA106),Macrofw!AA106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AB106),Macrofw!AB106,#N/A)","v":14.844301102399999},{"$f":"IF(ISNUMBER(Macrofw!AC106),Macrofw!AC106,#N/A)","v":17.284295376961207},{"$f":"IF(ISNUMBER(Macrofw!AD106),Macrofw!AD106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AE106),Macrofw!AE106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AF106),Macrofw!AF106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AG106),Macrofw!AG106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AH106),Macrofw!AH106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AI106),Macrofw!AI106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AJ106),Macrofw!AJ106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AK106),Macrofw!AK106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AL106),Macrofw!AL106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AM106),Macrofw!AM106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AN106),Macrofw!AN106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AO106),Macrofw!AO106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AP106),Macrofw!AP106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AQ106),Macrofw!AQ106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AR106),Macrofw!AR106,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Macrofw!AS106),Macrofw!AS106,#N/A)","v":{"$error":"#N/A"}}]
[]
["P_LAW",null,"By governing law (enter perimeter in column G):",null,null,null,"General government"]
["GGXWDGLD_H",null,null,"Domestic law",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51,Dictionary,H$5,FALSE)","v":2022},2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB46","v":76.811109810569562},{"$f":"Macrofw!AC63","v":{"$error":"#N/A"}}]
["GGXWDGLI_H",null,null,"International law",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Macrofw!AC64","v":{"$error":"#N/A"}}]
["GGXWDGLM_H",null,null,"Multilateral",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Macrofw!AC65","v":{"$error":"#N/A"}}]
[]
["P_MATURITY",null,"By residual maturity (enter perimter in column G):",null,null,null,"General government"]
["GGXWDGM1_H",null,null,"1 year",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A56,Dictionary,H$5,FALSE)","v":2018},2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Y66","v":{"$error":"#N/A"}},{"$f":"Macrofw!Z66","v":{"$error":"#N/A"}},{"$f":"Macrofw!AA66","v":{"$error":"#N/A"}},{"$f":"Macrofw!AB66","v":{"$error":"#N/A"}},{"$f":"Macrofw!AC66","v":{"$error":"#N/A"}}]
["GGXWDGM5_H",null,null,"2-5 years",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2018,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Y67","v":{"$error":"#N/A"}},{"$f":"Macrofw!Z67","v":{"$error":"#N/A"}},{"$f":"Macrofw!AA67","v":{"$error":"#N/A"}},{"$f":"Macrofw!AB67","v":{"$error":"#N/A"}},{"$f":"Macrofw!AC67","v":{"$error":"#N/A"}}]
["GGXWDGML_H",null,null,">5 years",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2018,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Y68","v":{"$error":"#N/A"}},{"$f":"Macrofw!Z68","v":{"$error":"#N/A"}},{"$f":"Macrofw!AA68","v":{"$error":"#N/A"}},{"$f":"Macrofw!AB68","v":{"$error":"#N/A"}},{"$f":"Macrofw!AC68","v":{"$error":"#N/A"}}]
[]
["P_MARKET",null,"By marketability (enter perimeter in column G):",null,null,null,"General government"]
["GGXWDGTM_H",null,null,"Marketable preexisting",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A61,Dictionary,H$5,FALSE)","v":2018},{"$f":"VLOOKUP($A61,Dictionary,I$5,FALSE)","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Y69","v":{"$error":"#N/A"}},{"$f":"Macrofw!Z69","v":{"$error":"#N/A"}},{"$f":"Macrofw!AA69","v":{"$error":"#N/A"}},{"$f":"Macrofw!AB69","v":{"$error":"#N/A"}},{"$f":"Macrofw!AC69","v":{"$error":"#N/A"}}]
["GGXWDGTN_H",null,null,"Nonmarketable preexisting",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A62,Dictionary,H$5,FALSE)","v":2018},{"$f":"VLOOKUP($A62,Dictionary,I$5,FALSE)","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Y70","v":{"$error":"#N/A"}},{"$f":"Macrofw!Z70","v":{"$error":"#N/A"}},{"$f":"Macrofw!AA70","v":{"$error":"#N/A"}},{"$f":"Macrofw!AB70","v":{"$error":"#N/A"}},{"$f":"Macrofw!AC70","v":{"$error":"#N/A"}}]
[]
["GGFA",null,"Total public debt amortization",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A64,Dictionary,H$5,FALSE)","v":2012},2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q31","v":3.0217999999999998},{"$f":"Macrofw!R31","v":1.9944999999999999},{"$f":"Macrofw!S31","v":1.8382000000000001},{"$f":"Macrofw!T31","v":2.4815999999999998},{"$f":"Macrofw!U31","v":2.1300999999999997},{"$f":"Macrofw!V31","v":3.2303000000000002},{"$f":"Macrofw!W31","v":3.1343000000000001},{"$f":"Macrofw!X31","v":5.5715000000000003},{"$f":"Macrofw!Y31","v":5.8791000000000002},{"$f":"Macrofw!Z31","v":4.0216000000000003},{"$f":"Macrofw!AA31","v":9.0300999999999991},{"$f":"Macrofw!AB31","v":7.0964},{"$f":"Macrofw!AC31","v":6.0941000000000001},{"$f":"Macrofw!AD31","v":10.19372300862481},{"$f":"Macrofw!AE31","v":9.01111840531496},{"$f":"Macrofw!AF31","v":6.7934588669152909},{"$f":"Macrofw!AG31","v":11.930745053894601},{"$f":"Macrofw!AH31","v":8.8771387650928997},{"$f":"Macrofw!AI31","v":4.7719794693048598},{"$f":"Macrofw!AJ31","v":4.9782589253614198},{"$f":"Macrofw!AK31","v":6.1057700046533405},{"$f":"Macrofw!AL31","v":5.7624980797437804},{"$f":"Macrofw!AM31","v":5.4010046226279602},{"$f":"Macrofw!AN31","v":6.4065319037371893},{"$f":"Macrofw!AO31","v":2.0463327849057449},{"$f":"Macrofw!AP31","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ31","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR31","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS31","v":{"$error":"#N/A"}}]
["GGFACL",null,null,"Local currency public debt amortization",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q32","v":1.1256999999999999},{"$f":"Macrofw!R32","v":1.3644000000000001},{"$f":"Macrofw!S32","v":1.1267},{"$f":"Macrofw!T32","v":1.8857999999999999},{"$f":"Macrofw!U32","v":1.6074999999999999},{"$f":"Macrofw!V32","v":2.6867000000000001},{"$f":"Macrofw!W32","v":2.6072000000000002},{"$f":"Macrofw!X32","v":5.0262000000000002},{"$f":"Macrofw!Y32","v":5.1832000000000003},{"$f":"Macrofw!Z32","v":3.1646000000000001},{"$f":"Macrofw!AA32","v":8.0016999999999996},{"$f":"Macrofw!AB32","v":5.8817000000000004},{"$f":"Macrofw!AC32","v":4.9413},{"$f":"Macrofw!AD32","v":8.9458357905058499},{"$f":"Macrofw!AE32","v":4.03120464629969},{"$f":"Macrofw!AF32","v":5.4478622001196904},{"$f":"Macrofw!AG32","v":3.32667790238302},{"$f":"Macrofw!AH32","v":5.95091617797154},{"$f":"Macrofw!AI32","v":2.7389578246810302},{"$f":"Macrofw!AJ32","v":3.4991968132526901},{"$f":"Macrofw!AK32","v":1.13425014658603},{"$f":"Macrofw!AL32","v":4.0335430037840698},{"$f":"Macrofw!AM32","v":3.7588494481733301},{"$f":"Macrofw!AN32","v":5.1323677815066597},{"$f":"Macrofw!AO32","v":1.05860544817333},{"$f":"Macrofw!AP32","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ32","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR32","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS32","v":{"$error":"#N/A"}}]
["GGFACF",null,null,"Foreign currency debt amortization",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q33","v":1.8960999999999999},{"$f":"Macrofw!R33","v":0.63009999999999999},{"$f":"Macrofw!S33","v":0.71150000000000002},{"$f":"Macrofw!T33","v":0.5958},{"$f":"Macrofw!U33","v":0.52259999999999995},{"$f":"Macrofw!V33","v":0.54359999999999997},{"$f":"Macrofw!W33","v":0.52710000000000001},{"$f":"Macrofw!X33","v":0.54530000000000001},{"$f":"Macrofw!Y33","v":0.69589999999999996},{"$f":"Macrofw!Z33","v":0.85699999999999998},{"$f":"Macrofw!AA33","v":1.0284},{"$f":"Macrofw!AB33","v":1.2146999999999999},{"$f":"Macrofw!AC33","v":1.1528},{"$f":"Macrofw!AD33","v":1.24788721811896},{"$f":"Macrofw!AE33","v":4.97991375901527},{"$f":"Macrofw!AF33","v":1.3455966667956001},{"$f":"Macrofw!AG33","v":8.6040671515115807},{"$f":"Macrofw!AH33","v":2.9262225871213601},{"$f":"Macrofw!AI33","v":2.0330216446238301},{"$f":"Macrofw!AJ33","v":1.47906211210873},{"$f":"Macrofw!AK33","v":4.9715198580673103},{"$f":"Macrofw!AL33","v":1.7289550759597101},{"$f":"Macrofw!AM33","v":1.6421551744546301},{"$f":"Macrofw!AN33","v":1.27416412223053},{"$f":"Macrofw!AO33","v":0.98772733673241497},{"$f":"Macrofw!AP33","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ33","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR33","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS33","v":{"$error":"#N/A"}}]
["GGFACI",null,null,"Local-linked debt amortization",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2012,2028,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Q34+Macrofw!Q35","v":0},{"$f":"Macrofw!R34+Macrofw!R35","v":0},{"$f":"Macrofw!S34+Macrofw!S35","v":0},{"$f":"Macrofw!T34+Macrofw!T35","v":0},{"$f":"Macrofw!U34+Macrofw!U35","v":0},{"$f":"Macrofw!V34+Macrofw!V35","v":0},{"$f":"Macrofw!W34+Macrofw!W35","v":0},{"$f":"Macrofw!X34+Macrofw!X35","v":0},{"$f":"Macrofw!Y34+Macrofw!Y35","v":0},{"$f":"Macrofw!Z34+Macrofw!Z35","v":0},{"$f":"Macrofw!AA34+Macrofw!AA35","v":0},{"$f":"Macrofw!AB34+Macrofw!AB35","v":0},{"$f":"Macrofw!AC34+Macrofw!AC35","v":0},{"$f":"Macrofw!AD34+Macrofw!AD35","v":0},{"$f":"Macrofw!AE34+Macrofw!AE35","v":0},{"$f":"Macrofw!AF34+Macrofw!AF35","v":0},{"$f":"Macrofw!AG34+Macrofw!AG35","v":0},{"$f":"Macrofw!AH34+Macrofw!AH35","v":0},{"$f":"Macrofw!AI34+Macrofw!AI35","v":0},{"$f":"Macrofw!AJ34+Macrofw!AJ35","v":0},{"$f":"Macrofw!AK34+Macrofw!AK35","v":0},{"$f":"Macrofw!AL34+Macrofw!AL35","v":0},{"$f":"Macrofw!AM34+Macrofw!AM35","v":0},{"$f":"Macrofw!AN34+Macrofw!AN35","v":0},{"$f":"Macrofw!AO34+Macrofw!AO35","v":0},{"$f":"Macrofw!AP34+Macrofw!AP35","v":0},{"$f":"Macrofw!AQ34+Macrofw!AQ35","v":0},{"$f":"Macrofw!AR34+Macrofw!AR35","v":0},{"$f":"Macrofw!AS34+Macrofw!AS35","v":0}]
[null,null,null,"by currency:"]
["GGFACL_H",null,null,null,"Local currency existing public debt amortization",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB37","v":5.8817000000000004},{"$f":"Macrofw!AC37","v":4.9413},{"$f":"Macrofw!AD37","v":8.9458357905058499},{"$f":"Macrofw!AE37","v":4.03120464629969},{"$f":"Macrofw!AF37","v":5.4478622001196904},{"$f":"Macrofw!AG37","v":3.32667790238302},{"$f":"Macrofw!AH37","v":5.95091617797154},{"$f":"Macrofw!AI37","v":2.7389578246810302},{"$f":"Macrofw!AJ37","v":3.4991968132526901},{"$f":"Macrofw!AK37","v":1.13425014658603},{"$f":"Macrofw!AL37","v":4.0335430037840698},{"$f":"Macrofw!AM37","v":3.7588494481733301},{"$f":"Macrofw!AN37","v":5.1323677815066597},{"$f":"Macrofw!AO37","v":1.05860544817333},{"$f":"Macrofw!AP37","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ37","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR37","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS37","v":{"$error":"#N/A"}}]
["GGFACF_H",null,null,null,"Foreign currency existing public debt amortization",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB38","v":1.2146999999999999},{"$f":"Macrofw!AC38","v":1.1528},{"$f":"Macrofw!AD38","v":1.24788721811896},{"$f":"Macrofw!AE38","v":4.97991375901527},{"$f":"Macrofw!AF38","v":1.3455966667956001},{"$f":"Macrofw!AG38","v":8.6040671515115807},{"$f":"Macrofw!AH38","v":2.9262225871213601},{"$f":"Macrofw!AI38","v":2.0330216446238301},{"$f":"Macrofw!AJ38","v":1.47906211210873},{"$f":"Macrofw!AK38","v":4.9715198580673103},{"$f":"Macrofw!AL38","v":1.7289550759597101},{"$f":"Macrofw!AM38","v":1.6421551744546301},{"$f":"Macrofw!AN38","v":1.27416412223053},{"$f":"Macrofw!AO38","v":0.98772733673241497},{"$f":"Macrofw!AP38","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ38","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR38","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS38","v":{"$error":"#N/A"}}]
["GGFACI_H",null,null,null,"Local-linked existing public debt amortization",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB39+Macrofw!AB40","v":0},{"$f":"Macrofw!AC39+Macrofw!AC40","v":0},{"$f":"Macrofw!AD39+Macrofw!AD40","v":0},{"$f":"Macrofw!AE39+Macrofw!AE40","v":0},{"$f":"Macrofw!AF39+Macrofw!AF40","v":0},{"$f":"Macrofw!AG39+Macrofw!AG40","v":0},{"$f":"Macrofw!AH39+Macrofw!AH40","v":0},{"$f":"Macrofw!AI39+Macrofw!AI40","v":0},{"$f":"Macrofw!AJ39+Macrofw!AJ40","v":0},{"$f":"Macrofw!AK39+Macrofw!AK40","v":0},{"$f":"Macrofw!AL39+Macrofw!AL40","v":0},{"$f":"Macrofw!AM39+Macrofw!AM40","v":0},{"$f":"Macrofw!AN39+Macrofw!AN40","v":0},{"$f":"Macrofw!AO39+Macrofw!AO40","v":0},{"$f":"Macrofw!AP39+Macrofw!AP40","v":0},{"$f":"Macrofw!AQ39+Macrofw!AQ40","v":0},{"$f":"Macrofw!AR39+Macrofw!AR40","v":0},{"$f":"Macrofw!AS39+Macrofw!AS40","v":0}]
[null,null,null,"by marketability:"]
["GGFATM_H",null,null,null,"Marketable instruments, preexisting",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AD71","v":{"$error":"#N/A"}},{"$f":"Macrofw!AE71","v":{"$error":"#N/A"}},{"$f":"Macrofw!AF71","v":{"$error":"#N/A"}},{"$f":"Macrofw!AG71","v":{"$error":"#N/A"}},{"$f":"Macrofw!AH71","v":{"$error":"#N/A"}},{"$f":"Macrofw!AI71","v":{"$error":"#N/A"}}]
["GGFATN_H",null,null,null,"Nonmarketable instruments, preexisting",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AD72","v":{"$error":"#N/A"}},{"$f":"Macrofw!AE72","v":{"$error":"#N/A"}},{"$f":"Macrofw!AF72","v":{"$error":"#N/A"}},{"$f":"Macrofw!AG72","v":{"$error":"#N/A"}},{"$f":"Macrofw!AH72","v":{"$error":"#N/A"}},{"$f":"Macrofw!AI72","v":{"$error":"#N/A"}}]
[]
["GALL",null,"Recognition of contingent liabilities",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A76,Dictionary,H$5,FALSE)","v":2023},{"$f":"VLOOKUP($A76,Dictionary,I$5,FALSE)","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB41","v":0},{"$f":"Macrofw!AC41","v":0},{"$f":"Macrofw!AD41","v":0},{"$f":"Macrofw!AE41","v":0},{"$f":"Macrofw!AF41","v":0},{"$f":"Macrofw!AG41","v":0},{"$f":"Macrofw!AH41","v":0},{"$f":"Macrofw!AI41","v":0},{"$f":"Macrofw!AJ41","v":0},{"$f":"Macrofw!AK41","v":0},{"$f":"Macrofw!AL41","v":0},{"$f":"Macrofw!AM41","v":0},{"$f":"Macrofw!AN41","v":0},{"$f":"Macrofw!AO41","v":0},{"$f":"Macrofw!AP41","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ41","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR41","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS41","v":{"$error":"#N/A"}}]
[]
["ODCTL",null,"Other items (e.g. arrears), other debt creating transactions",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78,Dictionary,H$5,FALSE)","v":2023},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB42","v":-6.9337},{"$f":"Macrofw!AC42","v":-1.7871999999999999},{"$f":"Macrofw!AD42","v":-1.0015000000000001},{"$f":"Macrofw!AE42","v":0},{"$f":"Macrofw!AF42","v":0},{"$f":"Macrofw!AG42","v":0},{"$f":"Macrofw!AH42","v":0},{"$f":"Macrofw!AI42","v":0},{"$f":"Macrofw!AJ42","v":0},{"$f":"Macrofw!AK42","v":0},{"$f":"Macrofw!AL42","v":0},{"$f":"Macrofw!AM42","v":0},{"$f":"Macrofw!AN42","v":0},{"$f":"Macrofw!AO42","v":0},{"$f":"Macrofw!AP42","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ42","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR42","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS42","v":{"$error":"#N/A"}}]
["ODCTA",null,"Use of asset buffers, other debt creating transactions",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB43","v":0},{"$f":"Macrofw!AC43","v":0},{"$f":"Macrofw!AD43","v":0},{"$f":"Macrofw!AE43","v":0},{"$f":"Macrofw!AF43","v":0},{"$f":"Macrofw!AG43","v":0},{"$f":"Macrofw!AH43","v":0},{"$f":"Macrofw!AI43","v":0},{"$f":"Macrofw!AJ43","v":0},{"$f":"Macrofw!AK43","v":0},{"$f":"Macrofw!AL43","v":0},{"$f":"Macrofw!AM43","v":0},{"$f":"Macrofw!AN43","v":0},{"$f":"Macrofw!AO43","v":0},{"$f":"Macrofw!AP43","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ43","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR43","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS43","v":{"$error":"#N/A"}}]
["ODCTP",null,"Debt issuance outside of GFN (e.g. pre-financing)",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2023,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB44","v":0},{"$f":"Macrofw!AC44","v":0},{"$f":"Macrofw!AD44","v":0},{"$f":"Macrofw!AE44","v":0},{"$f":"Macrofw!AF44","v":0},{"$f":"Macrofw!AG44","v":0},{"$f":"Macrofw!AH44","v":0},{"$f":"Macrofw!AI44","v":0},{"$f":"Macrofw!AJ44","v":0},{"$f":"Macrofw!AK44","v":0},{"$f":"Macrofw!AL44","v":0},{"$f":"Macrofw!AM44","v":0},{"$f":"Macrofw!AN44","v":0},{"$f":"Macrofw!AO44","v":0},{"$f":"Macrofw!AP44","v":{"$error":"#N/A"}},{"$f":"Macrofw!AQ44","v":{"$error":"#N/A"}},{"$f":"Macrofw!AR44","v":{"$error":"#N/A"}},{"$f":"Macrofw!AS44","v":{"$error":"#N/A"}}]
[]
[null,"Bond issuance"]
["GADLSOS_T",null,"New bond debt issued at up to 1 year maturities (original)",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83,Dictionary,H$5,FALSE)","v":2017},2022]
["GADLSOM_T",null,"New bond debt issued at 2-5 year maturities (original)",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2017,2022]
["GADLSOL_T",null,"New bond debt issued at >5 year maturities (original)",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2017,2022]
[]
[null,"External sector items:"]
["ENDA",null,"Period average exchange rate",null,null,null,{"$f":"CurrencyName&\" per \"&ERBase","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A88,Dictionary,H$5,FALSE)","v":2000},2028,{"$f":"Macrofw!G13","v":6.2997966666666603},{"$f":"Macrofw!H13","v":6.23321666666667},{"$f":"Macrofw!I13","v":6.2486833333333296},{"$f":"Macrofw!J13","v":6.2951000000000104},{"$f":"Macrofw!K13","v":6.2989916666666703},{"$f":"Macrofw!L13","v":6.29955833333333},{"$f":"Macrofw!M13","v":6.3122833333333297},{"$f":"Macrofw!N13","v":6.30830950303893},{"$f":"Macrofw!O13","v":6.28047871456811},{"$f":"Macrofw!P13","v":6.31140126724915},{"$f":"Macrofw!Q13","v":6.3755083333333298},{"$f":"Macrofw!R13","v":6.40930070568578},{"$f":"Macrofw!S13","v":6.4296026559454198},{"$f":"Macrofw!T13","v":6.4426293976465896},{"$f":"Macrofw!U13","v":6.4090945782979301},{"$f":"Macrofw!V13","v":6.3774416666666696},{"$f":"Macrofw!W13","v":6.6666004606705798},{"$f":"Macrofw!X13","v":6.7795249991878999},{"$f":"Macrofw!Y13","v":6.7707508982460602},{"$f":"Macrofw!Z13","v":6.7543266828631996},{"$f":"Macrofw!AA13","v":6.75105268711504},{"$f":"Macrofw!AB13","v":6.7585300491629399},{"$f":"Macrofw!AC13","v":6.75803381313131},{"$f":"Macrofw!AD13","v":6.75803381313131},{"$f":"Macrofw!AE13","v":6.75803381313131},{"$f":"Macrofw!AF13","v":6.75803381313131},{"$f":"Macrofw!AG13","v":6.75803381313131},{"$f":"Macrofw!AH13","v":6.75803381313131},{"$f":"Macrofw!AI13","v":6.75803381313131},{"$f":"Macrofw!AJ13","v":6.75803381313131},{"$f":"Macrofw!AK13","v":6.75803381313131},{"$f":"Macrofw!AL13","v":6.75803381313131},{"$f":"Macrofw!AM13","v":6.75803381313131},{"$f":"Macrofw!AN13","v":6.75803381313131},{"$f":"Macrofw!AO13","v":6.75803381313131},{"$f":"Macrofw!AP13","v":6.75803381313131},{"$f":"Macrofw!AQ13","v":6.75803381313131},{"$f":"Macrofw!AR13","v":6.75803381313131},{"$f":"Macrofw!AS13","v":6.75803381313131}]
["ENDA_PCH",null,null,"Percent change (depreciation)",null,null,"Percent",2001,2028,null,{"$f":"K88/J88-1","v":-1.0568595071056341E-2},2.481329864461479E-3,7.4282315474483163E-3,6.1820569437487372E-4,8.9961488544121337E-5,2.0199828823976862E-3,-6.2953927834874523E-4,-4.4117664894870456E-3,4.9235980386832523E-3,1.0157342778511325E-2,5.3003416489587618E-3,3.1675764942078466E-3,2.0260570362189423E-3,-5.2051448684770074E-3,-4.938749341980575E-3,4.5340876344706071E-2,1.6938848995603495E-2,-1.2942058540813539E-3,-2.4257598056244278E-3,-4.8472570278046412E-4,1.1075846085708552E-3,-7.3423662840910175E-5,0,0,0,0,{"$f":"AK88/AJ88-1","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ENDE",null,"End-of-period exchange rate",null,null,null,{"$f":"CurrencyName&\" per \"&ERBase","v":{"$error":"#N/A"}},2000,2028,{"$f":"Macrofw!G14","v":6.2997000000000103},{"$f":"Macrofw!H14","v":6.2835000000000099},{"$f":"Macrofw!I14","v":6.2997000000000103},{"$f":"Macrofw!J14","v":6.2996000000000096},{"$f":"Macrofw!K14","v":6.2997999999999896},{"$f":"Macrofw!L14","v":6.3029000000000002},{"$f":"Macrofw!M14","v":6.3147999999999804},{"$f":"Macrofw!N14","v":6.3051702395964702},{"$f":"Macrofw!O14","v":6.2875000000000103},{"$f":"Macrofw!P14","v":6.3701999999999899},{"$f":"Macrofw!Q14","v":6.4025999999999899},{"$f":"Macrofw!R14","v":6.4062842105263202},{"$f":"Macrofw!S14","v":6.4402999999999997},{"$f":"Macrofw!T14","v":6.4597000000000202},{"$f":"Macrofw!U14","v":6.3838999999999899},{"$f":"Macrofw!V14","v":6.4341999999999899},{"$f":"Macrofw!W14","v":6.7801999853886699},{"$f":"Macrofw!X14","v":6.7816999999999901},{"$f":"Macrofw!Y14","v":6.7663235294117499},{"$f":"Macrofw!Z14","v":6.7531277777777703},{"$f":"Macrofw!AA14","v":6.7603588235294003},{"$f":"Macrofw!AB14","v":6.7664250000000097},{"$f":"Macrofw!AC14","v":6.7541368421052601},{"$f":"Macrofw!AD14","v":6.7541368421052601},{"$f":"Macrofw!AE14","v":6.7541368421052601},{"$f":"Macrofw!AF14","v":6.7541368421052601},{"$f":"Macrofw!AG14","v":6.7541368421052601},{"$f":"Macrofw!AH14","v":6.7541368421052601},{"$f":"Macrofw!AI14","v":6.7541368421052601},{"$f":"Macrofw!AJ14","v":6.7541368421052601},{"$f":"Macrofw!AK14","v":6.7541368421052601},{"$f":"Macrofw!AL14","v":6.7541368421052601},{"$f":"Macrofw!AM14","v":6.7541368421052601},{"$f":"Macrofw!AN14","v":6.7541368421052601},{"$f":"Macrofw!AO14","v":6.7541368421052601},{"$f":"Macrofw!AP14","v":6.7541368421052601},{"$f":"Macrofw!AQ14","v":6.7541368421052601},{"$f":"Macrofw!AR14","v":6.7541368421052601},{"$f":"Macrofw!AS14","v":6.7541368421052601}]
["ENDE_PCH",null,null,"Percent change (depreciation)",null,null,"Percent",2001,2028,null,{"$f":"K90/J90-1","v":-2.5715510262394048E-3},2.5781809501075337E-3,-1.5873771767038747E-5,3.1748047491841902E-5,4.9207911362425527E-4,1.8880198004060933E-3,-1.5249509728748611E-3,-2.8024999999984868E-3,1.3153081510931086E-2,5.0861825374399761E-3,5.7542412868683002E-4,5.3097534164636695E-3,3.0122820365543479E-3,-1.1734291066153202E-2,7.879196102695829E-3,5.3775136829548487E-2,2.212345674983407E-4,-2.2673475070027482E-3,-1.9502099739423517E-3,1.070769869840893E-3,8.9731575334384139E-4,-1.8160487842175943E-3,0,0,0,0,{"$f":"AK90/AJ90-1","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EREER",null,"Real effective exchange rate",null,null,null,"Index",2022,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!AB56","v":129.377530756743},{"$f":"Macrofw!AC56","v":119.775965483259},{"$f":"Macrofw!AD56","v":127.353156056288},{"$f":"Macrofw!AE56","v":131.94970149841001},{"$f":"Macrofw!AF56","v":135.08554240933799},{"$f":"Macrofw!AG56","v":137.880655136098},{"$f":"Macrofw!AH56","v":140.56040838609499},{"$f":"Macrofw!AI56","v":143.2922434707321}]
["EREER_GAP",null,null,"Implied REER gap",null,null,"Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Questions!$C68","v":8.7999999999999995E-2},{"$f":"AF93+(AG92/AF92-1)","v":0.15126136084528632},{"$f":"AG93+(AH92/AG92-1)","v":0.18735426646664691},0.21111969280196732,0.23181112044779364]
["TXGO_PCT",null,"For commodity exporters: share of commodity exports",null,null,null,"Percent",{"$f":"VLOOKUP($A94,Dictionary,H$5,FALSE)","v":2022},{"$f":"VLOOKUP($A94,Dictionary,I$5,FALSE)","v":2022}]
[]
[null,"Banking system items:"]
["FODASRT",null,"Total system assets",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A97,Dictionary,H$5,FALSE)","v":2022},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z123","v":156.87882400000001},{"$f":"Macrofw!AA123","v":165.79837228},{"$f":"Macrofw!AB123","v":168.89819800000001},{"$f":"AE97*(1+AF15)","v":192.38361716957425},198.94319298981304,203.42868323012556,210.11891181224229,216.42706217716412,222.97774774629107,229.91488557432231,236.54031176453836,243.21210611456979,250.12419923133675,257.28539012922874,264.70480108698285,272.39188954232384,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FODALGGSRT",null,null,"Claims on the general government",null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2022,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z124","v":20.151689999999999},{"$f":"Macrofw!AA124","v":25.345257650000001},{"$f":"Macrofw!AB124","v":28.653115},{"$f":"Macrofw!AC124","v":28.653115},{"$f":"Macrofw!AD124","v":"N.A."},{"$f":"Macrofw!AE124","v":"N.A."},{"$f":"Macrofw!AF124","v":"N.A."},{"$f":"Macrofw!AG124","v":"N.A."},{"$f":"Macrofw!AH124","v":"N.A."},{"$f":"Macrofw!AI124","v":"N.A."},{"$f":"Macrofw!AJ124","v":"N.A."},{"$f":"Macrofw!AK124","v":"N.A."},{"$f":"Macrofw!AL124","v":"N.A."},{"$f":"Macrofw!AM124","v":"N.A."},{"$f":"Macrofw!AN124","v":"N.A."},{"$f":"Macrofw!AO124","v":"N.A."},{"$f":"Macrofw!AP124","v":"N.A."},{"$f":"Macrofw!AQ124","v":"N.A."},{"$f":"Macrofw!AR124","v":"N.A."},{"$f":"Macrofw!AS124","v":"N.A."}]
["FS_ODX_CT1SRT",null,"Tier 1 capital",null,null,null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}},2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z122","v":15.43084},{"$f":"Macrofw!AA122","v":15.67895},{"$f":"Macrofw!AB122","v":15.65892}]
["FSLTDSRT",null,"Loan-to-deposit ratio",null,null,null,"Percent",2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z120","v":76.278388977050795},{"$f":"Macrofw!AA120","v":70.275459289550795},{"$f":"Macrofw!AB120","v":70.515670776367202}]
["FOSAOPCRDLTGDPSRT",null,"Three-year change in private credit-to-GDP",null,null,null,"Percentage points",2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z119","v":2.4682102203369101},{"$f":"Macrofw!AA119","v":6.3649101257324201},{"$f":"Macrofw!AB119","v":6.8166675567626998}]
["FOSAOPCRGAPSRT",null,"Credit gap",null,null,null,"Percent",2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z118","v":5.4022951126098597},{"$f":"Macrofw!AA118","v":7.7042055130004901},{"$f":"Macrofw!AB118","v":6.6339097023010298}]
["FPMISPRCSRT",null,"Economy-wide mispricing risk index",null,null,null,"Index",2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macrofw!Z121","v":41},{"$f":"Macrofw!AA121","v":35},{"$f":"Macrofw!AB121","v":52.25}]

{"sheet":"IdentFin","index":4,"n_rows":1055,"n_cols":211,"rows_kept":562,"cut":true,"hidden":false,"merged":[[1038,17,1053,19],[1004,17,1019,19],[1021,17,1036,19],[863,17,878,19],[902,17,917,19],[919,17,934,19],[970,17,985,19],[987,17,1002,19],[795,17,810,19],[846,17,861,19],[727,17,742,19],[744,17,759,19],[812,17,827,19],[829,17,844,19],[654,17,669,19],[671,17,686,19],[688,17,703,19],[620,17,635,19],[637,17,652,19],[496,17,511,19],[513,17,528,19],[569,17,584,19],[552,17,567,19],[27,17,42,19],[95,17,110,19],[112,17,127,19],[129,17,144,19],[146,17,161,19],[394,17,409,19],[462,17,477,19],[479,17,494,19],[163,17,178,19],[44,17,59,19],[321,17,336,19],[338,17,353,19],[377,17,392,19],[445,17,460,19],[202,17,217,19],[219,17,234,19],[270,17,285,19],[287,17,302,19],[304,17,319,19]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["HEAD1-SHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Identified financing assumptions (baseline)"]
["HEAD2-SHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Users should ensure this sheet contains correct information (being drawn from financing parts of macrofw)."]
["DATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjYr+U4","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"ProjYr+CG4","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038}]
["YEARNUM",null,null,"Yr",null,null,"Yr","Yr","Yr",null,"Curr.",null,null,"Number of instruments","Next Instrument Start",null,null,"META1",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
["Lookup out","Lookup in","Inst","T","Grace","Mat","Iss.","Start","Mat.","ER",null,null,null,{"$f":"COUNT(C:C)/COUNT(C7:C180)","v":6},{"$f":"(COUNT(C7:C180)+1)*COUNT(C:C)/COUNT(C7:C180)+7","v":1057},null,null,null,null,"Column in Macrofw",{"$f":"MATCH(U4,MacrofwDates,0)","v":30},31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(CG4,MacrofwDates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["TOPSPACE"]
[{"$f":"C7&\"-HEAD\"","v":"1-HEAD"},{"$f":"\"INST\"&C7","v":"INST1"},{"$f":"COUNTIF(D$1:D7,\"=X\")+$C$6","v":1},"X",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Instrument \"&RIGHT(B7,LEN(B7)-4)","v":"Instrument 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For use in long term modules"]
[{"$f":"C8&\"-CURR_IS\"","v":"1-CURR_IS"},{"$f":"B7&\"_A\"","v":"INST1_A"},{"$f":"COUNTIF(D$1:D8,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency",{"$f":"IF(VLOOKUP($B7&\"_C\",FinancingIn,U$5,FALSE)=1,\"Local\",IF(VLOOKUP($B7&\"_C\",FinancingIn,U$5,FALSE)=2,\"Foreign\",IF(VLOOKUP($B7&\"_C\",FinancingIn,U$5,FALSE)=3,\"Local-Linked 1\",\"Local-Linked 2\")))","v":"Local"},"Amount of debt issued",null,{"$f":"VLOOKUP($B8,FinancingIn,U$5,FALSE)","v":1.42818243706059},0.89230947727413901,1.03737581993839,0.74616959014441497,1.0715920320458301,0.64681242811065398,0.80184945495763604,0.554154479025188,0.99246866905632103,1.02246777158491,1.27128440542764,0.81676428505791898,0,0,0,0]
[{"$f":"C8&\"-ITYP-IR\"","v":"1-ITYP-IR"},{"$f":"B7&\"_I\"","v":"INST1_I"},{"$f":"COUNTIF(D$1:D9,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest type","Fixed","Interest rate",null,0.05,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0]
[{"$f":"C10&\"-MKTY-ER\"","v":"1-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D10,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R8=\"Local\",1,IF($R8=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R8=\"Local-Linked 1\",$R8=\"Local-Linked 2\"),VLOOKUP($R15,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ10","v":1},{"$f":"AK10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CW10","v":1},1]
[{"$f":"C11&\"-FQ-X1\"","v":"1-FQ-X1"},null,{"$f":"COUNTIF(D$1:D11,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency",{"$f":"IF(VLOOKUP($B7&\"_F\",FinancingIn,U$5,FALSE)=0.5,\"Semiannual\",\"Annual\")","v":"Annual"},{"$f":"\"Percent of \"&Q7&\" allocated to:\"","v":"Percent of Instrument 1 allocated to:"}]
[{"$f":"C12&\"-GP-SHDC\"","v":"1-GP-SHDC"},"SH_GGDDC_AT",{"$f":"COUNTIF(D$1:D12,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Grace",{"$f":"VLOOKUP(B7&\"_G\",FinancingIn,U$5,FALSE)","v":1},null,"Domestic central bank",{"$f":"VLOOKUP($B12,MacrofwData,U$5-1,FALSE)","v":8.5741818095299363E-2},{"$f":"U12","v":8.5741818095299363E-2},8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2]
[{"$f":"C13&\"-MY-SHDB\"","v":"1-MY-SHDB"},"SH_GGDDB_AT",{"$f":"COUNTIF(D$1:D13,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity",{"$f":"VLOOKUP(B7&\"_M\",FinancingIn,U$5,FALSE)","v":5},null,"Domestic commercial banks",{"$f":"VLOOKUP($B13,MacrofwData,U$5-1,FALSE)","v":0.36012313368318588},0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"C14&\"-PR-SHDN\"","v":"1-PR-SHDN"},"SH_GGDDN_AT",{"$f":"COUNTIF(D$1:D14,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Perimeter","Cent. Govt",null,"Domestic other creditors",{"$f":"VLOOKUP($B14,MacrofwData,U$5-1,FALSE)","v":0.22823856047944688},0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688]
[{"$f":"C15&\"-LRSHXO\"","v":"1-LRSHXO"},"SH_GGDXO_AT",{"$f":"COUNTIF(D$1:D15,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Code for linked",{"$f":"IF(R8=\"Local-Linked 1\",\"LLI1\",IF(R8=\"Local-Linked 2\",\"LLI2\",\"n.a.\"))","v":"n.a."},null,"External official creditors",{"$f":"VLOOKUP($B15,MacrofwData,U$5-1,FALSE)","v":0.1754787845211242},0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242]
[{"$f":"C16&\"-X2-SHXP\"","v":"1-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D16,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B16,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C17&\"-X3-CA\"","v":"1-X3-CA"},null,{"$f":"COUNTIF(D$1:D17,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Committed","No","Option: custom amortization"]
[{"$f":"C18&\"-X4-PJ\"","v":"1-X4-PJ"},null,{"$f":"COUNTIF(D$1:D18,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option: price re-set for linked"]
[{"$f":"C19&\"-ISSUANCE\"","v":"1-ISSUANCE"},"Issuance",{"$f":"COUNTIF(D$1:D19,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,{"$f":"R8","v":"Local"},null,null,null,null,null,null,null,"Debt issued",null,{"$f":"U8","v":1.42818243706059},{"$f":"V8","v":0.89230947727413901},1.03737581993839,0.74616959014441497,1.0715920320458301,0.64681242811065398,0.80184945495763604,0.554154479025188,0.99246866905632103,1.02246777158491,1.27128440542764,0.81676428505791898,0,0,0,0,{"$f":"IF(AK8=0,0.000001,AK8)","v":9.9999999999999995E-7},{"$f":"IF(AL8=0,0.000001,AL8)","v":9.9999999999999995E-7},{"$f":"IF(AM8=0,0.000001,AM8)","v":9.9999999999999995E-7},9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,{"$f":"IF(CY8=0,0.000001,CY8)","v":9.9999999999999995E-7}]
[{"$f":"C20&\"-ISHARE\"","v":"1-ISHARE"},null,{"$f":"COUNTIF(D$1:D20,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of total debt issuance",null,{"$f":"U19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!U:U)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!U:U))","v":9.8467901207513975E-2},{"$f":"V19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!V:V)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!V:V))","v":6.4961534823886599E-2},{"$f":"W19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!W:W)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!W:W))","v":8.6885226052374601E-2},{"$f":"X19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!X:X)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!X:X))","v":4.3105069189645108E-2},{"$f":"Y19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Y:Y)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Y:Y))","v":7.4881547382821767E-2},{"$f":"Z19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Z:Z)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Z:Z))","v":6.2291541987591362E-2},{"$f":"AA19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AA:AA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AA:AA))","v":6.7384450460821879E-2},{"$f":"AB19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AB:AB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AB:AB))","v":3.8266250390508155E-2},{"$f":"AC19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AC:AC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AC:AC))","v":6.3816137449124857E-2},{"$f":"AD19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AD:AD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AD:AD))","v":6.0272377306693492E-2},{"$f":"AE19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AE:AE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AE:AE))","v":6.5598670704593381E-2},{"$f":"AF19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AF:AF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AF:AF))","v":4.8037678046637285E-2},{"$f":"AG19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AG:AG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AG:AG))","v":{"$error":"#N/A"}},{"$f":"AH19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AH:AH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AH:AH))","v":{"$error":"#N/A"}},{"$f":"AI19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AI:AI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AI:AI))","v":{"$error":"#N/A"}},{"$f":"AJ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AJ:AJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AJ:AJ))","v":{"$error":"#N/A"}},{"$f":"AK19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AK:AK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AK:AK))","v":0.16666666666666669},{"$f":"AL19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AL:AL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AL:AL))","v":0.16666666666666669},{"$f":"AM19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AM:AM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AM:AM))","v":0.16666666666666669},{"$f":"AN19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AN:AN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AN:AN))","v":0.16666666666666669},{"$f":"AO19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AO:AO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AO:AO))","v":0.16666666666666669},{"$f":"AP19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AP:AP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AP:AP))","v":0.16666666666666669},{"$f":"AQ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AQ:AQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AQ:AQ))","v":0.16666666666666669},{"$f":"AR19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AR:AR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AR:AR))","v":0.16666666666666669},{"$f":"AS19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AS:AS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AS:AS))","v":0.16666666666666669},{"$f":"AT19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AT:AT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AT:AT))","v":0.16666666666666669},{"$f":"AU19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AU:AU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AU:AU))","v":0.16666666666666669},{"$f":"AV19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AV:AV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AV:AV))","v":0.16666666666666669},{"$f":"AW19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AW:AW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AW:AW))","v":0.16666666666666669},{"$f":"AX19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AX:AX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AX:AX))","v":0.16666666666666669},{"$f":"AY19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AY:AY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AY:AY))","v":0.16666666666666669},{"$f":"AZ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AZ:AZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AZ:AZ))","v":0.16666666666666669},{"$f":"BA19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BA:BA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BA:BA))","v":0.16666666666666669},{"$f":"BB19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BB:BB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BB:BB))","v":0.16666666666666669},{"$f":"BC19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BC:BC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BC:BC))","v":0.16666666666666669},{"$f":"BD19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BD:BD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BD:BD))","v":0.16666666666666669},{"$f":"BE19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BE:BE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BE:BE))","v":0.16666666666666669},{"$f":"BF19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BF:BF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BF:BF))","v":0.16666666666666669},{"$f":"BG19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BG:BG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BG:BG))","v":0.16666666666666669},{"$f":"BH19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BH:BH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BH:BH))","v":0.16666666666666669},{"$f":"BI19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BI:BI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BI:BI))","v":0.16666666666666669},{"$f":"BJ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BJ:BJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BJ:BJ))","v":0.16666666666666669},{"$f":"BK19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BK:BK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BK:BK))","v":0.16666666666666669},{"$f":"BL19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BL:BL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BL:BL))","v":0.16666666666666669},{"$f":"BM19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BM:BM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BM:BM))","v":0.16666666666666669},{"$f":"BN19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BN:BN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BN:BN))","v":0.16666666666666669},{"$f":"BO19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BO:BO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BO:BO))","v":0.16666666666666669},{"$f":"BP19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BP:BP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BP:BP))","v":0.16666666666666669},{"$f":"BQ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BQ:BQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BQ:BQ))","v":0.16666666666666669},{"$f":"BR19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BR:BR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BR:BR))","v":0.16666666666666669},{"$f":"BS19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BS:BS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BS:BS))","v":0.16666666666666669},{"$f":"BT19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BT:BT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BT:BT))","v":0.16666666666666669},{"$f":"BU19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BU:BU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BU:BU))","v":0.16666666666666669},{"$f":"BV19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BV:BV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BV:BV))","v":0.16666666666666669},{"$f":"BW19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BW:BW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BW:BW))","v":0.16666666666666669},{"$f":"BX19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BX:BX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BX:BX))","v":0.16666666666666669},{"$f":"BY19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BY:BY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BY:BY))","v":0.16666666666666669},{"$f":"BZ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BZ:BZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BZ:BZ))","v":0.16666666666666669},{"$f":"CA19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CA:CA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CA:CA))","v":0.16666666666666669},{"$f":"CB19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CB:CB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CB:CB))","v":0.16666666666666669},{"$f":"CC19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CC:CC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CC:CC))","v":0.16666666666666669},{"$f":"CD19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CD:CD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CD:CD))","v":0.16666666666666669},{"$f":"CE19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CE:CE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CE:CE))","v":0.16666666666666669},{"$f":"CF19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CF:CF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CF:CF))","v":0.16666666666666669},{"$f":"CG19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CG:CG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CG:CG))","v":0.16666666666666669},{"$f":"CH19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CH:CH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CH:CH))","v":0.16666666666666669},{"$f":"CI19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CI:CI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CI:CI))","v":0.16666666666666669},{"$f":"CJ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CJ:CJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CJ:CJ))","v":0.16666666666666669},{"$f":"CK19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CK:CK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CK:CK))","v":0.16666666666666669},{"$f":"CL19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CL:CL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CL:CL))","v":0.16666666666666669},{"$f":"CM19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CM:CM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CM:CM))","v":0.16666666666666669},{"$f":"CN19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CN:CN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CN:CN))","v":0.16666666666666669},{"$f":"CO19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CO:CO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CO:CO))","v":0.16666666666666669},{"$f":"CP19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CP:CP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CP:CP))","v":0.16666666666666669},{"$f":"CQ19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CQ:CQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CQ:CQ))","v":0.16666666666666669},{"$f":"CR19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CR:CR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CR:CR))","v":0.16666666666666669},{"$f":"CS19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CS:CS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CS:CS))","v":0.16666666666666669},{"$f":"CT19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CT:CT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CT:CT))","v":0.16666666666666669},{"$f":"CU19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CU:CU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CU:CU))","v":0.16666666666666669},{"$f":"CV19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CV:CV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CV:CV))","v":0.16666666666666669},{"$f":"CW19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CW:CW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CW:CW))","v":0.16666666666666669},{"$f":"CX19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CX:CX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CX:CX))","v":0.16666666666666669},{"$f":"CY19/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CY:CY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CY:CY))","v":0.16666666666666669}]
[{"$f":"C21&\"-CONT_IRT\"","v":"1-CONT_IRT"},null,{"$f":"COUNTIF(D$1:D21,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"IRContribT",null,"Contribution to total marginal effective IR",null,{"$f":"U9*U20","v":4.9233950603756989E-3},{"$f":"V9*V20","v":1.948846044716598E-3},2.6065567815712377E-3,1.2931520756893531E-3,2.2464464214846528E-3,1.8687462596277409E-3,2.0215335138246563E-3,1.1479875117152447E-3,1.9144841234737457E-3,1.8081713192008046E-3,1.9679601211378015E-3,1.4411303413991185E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"C22&\"-CONT_IRC\"","v":"1-CONT_IRC"},null,{"$f":"COUNTIF(D$1:D22,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,{"$f":"R8","v":"Local"},null,null,null,null,null,"IRContribC",null,"Contribution to currency marginal effective IR",null,{"$f":"U9*U19/(SUMIFS(IdentFin!U:U,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!U:U,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":6.0849786038060039E-3},{"$f":"V9*V19/(SUMIFS(IdentFin!V:V,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!V:V,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":3.6471926608737846E-3},{"$f":"W9*W19/(SUMIFS(IdentFin!W:W,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!W:W,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":3.3363149264180776E-3},{"$f":"X9*X19/(SUMIFS(IdentFin!X:X,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!X:X,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.9847291854128823E-3},{"$f":"Y9*Y19/(SUMIFS(IdentFin!Y:Y,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!Y:Y,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":3.4798641471704365E-3},{"$f":"Z9*Z19/(SUMIFS(IdentFin!Z:Z,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!Z:Z,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.6829973639873762E-3},{"$f":"AA9*AA19/(SUMIFS(IdentFin!AA:AA,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AA:AA,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":3.0664779100533666E-3},{"$f":"AB9*AB19/(SUMIFS(IdentFin!AB:AB,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AB:AB,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.0925207778486961E-3},{"$f":"AC9*AC19/(SUMIFS(IdentFin!AC:AC,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AC:AC,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":3.0628185853820542E-3},{"$f":"AD9*AD19/(SUMIFS(IdentFin!AD:AD,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AD:AD,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.6518985373923183E-3},{"$f":"AE9*AE19/(SUMIFS(IdentFin!AE:AE,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AE:AE,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.9158584666434603E-3},{"$f":"AF9*AF19/(SUMIFS(IdentFin!AF:AF,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AF:AF,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":2.1878102023406452E-3},{"$f":"AG9*AG19/(SUMIFS(IdentFin!AG:AG,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AG:AG,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":{"$error":"#N/A"}},{"$f":"AH9*AH19/(SUMIFS(IdentFin!AH:AH,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AH:AH,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":{"$error":"#N/A"}},{"$f":"AI9*AI19/(SUMIFS(IdentFin!AI:AI,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AI:AI,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":{"$error":"#N/A"}},{"$f":"AJ9*AJ19/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K22)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K22))","v":{"$error":"#N/A"}}]
[{"$f":"C23&\"-YRSPOST\"","v":"1-YRSPOST"},null,{"$f":"COUNTIF(D$1:D23,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years since issuance:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[{"$f":"C24&\"-SEMIANN_INT\"","v":"1-SEMIANN_INT"},null,{"$f":"COUNTIF(D$1:D24,\"=X\")+$C$6","v":1},null,{"$f":"R12","v":1},{"$f":"R13","v":5},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E24=F24,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, interest",null,{"$f":"IF(AND($O24=0.5,U23=0),0.5,IF(AND(U23>0,U23<=$F24),1,0))","v":0},{"$f":"IF(AND($O24=0.5,V23=0),0.5,IF(AND(V23>0,V23<=$F24),1,0))","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O24=0.5,CH23=0),0.5,IF(AND(CH23>0,CH23<=$F24),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C25&\"-SEMIANN_AMORT\"","v":"1-SEMIANN_AMORT"},null,{"$f":"COUNTIF(D$1:D25,\"=X\")+$C$6","v":1},null,{"$f":"R12","v":1},{"$f":"R13","v":5},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E25=F25,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, amortization",null,{"$f":"IF(AND($O25=0.5,OR(U23=$E25,U23=$F25)),0.5,IF(AND(U23>$E25,U23<=$F25),1,0))","v":0},0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O25=0.5,OR(AK23=$E25,AK23=$F25)),0.5,IF(AND(AK23>$E25,AK23<=$F25),1,0))","v":0},0,{"$f":"IF(AND($O25=0.5,OR(AM23=$E25,AM23=$F25)),0.5,IF(AND(AM23>$E25,AM23<=$F25),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O25=0.5,OR(CY23=$E25,CY23=$F25)),0.5,IF(AND(CY23>$E25,CY23<=$F25),1,0))","v":0}]
[{"$f":"C26&\"-AMORT_SCH\"","v":"1-AMORT_SCH"},null,{"$f":"COUNTIF(D$1:D26,\"=X\")+$C$6","v":1},null,{"$f":"R12","v":1},{"$f":"R13","v":5},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E26=F26,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Amortization schedule",null,{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=U$4,1,0),\"Amortizing\",1/($F26-$E26)*U25,\"Zero-coupon\",IF(U$4=$F26,1,0),\"Custom\",U17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=V$4,1,0),\"Amortizing\",1/($F26-$E26)*V25,\"Zero-coupon\",IF(V$4=$F26,1,0),\"Custom\",V17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=W$4,1,0),\"Amortizing\",1/($F26-$E26)*W25,\"Zero-coupon\",IF(W$4=$F26,1,0),\"Custom\",W17)","v":0.25},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=X$4,1,0),\"Amortizing\",1/($F26-$E26)*X25,\"Zero-coupon\",IF(X$4=$F26,1,0),\"Custom\",X17)","v":0.25},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=Y$4,1,0),\"Amortizing\",1/($F26-$E26)*Y25,\"Zero-coupon\",IF(Y$4=$F26,1,0),\"Custom\",Y17)","v":0.25},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=Z$4,1,0),\"Amortizing\",1/($F26-$E26)*Z25,\"Zero-coupon\",IF(Z$4=$F26,1,0),\"Custom\",Z17)","v":0.25},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AA$4,1,0),\"Amortizing\",1/($F26-$E26)*AA25,\"Zero-coupon\",IF(AA$4=$F26,1,0),\"Custom\",AA17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AB$4,1,0),\"Amortizing\",1/($F26-$E26)*AB25,\"Zero-coupon\",IF(AB$4=$F26,1,0),\"Custom\",AB17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AC$4,1,0),\"Amortizing\",1/($F26-$E26)*AC25,\"Zero-coupon\",IF(AC$4=$F26,1,0),\"Custom\",AC17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AD$4,1,0),\"Amortizing\",1/($F26-$E26)*AD25,\"Zero-coupon\",IF(AD$4=$F26,1,0),\"Custom\",AD17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AE$4,1,0),\"Amortizing\",1/($F26-$E26)*AE25,\"Zero-coupon\",IF(AE$4=$F26,1,0),\"Custom\",AE17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AF$4,1,0),\"Amortizing\",1/($F26-$E26)*AF25,\"Zero-coupon\",IF(AF$4=$F26,1,0),\"Custom\",AF17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AG$4,1,0),\"Amortizing\",1/($F26-$E26)*AG25,\"Zero-coupon\",IF(AG$4=$F26,1,0),\"Custom\",AG17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AH$4,1,0),\"Amortizing\",1/($F26-$E26)*AH25,\"Zero-coupon\",IF(AH$4=$F26,1,0),\"Custom\",AH17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AI$4,1,0),\"Amortizing\",1/($F26-$E26)*AI25,\"Zero-coupon\",IF(AI$4=$F26,1,0),\"Custom\",AI17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AJ$4,1,0),\"Amortizing\",1/($F26-$E26)*AJ25,\"Zero-coupon\",IF(AJ$4=$F26,1,0),\"Custom\",AJ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AK$4,1,0),\"Amortizing\",1/($F26-$E26)*AK25,\"Zero-coupon\",IF(AK$4=$F26,1,0),\"Custom\",AK17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AL$4,1,0),\"Amortizing\",1/($F26-$E26)*AL25,\"Zero-coupon\",IF(AL$4=$F26,1,0),\"Custom\",AL17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AM$4,1,0),\"Amortizing\",1/($F26-$E26)*AM25,\"Zero-coupon\",IF(AM$4=$F26,1,0),\"Custom\",AM17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AN$4,1,0),\"Amortizing\",1/($F26-$E26)*AN25,\"Zero-coupon\",IF(AN$4=$F26,1,0),\"Custom\",AN17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AO$4,1,0),\"Amortizing\",1/($F26-$E26)*AO25,\"Zero-coupon\",IF(AO$4=$F26,1,0),\"Custom\",AO17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AP$4,1,0),\"Amortizing\",1/($F26-$E26)*AP25,\"Zero-coupon\",IF(AP$4=$F26,1,0),\"Custom\",AP17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AQ$4,1,0),\"Amortizing\",1/($F26-$E26)*AQ25,\"Zero-coupon\",IF(AQ$4=$F26,1,0),\"Custom\",AQ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AR$4,1,0),\"Amortizing\",1/($F26-$E26)*AR25,\"Zero-coupon\",IF(AR$4=$F26,1,0),\"Custom\",AR17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AS$4,1,0),\"Amortizing\",1/($F26-$E26)*AS25,\"Zero-coupon\",IF(AS$4=$F26,1,0),\"Custom\",AS17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AT$4,1,0),\"Amortizing\",1/($F26-$E26)*AT25,\"Zero-coupon\",IF(AT$4=$F26,1,0),\"Custom\",AT17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AU$4,1,0),\"Amortizing\",1/($F26-$E26)*AU25,\"Zero-coupon\",IF(AU$4=$F26,1,0),\"Custom\",AU17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AV$4,1,0),\"Amortizing\",1/($F26-$E26)*AV25,\"Zero-coupon\",IF(AV$4=$F26,1,0),\"Custom\",AV17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AW$4,1,0),\"Amortizing\",1/($F26-$E26)*AW25,\"Zero-coupon\",IF(AW$4=$F26,1,0),\"Custom\",AW17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AX$4,1,0),\"Amortizing\",1/($F26-$E26)*AX25,\"Zero-coupon\",IF(AX$4=$F26,1,0),\"Custom\",AX17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AY$4,1,0),\"Amortizing\",1/($F26-$E26)*AY25,\"Zero-coupon\",IF(AY$4=$F26,1,0),\"Custom\",AY17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=AZ$4,1,0),\"Amortizing\",1/($F26-$E26)*AZ25,\"Zero-coupon\",IF(AZ$4=$F26,1,0),\"Custom\",AZ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BA$4,1,0),\"Amortizing\",1/($F26-$E26)*BA25,\"Zero-coupon\",IF(BA$4=$F26,1,0),\"Custom\",BA17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BB$4,1,0),\"Amortizing\",1/($F26-$E26)*BB25,\"Zero-coupon\",IF(BB$4=$F26,1,0),\"Custom\",BB17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BC$4,1,0),\"Amortizing\",1/($F26-$E26)*BC25,\"Zero-coupon\",IF(BC$4=$F26,1,0),\"Custom\",BC17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BD$4,1,0),\"Amortizing\",1/($F26-$E26)*BD25,\"Zero-coupon\",IF(BD$4=$F26,1,0),\"Custom\",BD17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BE$4,1,0),\"Amortizing\",1/($F26-$E26)*BE25,\"Zero-coupon\",IF(BE$4=$F26,1,0),\"Custom\",BE17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BF$4,1,0),\"Amortizing\",1/($F26-$E26)*BF25,\"Zero-coupon\",IF(BF$4=$F26,1,0),\"Custom\",BF17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BG$4,1,0),\"Amortizing\",1/($F26-$E26)*BG25,\"Zero-coupon\",IF(BG$4=$F26,1,0),\"Custom\",BG17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BH$4,1,0),\"Amortizing\",1/($F26-$E26)*BH25,\"Zero-coupon\",IF(BH$4=$F26,1,0),\"Custom\",BH17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BI$4,1,0),\"Amortizing\",1/($F26-$E26)*BI25,\"Zero-coupon\",IF(BI$4=$F26,1,0),\"Custom\",BI17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BJ$4,1,0),\"Amortizing\",1/($F26-$E26)*BJ25,\"Zero-coupon\",IF(BJ$4=$F26,1,0),\"Custom\",BJ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BK$4,1,0),\"Amortizing\",1/($F26-$E26)*BK25,\"Zero-coupon\",IF(BK$4=$F26,1,0),\"Custom\",BK17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BL$4,1,0),\"Amortizing\",1/($F26-$E26)*BL25,\"Zero-coupon\",IF(BL$4=$F26,1,0),\"Custom\",BL17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BM$4,1,0),\"Amortizing\",1/($F26-$E26)*BM25,\"Zero-coupon\",IF(BM$4=$F26,1,0),\"Custom\",BM17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BN$4,1,0),\"Amortizing\",1/($F26-$E26)*BN25,\"Zero-coupon\",IF(BN$4=$F26,1,0),\"Custom\",BN17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BO$4,1,0),\"Amortizing\",1/($F26-$E26)*BO25,\"Zero-coupon\",IF(BO$4=$F26,1,0),\"Custom\",BO17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BP$4,1,0),\"Amortizing\",1/($F26-$E26)*BP25,\"Zero-coupon\",IF(BP$4=$F26,1,0),\"Custom\",BP17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BQ$4,1,0),\"Amortizing\",1/($F26-$E26)*BQ25,\"Zero-coupon\",IF(BQ$4=$F26,1,0),\"Custom\",BQ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BR$4,1,0),\"Amortizing\",1/($F26-$E26)*BR25,\"Zero-coupon\",IF(BR$4=$F26,1,0),\"Custom\",BR17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BS$4,1,0),\"Amortizing\",1/($F26-$E26)*BS25,\"Zero-coupon\",IF(BS$4=$F26,1,0),\"Custom\",BS17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BT$4,1,0),\"Amortizing\",1/($F26-$E26)*BT25,\"Zero-coupon\",IF(BT$4=$F26,1,0),\"Custom\",BT17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BU$4,1,0),\"Amortizing\",1/($F26-$E26)*BU25,\"Zero-coupon\",IF(BU$4=$F26,1,0),\"Custom\",BU17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BV$4,1,0),\"Amortizing\",1/($F26-$E26)*BV25,\"Zero-coupon\",IF(BV$4=$F26,1,0),\"Custom\",BV17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BW$4,1,0),\"Amortizing\",1/($F26-$E26)*BW25,\"Zero-coupon\",IF(BW$4=$F26,1,0),\"Custom\",BW17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BX$4,1,0),\"Amortizing\",1/($F26-$E26)*BX25,\"Zero-coupon\",IF(BX$4=$F26,1,0),\"Custom\",BX17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BY$4,1,0),\"Amortizing\",1/($F26-$E26)*BY25,\"Zero-coupon\",IF(BY$4=$F26,1,0),\"Custom\",BY17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=BZ$4,1,0),\"Amortizing\",1/($F26-$E26)*BZ25,\"Zero-coupon\",IF(BZ$4=$F26,1,0),\"Custom\",BZ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CA$4,1,0),\"Amortizing\",1/($F26-$E26)*CA25,\"Zero-coupon\",IF(CA$4=$F26,1,0),\"Custom\",CA17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CB$4,1,0),\"Amortizing\",1/($F26-$E26)*CB25,\"Zero-coupon\",IF(CB$4=$F26,1,0),\"Custom\",CB17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CC$4,1,0),\"Amortizing\",1/($F26-$E26)*CC25,\"Zero-coupon\",IF(CC$4=$F26,1,0),\"Custom\",CC17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CD$4,1,0),\"Amortizing\",1/($F26-$E26)*CD25,\"Zero-coupon\",IF(CD$4=$F26,1,0),\"Custom\",CD17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CE$4,1,0),\"Amortizing\",1/($F26-$E26)*CE25,\"Zero-coupon\",IF(CE$4=$F26,1,0),\"Custom\",CE17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CF$4,1,0),\"Amortizing\",1/($F26-$E26)*CF25,\"Zero-coupon\",IF(CF$4=$F26,1,0),\"Custom\",CF17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CG$4,1,0),\"Amortizing\",1/($F26-$E26)*CG25,\"Zero-coupon\",IF(CG$4=$F26,1,0),\"Custom\",CG17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CH$4,1,0),\"Amortizing\",1/($F26-$E26)*CH25,\"Zero-coupon\",IF(CH$4=$F26,1,0),\"Custom\",CH17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CI$4,1,0),\"Amortizing\",1/($F26-$E26)*CI25,\"Zero-coupon\",IF(CI$4=$F26,1,0),\"Custom\",CI17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CJ$4,1,0),\"Amortizing\",1/($F26-$E26)*CJ25,\"Zero-coupon\",IF(CJ$4=$F26,1,0),\"Custom\",CJ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CK$4,1,0),\"Amortizing\",1/($F26-$E26)*CK25,\"Zero-coupon\",IF(CK$4=$F26,1,0),\"Custom\",CK17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CL$4,1,0),\"Amortizing\",1/($F26-$E26)*CL25,\"Zero-coupon\",IF(CL$4=$F26,1,0),\"Custom\",CL17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CM$4,1,0),\"Amortizing\",1/($F26-$E26)*CM25,\"Zero-coupon\",IF(CM$4=$F26,1,0),\"Custom\",CM17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CN$4,1,0),\"Amortizing\",1/($F26-$E26)*CN25,\"Zero-coupon\",IF(CN$4=$F26,1,0),\"Custom\",CN17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CO$4,1,0),\"Amortizing\",1/($F26-$E26)*CO25,\"Zero-coupon\",IF(CO$4=$F26,1,0),\"Custom\",CO17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CP$4,1,0),\"Amortizing\",1/($F26-$E26)*CP25,\"Zero-coupon\",IF(CP$4=$F26,1,0),\"Custom\",CP17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CQ$4,1,0),\"Amortizing\",1/($F26-$E26)*CQ25,\"Zero-coupon\",IF(CQ$4=$F26,1,0),\"Custom\",CQ17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CR$4,1,0),\"Amortizing\",1/($F26-$E26)*CR25,\"Zero-coupon\",IF(CR$4=$F26,1,0),\"Custom\",CR17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CS$4,1,0),\"Amortizing\",1/($F26-$E26)*CS25,\"Zero-coupon\",IF(CS$4=$F26,1,0),\"Custom\",CS17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CT$4,1,0),\"Amortizing\",1/($F26-$E26)*CT25,\"Zero-coupon\",IF(CT$4=$F26,1,0),\"Custom\",CT17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CU$4,1,0),\"Amortizing\",1/($F26-$E26)*CU25,\"Zero-coupon\",IF(CU$4=$F26,1,0),\"Custom\",CU17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CV$4,1,0),\"Amortizing\",1/($F26-$E26)*CV25,\"Zero-coupon\",IF(CV$4=$F26,1,0),\"Custom\",CV17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CW$4,1,0),\"Amortizing\",1/($F26-$E26)*CW25,\"Zero-coupon\",IF(CW$4=$F26,1,0),\"Custom\",CW17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CX$4,1,0),\"Amortizing\",1/($F26-$E26)*CX25,\"Zero-coupon\",IF(CX$4=$F26,1,0),\"Custom\",CX17)","v":0},{"$f":"_xlfn.SWITCH($P26,\"Bullet\",IF($F26=CY$4,1,0),\"Amortizing\",1/($F26-$E26)*CY25,\"Zero-coupon\",IF(CY$4=$F26,1,0),\"Custom\",CY17)","v":0}]
[{"$f":"Q27&\"_\"&C27&\"_\"&D27","v":"HEAD_FI_1_"},null,{"$f":"COUNTIF(D$1:D27,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_FI","Interest rate triangle"]
[{"$f":"Q28&\"_\"&C28&\"_\"&D28","v":"FI_1_0"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D28,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D28","v":2023},{"$f":"G28+E28","v":2024},{"$f":"G28+F28","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E28=F28,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI","Note on the formula: There are 2 parts: (1) The SWITCH statement assigns the applicable interest rate, if \"Fixed\" it is the user's entry in the year of issuance; if \"Floating\", then it is the user's entry in the current year; if \"Zero-coupon\", it is the interest rate the user entered in the issuance year, compounded to maturity. (2) A frequency component, if there are semiannual payments it is 0.5 and it is the first/last year, otherwise it is 1 (annual or custom). ",null,null,{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",U9,\"Zero-coupon\",IF(U$3=$I28,(1+$U9)^$F28-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",V9,\"Zero-coupon\",IF(V$3=$I28,(1+$U9)^$F28-1,0))*V24","v":0.05},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",W9,\"Zero-coupon\",IF(W$3=$I28,(1+$U9)^$F28-1,0))*W24","v":0.05},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",X9,\"Zero-coupon\",IF(X$3=$I28,(1+$U9)^$F28-1,0))*X24","v":0.05},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",Y9,\"Zero-coupon\",IF(Y$3=$I28,(1+$U9)^$F28-1,0))*Y24","v":0.05},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I28,(1+$U9)^$F28-1,0))*Z24","v":0.05},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I28,(1+$U9)^$F28-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I28,(1+$U9)^$F28-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I28,(1+$U9)^$F28-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I28,(1+$U9)^$F28-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I28,(1+$U9)^$F28-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I28,(1+$U9)^$F28-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I28,(1+$U9)^$F28-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I28,(1+$U9)^$F28-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I28,(1+$U9)^$F28-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I28,(1+$U9)^$F28-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I28,(1+$U9)^$F28-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I28,(1+$U9)^$F28-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I28,(1+$U9)^$F28-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I28,(1+$U9)^$F28-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I28,(1+$U9)^$F28-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I28,(1+$U9)^$F28-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I28,(1+$U9)^$F28-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I28,(1+$U9)^$F28-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I28,(1+$U9)^$F28-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I28,(1+$U9)^$F28-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I28,(1+$U9)^$F28-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I28,(1+$U9)^$F28-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I28,(1+$U9)^$F28-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I28,(1+$U9)^$F28-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I28,(1+$U9)^$F28-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I28,(1+$U9)^$F28-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I28,(1+$U9)^$F28-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I28,(1+$U9)^$F28-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I28,(1+$U9)^$F28-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I28,(1+$U9)^$F28-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I28,(1+$U9)^$F28-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I28,(1+$U9)^$F28-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I28,(1+$U9)^$F28-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I28,(1+$U9)^$F28-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I28,(1+$U9)^$F28-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I28,(1+$U9)^$F28-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I28,(1+$U9)^$F28-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I28,(1+$U9)^$F28-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I28,(1+$U9)^$F28-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I28,(1+$U9)^$F28-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I28,(1+$U9)^$F28-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I28,(1+$U9)^$F28-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I28,(1+$U9)^$F28-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I28,(1+$U9)^$F28-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I28,(1+$U9)^$F28-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I28,(1+$U9)^$F28-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I28,(1+$U9)^$F28-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I28,(1+$U9)^$F28-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I28,(1+$U9)^$F28-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I28,(1+$U9)^$F28-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I28,(1+$U9)^$F28-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I28,(1+$U9)^$F28-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I28,(1+$U9)^$F28-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I28,(1+$U9)^$F28-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I28,(1+$U9)^$F28-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I28,(1+$U9)^$F28-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I28,(1+$U9)^$F28-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I28,(1+$U9)^$F28-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I28,(1+$U9)^$F28-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I28,(1+$U9)^$F28-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I28,(1+$U9)^$F28-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I28,(1+$U9)^$F28-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I28,(1+$U9)^$F28-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I28,(1+$U9)^$F28-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I28,(1+$U9)^$F28-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I28,(1+$U9)^$F28-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I28,(1+$U9)^$F28-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I28,(1+$U9)^$F28-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I28,(1+$U9)^$F28-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I28,(1+$U9)^$F28-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I28,(1+$U9)^$F28-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I28,(1+$U9)^$F28-1,0))*CT24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I28,(1+$U9)^$F28-1,0))*CU24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I28,(1+$U9)^$F28-1,0))*CV24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I28,(1+$U9)^$F28-1,0))*CW24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I28,(1+$U9)^$F28-1,0))*CX24","v":0},{"$f":"_xlfn.SWITCH($M28,\"Fixed\",$U9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I28,(1+$U9)^$F28-1,0))*CY24","v":0}]
[{"$f":"Q29&\"_\"&C29&\"_\"&D29","v":"FI_1_1"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D29,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,{"$f":"G29+E29","v":2025},{"$f":"G29+F29","v":2029},{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E29=F29,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",V9,\"Zero-coupon\",IF(V$3=$I29,(1+$V9)^$F29-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",W9,\"Zero-coupon\",IF(W$3=$I29,(1+$V9)^$F29-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",X9,\"Zero-coupon\",IF(X$3=$I29,(1+$V9)^$F29-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",Y9,\"Zero-coupon\",IF(Y$3=$I29,(1+$V9)^$F29-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I29,(1+$V9)^$F29-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I29,(1+$V9)^$F29-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I29,(1+$V9)^$F29-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I29,(1+$V9)^$F29-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I29,(1+$V9)^$F29-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I29,(1+$V9)^$F29-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I29,(1+$V9)^$F29-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I29,(1+$V9)^$F29-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I29,(1+$V9)^$F29-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I29,(1+$V9)^$F29-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I29,(1+$V9)^$F29-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I29,(1+$V9)^$F29-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I29,(1+$V9)^$F29-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I29,(1+$V9)^$F29-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I29,(1+$V9)^$F29-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I29,(1+$V9)^$F29-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I29,(1+$V9)^$F29-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I29,(1+$V9)^$F29-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I29,(1+$V9)^$F29-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I29,(1+$V9)^$F29-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I29,(1+$V9)^$F29-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I29,(1+$V9)^$F29-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I29,(1+$V9)^$F29-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I29,(1+$V9)^$F29-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I29,(1+$V9)^$F29-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I29,(1+$V9)^$F29-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I29,(1+$V9)^$F29-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I29,(1+$V9)^$F29-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I29,(1+$V9)^$F29-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I29,(1+$V9)^$F29-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I29,(1+$V9)^$F29-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I29,(1+$V9)^$F29-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I29,(1+$V9)^$F29-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I29,(1+$V9)^$F29-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I29,(1+$V9)^$F29-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I29,(1+$V9)^$F29-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I29,(1+$V9)^$F29-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I29,(1+$V9)^$F29-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I29,(1+$V9)^$F29-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I29,(1+$V9)^$F29-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I29,(1+$V9)^$F29-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I29,(1+$V9)^$F29-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I29,(1+$V9)^$F29-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I29,(1+$V9)^$F29-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I29,(1+$V9)^$F29-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I29,(1+$V9)^$F29-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I29,(1+$V9)^$F29-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I29,(1+$V9)^$F29-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I29,(1+$V9)^$F29-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I29,(1+$V9)^$F29-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I29,(1+$V9)^$F29-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I29,(1+$V9)^$F29-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I29,(1+$V9)^$F29-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I29,(1+$V9)^$F29-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I29,(1+$V9)^$F29-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I29,(1+$V9)^$F29-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I29,(1+$V9)^$F29-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I29,(1+$V9)^$F29-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I29,(1+$V9)^$F29-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I29,(1+$V9)^$F29-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I29,(1+$V9)^$F29-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I29,(1+$V9)^$F29-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I29,(1+$V9)^$F29-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I29,(1+$V9)^$F29-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I29,(1+$V9)^$F29-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I29,(1+$V9)^$F29-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I29,(1+$V9)^$F29-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I29,(1+$V9)^$F29-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I29,(1+$V9)^$F29-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I29,(1+$V9)^$F29-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I29,(1+$V9)^$F29-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I29,(1+$V9)^$F29-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I29,(1+$V9)^$F29-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I29,(1+$V9)^$F29-1,0))*CT24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I29,(1+$V9)^$F29-1,0))*CU24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I29,(1+$V9)^$F29-1,0))*CV24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I29,(1+$V9)^$F29-1,0))*CW24","v":0},{"$f":"_xlfn.SWITCH($M29,\"Fixed\",$V9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I29,(1+$V9)^$F29-1,0))*CX24","v":0}]
["FI_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D30,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E30=F30,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",W9,\"Zero-coupon\",IF(W$3=$I30,(1+$W9)^$F30-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",X9,\"Zero-coupon\",IF(X$3=$I30,(1+$W9)^$F30-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",Y9,\"Zero-coupon\",IF(Y$3=$I30,(1+$W9)^$F30-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I30,(1+$W9)^$F30-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I30,(1+$W9)^$F30-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I30,(1+$W9)^$F30-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I30,(1+$W9)^$F30-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I30,(1+$W9)^$F30-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I30,(1+$W9)^$F30-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I30,(1+$W9)^$F30-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I30,(1+$W9)^$F30-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I30,(1+$W9)^$F30-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I30,(1+$W9)^$F30-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I30,(1+$W9)^$F30-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I30,(1+$W9)^$F30-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I30,(1+$W9)^$F30-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I30,(1+$W9)^$F30-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I30,(1+$W9)^$F30-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I30,(1+$W9)^$F30-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I30,(1+$W9)^$F30-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I30,(1+$W9)^$F30-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I30,(1+$W9)^$F30-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I30,(1+$W9)^$F30-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I30,(1+$W9)^$F30-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I30,(1+$W9)^$F30-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I30,(1+$W9)^$F30-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I30,(1+$W9)^$F30-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I30,(1+$W9)^$F30-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I30,(1+$W9)^$F30-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I30,(1+$W9)^$F30-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I30,(1+$W9)^$F30-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I30,(1+$W9)^$F30-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I30,(1+$W9)^$F30-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I30,(1+$W9)^$F30-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I30,(1+$W9)^$F30-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I30,(1+$W9)^$F30-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I30,(1+$W9)^$F30-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I30,(1+$W9)^$F30-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I30,(1+$W9)^$F30-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I30,(1+$W9)^$F30-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I30,(1+$W9)^$F30-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I30,(1+$W9)^$F30-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I30,(1+$W9)^$F30-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I30,(1+$W9)^$F30-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I30,(1+$W9)^$F30-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I30,(1+$W9)^$F30-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I30,(1+$W9)^$F30-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I30,(1+$W9)^$F30-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I30,(1+$W9)^$F30-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I30,(1+$W9)^$F30-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I30,(1+$W9)^$F30-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I30,(1+$W9)^$F30-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I30,(1+$W9)^$F30-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I30,(1+$W9)^$F30-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I30,(1+$W9)^$F30-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I30,(1+$W9)^$F30-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I30,(1+$W9)^$F30-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I30,(1+$W9)^$F30-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I30,(1+$W9)^$F30-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I30,(1+$W9)^$F30-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I30,(1+$W9)^$F30-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I30,(1+$W9)^$F30-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I30,(1+$W9)^$F30-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I30,(1+$W9)^$F30-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I30,(1+$W9)^$F30-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I30,(1+$W9)^$F30-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I30,(1+$W9)^$F30-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I30,(1+$W9)^$F30-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I30,(1+$W9)^$F30-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I30,(1+$W9)^$F30-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I30,(1+$W9)^$F30-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I30,(1+$W9)^$F30-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I30,(1+$W9)^$F30-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I30,(1+$W9)^$F30-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I30,(1+$W9)^$F30-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I30,(1+$W9)^$F30-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I30,(1+$W9)^$F30-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I30,(1+$W9)^$F30-1,0))*CT24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I30,(1+$W9)^$F30-1,0))*CU24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I30,(1+$W9)^$F30-1,0))*CV24","v":0},{"$f":"_xlfn.SWITCH($M30,\"Fixed\",$W9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I30,(1+$W9)^$F30-1,0))*CW24","v":0}]
["FI_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D31,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E31=F31,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",X9,\"Zero-coupon\",IF(X$3=$I31,(1+$X9)^$F31-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",Y9,\"Zero-coupon\",IF(Y$3=$I31,(1+$X9)^$F31-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I31,(1+$X9)^$F31-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I31,(1+$X9)^$F31-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I31,(1+$X9)^$F31-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I31,(1+$X9)^$F31-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I31,(1+$X9)^$F31-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I31,(1+$X9)^$F31-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I31,(1+$X9)^$F31-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I31,(1+$X9)^$F31-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I31,(1+$X9)^$F31-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I31,(1+$X9)^$F31-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I31,(1+$X9)^$F31-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I31,(1+$X9)^$F31-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I31,(1+$X9)^$F31-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I31,(1+$X9)^$F31-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I31,(1+$X9)^$F31-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I31,(1+$X9)^$F31-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I31,(1+$X9)^$F31-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I31,(1+$X9)^$F31-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I31,(1+$X9)^$F31-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I31,(1+$X9)^$F31-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I31,(1+$X9)^$F31-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I31,(1+$X9)^$F31-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I31,(1+$X9)^$F31-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I31,(1+$X9)^$F31-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I31,(1+$X9)^$F31-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I31,(1+$X9)^$F31-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I31,(1+$X9)^$F31-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I31,(1+$X9)^$F31-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I31,(1+$X9)^$F31-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I31,(1+$X9)^$F31-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I31,(1+$X9)^$F31-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I31,(1+$X9)^$F31-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I31,(1+$X9)^$F31-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I31,(1+$X9)^$F31-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I31,(1+$X9)^$F31-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I31,(1+$X9)^$F31-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I31,(1+$X9)^$F31-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I31,(1+$X9)^$F31-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I31,(1+$X9)^$F31-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I31,(1+$X9)^$F31-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I31,(1+$X9)^$F31-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I31,(1+$X9)^$F31-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I31,(1+$X9)^$F31-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I31,(1+$X9)^$F31-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I31,(1+$X9)^$F31-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I31,(1+$X9)^$F31-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I31,(1+$X9)^$F31-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I31,(1+$X9)^$F31-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I31,(1+$X9)^$F31-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I31,(1+$X9)^$F31-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I31,(1+$X9)^$F31-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I31,(1+$X9)^$F31-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I31,(1+$X9)^$F31-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I31,(1+$X9)^$F31-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I31,(1+$X9)^$F31-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I31,(1+$X9)^$F31-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I31,(1+$X9)^$F31-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I31,(1+$X9)^$F31-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I31,(1+$X9)^$F31-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I31,(1+$X9)^$F31-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I31,(1+$X9)^$F31-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I31,(1+$X9)^$F31-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I31,(1+$X9)^$F31-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I31,(1+$X9)^$F31-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I31,(1+$X9)^$F31-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I31,(1+$X9)^$F31-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I31,(1+$X9)^$F31-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I31,(1+$X9)^$F31-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I31,(1+$X9)^$F31-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I31,(1+$X9)^$F31-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I31,(1+$X9)^$F31-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I31,(1+$X9)^$F31-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I31,(1+$X9)^$F31-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I31,(1+$X9)^$F31-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I31,(1+$X9)^$F31-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I31,(1+$X9)^$F31-1,0))*CT24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I31,(1+$X9)^$F31-1,0))*CU24","v":0},{"$f":"_xlfn.SWITCH($M31,\"Fixed\",$X9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I31,(1+$X9)^$F31-1,0))*CV24","v":0}]
["FI_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D32,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E32=F32,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",Y9,\"Zero-coupon\",IF(Y$3=$I32,(1+$Y9)^$F32-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I32,(1+$Y9)^$F32-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I32,(1+$Y9)^$F32-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I32,(1+$Y9)^$F32-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I32,(1+$Y9)^$F32-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I32,(1+$Y9)^$F32-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I32,(1+$Y9)^$F32-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I32,(1+$Y9)^$F32-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I32,(1+$Y9)^$F32-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I32,(1+$Y9)^$F32-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I32,(1+$Y9)^$F32-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I32,(1+$Y9)^$F32-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I32,(1+$Y9)^$F32-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I32,(1+$Y9)^$F32-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I32,(1+$Y9)^$F32-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I32,(1+$Y9)^$F32-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I32,(1+$Y9)^$F32-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I32,(1+$Y9)^$F32-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I32,(1+$Y9)^$F32-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I32,(1+$Y9)^$F32-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I32,(1+$Y9)^$F32-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I32,(1+$Y9)^$F32-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I32,(1+$Y9)^$F32-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I32,(1+$Y9)^$F32-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I32,(1+$Y9)^$F32-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I32,(1+$Y9)^$F32-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I32,(1+$Y9)^$F32-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I32,(1+$Y9)^$F32-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I32,(1+$Y9)^$F32-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I32,(1+$Y9)^$F32-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I32,(1+$Y9)^$F32-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I32,(1+$Y9)^$F32-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I32,(1+$Y9)^$F32-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I32,(1+$Y9)^$F32-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I32,(1+$Y9)^$F32-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I32,(1+$Y9)^$F32-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I32,(1+$Y9)^$F32-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I32,(1+$Y9)^$F32-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I32,(1+$Y9)^$F32-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I32,(1+$Y9)^$F32-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I32,(1+$Y9)^$F32-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I32,(1+$Y9)^$F32-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I32,(1+$Y9)^$F32-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I32,(1+$Y9)^$F32-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I32,(1+$Y9)^$F32-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I32,(1+$Y9)^$F32-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I32,(1+$Y9)^$F32-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I32,(1+$Y9)^$F32-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I32,(1+$Y9)^$F32-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I32,(1+$Y9)^$F32-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I32,(1+$Y9)^$F32-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I32,(1+$Y9)^$F32-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I32,(1+$Y9)^$F32-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I32,(1+$Y9)^$F32-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I32,(1+$Y9)^$F32-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I32,(1+$Y9)^$F32-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I32,(1+$Y9)^$F32-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I32,(1+$Y9)^$F32-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I32,(1+$Y9)^$F32-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I32,(1+$Y9)^$F32-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I32,(1+$Y9)^$F32-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I32,(1+$Y9)^$F32-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I32,(1+$Y9)^$F32-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I32,(1+$Y9)^$F32-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I32,(1+$Y9)^$F32-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I32,(1+$Y9)^$F32-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I32,(1+$Y9)^$F32-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I32,(1+$Y9)^$F32-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I32,(1+$Y9)^$F32-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I32,(1+$Y9)^$F32-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I32,(1+$Y9)^$F32-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I32,(1+$Y9)^$F32-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I32,(1+$Y9)^$F32-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I32,(1+$Y9)^$F32-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I32,(1+$Y9)^$F32-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I32,(1+$Y9)^$F32-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I32,(1+$Y9)^$F32-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I32,(1+$Y9)^$F32-1,0))*CT24","v":0},{"$f":"_xlfn.SWITCH($M32,\"Fixed\",$Y9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I32,(1+$Y9)^$F32-1,0))*CU24","v":0}]
["FI_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D33,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E33=F33,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",Z9,\"Zero-coupon\",IF(Z$3=$I33,(1+$Z9)^$F33-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I33,(1+$Z9)^$F33-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I33,(1+$Z9)^$F33-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I33,(1+$Z9)^$F33-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I33,(1+$Z9)^$F33-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I33,(1+$Z9)^$F33-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I33,(1+$Z9)^$F33-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I33,(1+$Z9)^$F33-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I33,(1+$Z9)^$F33-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I33,(1+$Z9)^$F33-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I33,(1+$Z9)^$F33-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I33,(1+$Z9)^$F33-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I33,(1+$Z9)^$F33-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I33,(1+$Z9)^$F33-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I33,(1+$Z9)^$F33-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I33,(1+$Z9)^$F33-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I33,(1+$Z9)^$F33-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I33,(1+$Z9)^$F33-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I33,(1+$Z9)^$F33-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I33,(1+$Z9)^$F33-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I33,(1+$Z9)^$F33-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I33,(1+$Z9)^$F33-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I33,(1+$Z9)^$F33-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I33,(1+$Z9)^$F33-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I33,(1+$Z9)^$F33-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I33,(1+$Z9)^$F33-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I33,(1+$Z9)^$F33-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I33,(1+$Z9)^$F33-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I33,(1+$Z9)^$F33-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I33,(1+$Z9)^$F33-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I33,(1+$Z9)^$F33-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I33,(1+$Z9)^$F33-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I33,(1+$Z9)^$F33-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I33,(1+$Z9)^$F33-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I33,(1+$Z9)^$F33-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I33,(1+$Z9)^$F33-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I33,(1+$Z9)^$F33-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I33,(1+$Z9)^$F33-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I33,(1+$Z9)^$F33-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I33,(1+$Z9)^$F33-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I33,(1+$Z9)^$F33-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I33,(1+$Z9)^$F33-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I33,(1+$Z9)^$F33-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I33,(1+$Z9)^$F33-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I33,(1+$Z9)^$F33-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I33,(1+$Z9)^$F33-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I33,(1+$Z9)^$F33-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I33,(1+$Z9)^$F33-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I33,(1+$Z9)^$F33-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I33,(1+$Z9)^$F33-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I33,(1+$Z9)^$F33-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I33,(1+$Z9)^$F33-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I33,(1+$Z9)^$F33-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I33,(1+$Z9)^$F33-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I33,(1+$Z9)^$F33-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I33,(1+$Z9)^$F33-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I33,(1+$Z9)^$F33-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I33,(1+$Z9)^$F33-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I33,(1+$Z9)^$F33-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I33,(1+$Z9)^$F33-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I33,(1+$Z9)^$F33-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I33,(1+$Z9)^$F33-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I33,(1+$Z9)^$F33-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I33,(1+$Z9)^$F33-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I33,(1+$Z9)^$F33-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I33,(1+$Z9)^$F33-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I33,(1+$Z9)^$F33-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I33,(1+$Z9)^$F33-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I33,(1+$Z9)^$F33-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I33,(1+$Z9)^$F33-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I33,(1+$Z9)^$F33-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I33,(1+$Z9)^$F33-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I33,(1+$Z9)^$F33-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I33,(1+$Z9)^$F33-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I33,(1+$Z9)^$F33-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I33,(1+$Z9)^$F33-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I33,(1+$Z9)^$F33-1,0))*CS24","v":0},{"$f":"_xlfn.SWITCH($M33,\"Fixed\",$Z9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I33,(1+$Z9)^$F33-1,0))*CT24","v":0}]
["FI_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D34,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E34=F34,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AA9,\"Zero-coupon\",IF(AA$3=$I34,(1+$AA9)^$F34-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I34,(1+$AA9)^$F34-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I34,(1+$AA9)^$F34-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I34,(1+$AA9)^$F34-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I34,(1+$AA9)^$F34-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I34,(1+$AA9)^$F34-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I34,(1+$AA9)^$F34-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I34,(1+$AA9)^$F34-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I34,(1+$AA9)^$F34-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I34,(1+$AA9)^$F34-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I34,(1+$AA9)^$F34-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I34,(1+$AA9)^$F34-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I34,(1+$AA9)^$F34-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I34,(1+$AA9)^$F34-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I34,(1+$AA9)^$F34-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I34,(1+$AA9)^$F34-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I34,(1+$AA9)^$F34-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I34,(1+$AA9)^$F34-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I34,(1+$AA9)^$F34-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I34,(1+$AA9)^$F34-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I34,(1+$AA9)^$F34-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I34,(1+$AA9)^$F34-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I34,(1+$AA9)^$F34-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I34,(1+$AA9)^$F34-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I34,(1+$AA9)^$F34-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I34,(1+$AA9)^$F34-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I34,(1+$AA9)^$F34-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I34,(1+$AA9)^$F34-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I34,(1+$AA9)^$F34-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I34,(1+$AA9)^$F34-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I34,(1+$AA9)^$F34-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I34,(1+$AA9)^$F34-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I34,(1+$AA9)^$F34-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I34,(1+$AA9)^$F34-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I34,(1+$AA9)^$F34-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I34,(1+$AA9)^$F34-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I34,(1+$AA9)^$F34-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I34,(1+$AA9)^$F34-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I34,(1+$AA9)^$F34-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I34,(1+$AA9)^$F34-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I34,(1+$AA9)^$F34-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I34,(1+$AA9)^$F34-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I34,(1+$AA9)^$F34-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I34,(1+$AA9)^$F34-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I34,(1+$AA9)^$F34-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I34,(1+$AA9)^$F34-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I34,(1+$AA9)^$F34-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I34,(1+$AA9)^$F34-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I34,(1+$AA9)^$F34-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I34,(1+$AA9)^$F34-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I34,(1+$AA9)^$F34-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I34,(1+$AA9)^$F34-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I34,(1+$AA9)^$F34-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I34,(1+$AA9)^$F34-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I34,(1+$AA9)^$F34-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I34,(1+$AA9)^$F34-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I34,(1+$AA9)^$F34-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I34,(1+$AA9)^$F34-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I34,(1+$AA9)^$F34-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I34,(1+$AA9)^$F34-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I34,(1+$AA9)^$F34-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I34,(1+$AA9)^$F34-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I34,(1+$AA9)^$F34-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I34,(1+$AA9)^$F34-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I34,(1+$AA9)^$F34-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I34,(1+$AA9)^$F34-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I34,(1+$AA9)^$F34-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I34,(1+$AA9)^$F34-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I34,(1+$AA9)^$F34-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I34,(1+$AA9)^$F34-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I34,(1+$AA9)^$F34-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I34,(1+$AA9)^$F34-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I34,(1+$AA9)^$F34-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I34,(1+$AA9)^$F34-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I34,(1+$AA9)^$F34-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I34,(1+$AA9)^$F34-1,0))*CR24","v":0},{"$f":"_xlfn.SWITCH($M34,\"Fixed\",$AA9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I34,(1+$AA9)^$F34-1,0))*CS24","v":0}]
["FI_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D35,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E35=F35,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AB9,\"Zero-coupon\",IF(AB$3=$I35,(1+$AB9)^$F35-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I35,(1+$AB9)^$F35-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I35,(1+$AB9)^$F35-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I35,(1+$AB9)^$F35-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I35,(1+$AB9)^$F35-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I35,(1+$AB9)^$F35-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I35,(1+$AB9)^$F35-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I35,(1+$AB9)^$F35-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I35,(1+$AB9)^$F35-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I35,(1+$AB9)^$F35-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I35,(1+$AB9)^$F35-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I35,(1+$AB9)^$F35-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I35,(1+$AB9)^$F35-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I35,(1+$AB9)^$F35-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I35,(1+$AB9)^$F35-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I35,(1+$AB9)^$F35-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I35,(1+$AB9)^$F35-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I35,(1+$AB9)^$F35-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I35,(1+$AB9)^$F35-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I35,(1+$AB9)^$F35-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I35,(1+$AB9)^$F35-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I35,(1+$AB9)^$F35-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I35,(1+$AB9)^$F35-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I35,(1+$AB9)^$F35-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I35,(1+$AB9)^$F35-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I35,(1+$AB9)^$F35-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I35,(1+$AB9)^$F35-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I35,(1+$AB9)^$F35-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I35,(1+$AB9)^$F35-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I35,(1+$AB9)^$F35-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I35,(1+$AB9)^$F35-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I35,(1+$AB9)^$F35-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I35,(1+$AB9)^$F35-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I35,(1+$AB9)^$F35-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I35,(1+$AB9)^$F35-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I35,(1+$AB9)^$F35-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I35,(1+$AB9)^$F35-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I35,(1+$AB9)^$F35-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I35,(1+$AB9)^$F35-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I35,(1+$AB9)^$F35-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I35,(1+$AB9)^$F35-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I35,(1+$AB9)^$F35-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I35,(1+$AB9)^$F35-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I35,(1+$AB9)^$F35-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I35,(1+$AB9)^$F35-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I35,(1+$AB9)^$F35-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I35,(1+$AB9)^$F35-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I35,(1+$AB9)^$F35-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I35,(1+$AB9)^$F35-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I35,(1+$AB9)^$F35-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I35,(1+$AB9)^$F35-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I35,(1+$AB9)^$F35-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I35,(1+$AB9)^$F35-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I35,(1+$AB9)^$F35-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I35,(1+$AB9)^$F35-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I35,(1+$AB9)^$F35-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I35,(1+$AB9)^$F35-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I35,(1+$AB9)^$F35-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I35,(1+$AB9)^$F35-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I35,(1+$AB9)^$F35-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I35,(1+$AB9)^$F35-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I35,(1+$AB9)^$F35-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I35,(1+$AB9)^$F35-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I35,(1+$AB9)^$F35-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I35,(1+$AB9)^$F35-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I35,(1+$AB9)^$F35-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I35,(1+$AB9)^$F35-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I35,(1+$AB9)^$F35-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I35,(1+$AB9)^$F35-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I35,(1+$AB9)^$F35-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I35,(1+$AB9)^$F35-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I35,(1+$AB9)^$F35-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I35,(1+$AB9)^$F35-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I35,(1+$AB9)^$F35-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I35,(1+$AB9)^$F35-1,0))*CQ24","v":0},{"$f":"_xlfn.SWITCH($M35,\"Fixed\",$AB9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I35,(1+$AB9)^$F35-1,0))*CR24","v":0}]
["FI_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D36,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E36=F36,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AC9,\"Zero-coupon\",IF(AC$3=$I36,(1+$AC9)^$F36-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I36,(1+$AC9)^$F36-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I36,(1+$AC9)^$F36-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I36,(1+$AC9)^$F36-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I36,(1+$AC9)^$F36-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I36,(1+$AC9)^$F36-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I36,(1+$AC9)^$F36-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I36,(1+$AC9)^$F36-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I36,(1+$AC9)^$F36-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I36,(1+$AC9)^$F36-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I36,(1+$AC9)^$F36-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I36,(1+$AC9)^$F36-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I36,(1+$AC9)^$F36-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I36,(1+$AC9)^$F36-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I36,(1+$AC9)^$F36-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I36,(1+$AC9)^$F36-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I36,(1+$AC9)^$F36-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I36,(1+$AC9)^$F36-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I36,(1+$AC9)^$F36-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I36,(1+$AC9)^$F36-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I36,(1+$AC9)^$F36-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I36,(1+$AC9)^$F36-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I36,(1+$AC9)^$F36-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I36,(1+$AC9)^$F36-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I36,(1+$AC9)^$F36-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I36,(1+$AC9)^$F36-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I36,(1+$AC9)^$F36-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I36,(1+$AC9)^$F36-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I36,(1+$AC9)^$F36-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I36,(1+$AC9)^$F36-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I36,(1+$AC9)^$F36-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I36,(1+$AC9)^$F36-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I36,(1+$AC9)^$F36-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I36,(1+$AC9)^$F36-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I36,(1+$AC9)^$F36-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I36,(1+$AC9)^$F36-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I36,(1+$AC9)^$F36-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I36,(1+$AC9)^$F36-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I36,(1+$AC9)^$F36-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I36,(1+$AC9)^$F36-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I36,(1+$AC9)^$F36-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I36,(1+$AC9)^$F36-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I36,(1+$AC9)^$F36-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I36,(1+$AC9)^$F36-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I36,(1+$AC9)^$F36-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I36,(1+$AC9)^$F36-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I36,(1+$AC9)^$F36-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I36,(1+$AC9)^$F36-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I36,(1+$AC9)^$F36-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I36,(1+$AC9)^$F36-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I36,(1+$AC9)^$F36-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I36,(1+$AC9)^$F36-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I36,(1+$AC9)^$F36-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I36,(1+$AC9)^$F36-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I36,(1+$AC9)^$F36-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I36,(1+$AC9)^$F36-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I36,(1+$AC9)^$F36-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I36,(1+$AC9)^$F36-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I36,(1+$AC9)^$F36-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I36,(1+$AC9)^$F36-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I36,(1+$AC9)^$F36-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I36,(1+$AC9)^$F36-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I36,(1+$AC9)^$F36-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I36,(1+$AC9)^$F36-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I36,(1+$AC9)^$F36-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I36,(1+$AC9)^$F36-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I36,(1+$AC9)^$F36-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I36,(1+$AC9)^$F36-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I36,(1+$AC9)^$F36-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I36,(1+$AC9)^$F36-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I36,(1+$AC9)^$F36-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I36,(1+$AC9)^$F36-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I36,(1+$AC9)^$F36-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I36,(1+$AC9)^$F36-1,0))*CP24","v":0},{"$f":"_xlfn.SWITCH($M36,\"Fixed\",$AC9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I36,(1+$AC9)^$F36-1,0))*CQ24","v":0}]
["FI_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D37,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E37=F37,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AD9,\"Zero-coupon\",IF(AD$3=$I37,(1+$AD9)^$F37-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I37,(1+$AD9)^$F37-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I37,(1+$AD9)^$F37-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I37,(1+$AD9)^$F37-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I37,(1+$AD9)^$F37-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I37,(1+$AD9)^$F37-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I37,(1+$AD9)^$F37-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I37,(1+$AD9)^$F37-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I37,(1+$AD9)^$F37-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I37,(1+$AD9)^$F37-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I37,(1+$AD9)^$F37-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I37,(1+$AD9)^$F37-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I37,(1+$AD9)^$F37-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I37,(1+$AD9)^$F37-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I37,(1+$AD9)^$F37-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I37,(1+$AD9)^$F37-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I37,(1+$AD9)^$F37-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I37,(1+$AD9)^$F37-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I37,(1+$AD9)^$F37-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I37,(1+$AD9)^$F37-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I37,(1+$AD9)^$F37-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I37,(1+$AD9)^$F37-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I37,(1+$AD9)^$F37-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I37,(1+$AD9)^$F37-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I37,(1+$AD9)^$F37-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I37,(1+$AD9)^$F37-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I37,(1+$AD9)^$F37-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I37,(1+$AD9)^$F37-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I37,(1+$AD9)^$F37-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I37,(1+$AD9)^$F37-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I37,(1+$AD9)^$F37-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I37,(1+$AD9)^$F37-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I37,(1+$AD9)^$F37-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I37,(1+$AD9)^$F37-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I37,(1+$AD9)^$F37-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I37,(1+$AD9)^$F37-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I37,(1+$AD9)^$F37-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I37,(1+$AD9)^$F37-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I37,(1+$AD9)^$F37-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I37,(1+$AD9)^$F37-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I37,(1+$AD9)^$F37-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I37,(1+$AD9)^$F37-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I37,(1+$AD9)^$F37-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I37,(1+$AD9)^$F37-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I37,(1+$AD9)^$F37-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I37,(1+$AD9)^$F37-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I37,(1+$AD9)^$F37-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I37,(1+$AD9)^$F37-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I37,(1+$AD9)^$F37-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I37,(1+$AD9)^$F37-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I37,(1+$AD9)^$F37-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I37,(1+$AD9)^$F37-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I37,(1+$AD9)^$F37-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I37,(1+$AD9)^$F37-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I37,(1+$AD9)^$F37-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I37,(1+$AD9)^$F37-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I37,(1+$AD9)^$F37-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I37,(1+$AD9)^$F37-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I37,(1+$AD9)^$F37-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I37,(1+$AD9)^$F37-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I37,(1+$AD9)^$F37-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I37,(1+$AD9)^$F37-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I37,(1+$AD9)^$F37-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I37,(1+$AD9)^$F37-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I37,(1+$AD9)^$F37-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I37,(1+$AD9)^$F37-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I37,(1+$AD9)^$F37-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I37,(1+$AD9)^$F37-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I37,(1+$AD9)^$F37-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I37,(1+$AD9)^$F37-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I37,(1+$AD9)^$F37-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I37,(1+$AD9)^$F37-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I37,(1+$AD9)^$F37-1,0))*CO24","v":0},{"$f":"_xlfn.SWITCH($M37,\"Fixed\",$AD9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I37,(1+$AD9)^$F37-1,0))*CP24","v":0}]
["FI_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D38,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E38=F38,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AE9,\"Zero-coupon\",IF(AE$3=$I38,(1+$AE9)^$F38-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I38,(1+$AE9)^$F38-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I38,(1+$AE9)^$F38-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I38,(1+$AE9)^$F38-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I38,(1+$AE9)^$F38-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I38,(1+$AE9)^$F38-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I38,(1+$AE9)^$F38-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I38,(1+$AE9)^$F38-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I38,(1+$AE9)^$F38-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I38,(1+$AE9)^$F38-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I38,(1+$AE9)^$F38-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I38,(1+$AE9)^$F38-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I38,(1+$AE9)^$F38-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I38,(1+$AE9)^$F38-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I38,(1+$AE9)^$F38-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I38,(1+$AE9)^$F38-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I38,(1+$AE9)^$F38-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I38,(1+$AE9)^$F38-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I38,(1+$AE9)^$F38-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I38,(1+$AE9)^$F38-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I38,(1+$AE9)^$F38-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I38,(1+$AE9)^$F38-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I38,(1+$AE9)^$F38-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I38,(1+$AE9)^$F38-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I38,(1+$AE9)^$F38-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I38,(1+$AE9)^$F38-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I38,(1+$AE9)^$F38-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I38,(1+$AE9)^$F38-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I38,(1+$AE9)^$F38-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I38,(1+$AE9)^$F38-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I38,(1+$AE9)^$F38-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I38,(1+$AE9)^$F38-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I38,(1+$AE9)^$F38-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I38,(1+$AE9)^$F38-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I38,(1+$AE9)^$F38-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I38,(1+$AE9)^$F38-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I38,(1+$AE9)^$F38-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I38,(1+$AE9)^$F38-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I38,(1+$AE9)^$F38-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I38,(1+$AE9)^$F38-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I38,(1+$AE9)^$F38-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I38,(1+$AE9)^$F38-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I38,(1+$AE9)^$F38-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I38,(1+$AE9)^$F38-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I38,(1+$AE9)^$F38-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I38,(1+$AE9)^$F38-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I38,(1+$AE9)^$F38-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I38,(1+$AE9)^$F38-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I38,(1+$AE9)^$F38-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I38,(1+$AE9)^$F38-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I38,(1+$AE9)^$F38-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I38,(1+$AE9)^$F38-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I38,(1+$AE9)^$F38-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I38,(1+$AE9)^$F38-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I38,(1+$AE9)^$F38-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I38,(1+$AE9)^$F38-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I38,(1+$AE9)^$F38-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I38,(1+$AE9)^$F38-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I38,(1+$AE9)^$F38-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I38,(1+$AE9)^$F38-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I38,(1+$AE9)^$F38-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I38,(1+$AE9)^$F38-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I38,(1+$AE9)^$F38-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I38,(1+$AE9)^$F38-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I38,(1+$AE9)^$F38-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I38,(1+$AE9)^$F38-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I38,(1+$AE9)^$F38-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I38,(1+$AE9)^$F38-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I38,(1+$AE9)^$F38-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I38,(1+$AE9)^$F38-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I38,(1+$AE9)^$F38-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I38,(1+$AE9)^$F38-1,0))*CN24","v":0},{"$f":"_xlfn.SWITCH($M38,\"Fixed\",$AE9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I38,(1+$AE9)^$F38-1,0))*CO24","v":0}]
["FI_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D39,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E39=F39,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AF9,\"Zero-coupon\",IF(AF$3=$I39,(1+$AF9)^$F39-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I39,(1+$AF9)^$F39-1,0))*V24","v":0.03},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I39,(1+$AF9)^$F39-1,0))*W24","v":0.03},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I39,(1+$AF9)^$F39-1,0))*X24","v":0.03},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I39,(1+$AF9)^$F39-1,0))*Y24","v":0.03},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I39,(1+$AF9)^$F39-1,0))*Z24","v":0.03},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I39,(1+$AF9)^$F39-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I39,(1+$AF9)^$F39-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I39,(1+$AF9)^$F39-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I39,(1+$AF9)^$F39-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I39,(1+$AF9)^$F39-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I39,(1+$AF9)^$F39-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I39,(1+$AF9)^$F39-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I39,(1+$AF9)^$F39-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I39,(1+$AF9)^$F39-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I39,(1+$AF9)^$F39-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I39,(1+$AF9)^$F39-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I39,(1+$AF9)^$F39-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I39,(1+$AF9)^$F39-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I39,(1+$AF9)^$F39-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I39,(1+$AF9)^$F39-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I39,(1+$AF9)^$F39-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I39,(1+$AF9)^$F39-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I39,(1+$AF9)^$F39-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I39,(1+$AF9)^$F39-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I39,(1+$AF9)^$F39-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I39,(1+$AF9)^$F39-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I39,(1+$AF9)^$F39-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I39,(1+$AF9)^$F39-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I39,(1+$AF9)^$F39-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I39,(1+$AF9)^$F39-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I39,(1+$AF9)^$F39-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I39,(1+$AF9)^$F39-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I39,(1+$AF9)^$F39-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I39,(1+$AF9)^$F39-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I39,(1+$AF9)^$F39-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I39,(1+$AF9)^$F39-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I39,(1+$AF9)^$F39-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I39,(1+$AF9)^$F39-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I39,(1+$AF9)^$F39-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I39,(1+$AF9)^$F39-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I39,(1+$AF9)^$F39-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I39,(1+$AF9)^$F39-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I39,(1+$AF9)^$F39-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I39,(1+$AF9)^$F39-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I39,(1+$AF9)^$F39-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I39,(1+$AF9)^$F39-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I39,(1+$AF9)^$F39-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I39,(1+$AF9)^$F39-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I39,(1+$AF9)^$F39-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I39,(1+$AF9)^$F39-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I39,(1+$AF9)^$F39-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I39,(1+$AF9)^$F39-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I39,(1+$AF9)^$F39-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I39,(1+$AF9)^$F39-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I39,(1+$AF9)^$F39-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I39,(1+$AF9)^$F39-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I39,(1+$AF9)^$F39-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I39,(1+$AF9)^$F39-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I39,(1+$AF9)^$F39-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I39,(1+$AF9)^$F39-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I39,(1+$AF9)^$F39-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I39,(1+$AF9)^$F39-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I39,(1+$AF9)^$F39-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I39,(1+$AF9)^$F39-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I39,(1+$AF9)^$F39-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I39,(1+$AF9)^$F39-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I39,(1+$AF9)^$F39-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I39,(1+$AF9)^$F39-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I39,(1+$AF9)^$F39-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I39,(1+$AF9)^$F39-1,0))*CM24","v":0},{"$f":"_xlfn.SWITCH($M39,\"Fixed\",$AF9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I39,(1+$AF9)^$F39-1,0))*CN24","v":0}]
["FI_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D40,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E40=F40,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AG9,\"Zero-coupon\",IF(AG$3=$I40,(1+$AG9)^$F40-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I40,(1+$AG9)^$F40-1,0))*V24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I40,(1+$AG9)^$F40-1,0))*W24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I40,(1+$AG9)^$F40-1,0))*X24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I40,(1+$AG9)^$F40-1,0))*Y24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I40,(1+$AG9)^$F40-1,0))*Z24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I40,(1+$AG9)^$F40-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I40,(1+$AG9)^$F40-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I40,(1+$AG9)^$F40-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I40,(1+$AG9)^$F40-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I40,(1+$AG9)^$F40-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I40,(1+$AG9)^$F40-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I40,(1+$AG9)^$F40-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I40,(1+$AG9)^$F40-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I40,(1+$AG9)^$F40-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I40,(1+$AG9)^$F40-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I40,(1+$AG9)^$F40-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I40,(1+$AG9)^$F40-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I40,(1+$AG9)^$F40-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I40,(1+$AG9)^$F40-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I40,(1+$AG9)^$F40-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I40,(1+$AG9)^$F40-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I40,(1+$AG9)^$F40-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I40,(1+$AG9)^$F40-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I40,(1+$AG9)^$F40-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I40,(1+$AG9)^$F40-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I40,(1+$AG9)^$F40-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I40,(1+$AG9)^$F40-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I40,(1+$AG9)^$F40-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I40,(1+$AG9)^$F40-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I40,(1+$AG9)^$F40-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I40,(1+$AG9)^$F40-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I40,(1+$AG9)^$F40-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I40,(1+$AG9)^$F40-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I40,(1+$AG9)^$F40-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I40,(1+$AG9)^$F40-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I40,(1+$AG9)^$F40-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I40,(1+$AG9)^$F40-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I40,(1+$AG9)^$F40-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I40,(1+$AG9)^$F40-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I40,(1+$AG9)^$F40-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I40,(1+$AG9)^$F40-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I40,(1+$AG9)^$F40-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I40,(1+$AG9)^$F40-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I40,(1+$AG9)^$F40-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I40,(1+$AG9)^$F40-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I40,(1+$AG9)^$F40-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I40,(1+$AG9)^$F40-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I40,(1+$AG9)^$F40-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I40,(1+$AG9)^$F40-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I40,(1+$AG9)^$F40-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I40,(1+$AG9)^$F40-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I40,(1+$AG9)^$F40-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I40,(1+$AG9)^$F40-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I40,(1+$AG9)^$F40-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I40,(1+$AG9)^$F40-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I40,(1+$AG9)^$F40-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I40,(1+$AG9)^$F40-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I40,(1+$AG9)^$F40-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I40,(1+$AG9)^$F40-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I40,(1+$AG9)^$F40-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I40,(1+$AG9)^$F40-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I40,(1+$AG9)^$F40-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I40,(1+$AG9)^$F40-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I40,(1+$AG9)^$F40-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I40,(1+$AG9)^$F40-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I40,(1+$AG9)^$F40-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I40,(1+$AG9)^$F40-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I40,(1+$AG9)^$F40-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I40,(1+$AG9)^$F40-1,0))*CL24","v":0},{"$f":"_xlfn.SWITCH($M40,\"Fixed\",$AG9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I40,(1+$AG9)^$F40-1,0))*CM24","v":0}]
["FI_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D41,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E41=F41,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AH9,\"Zero-coupon\",IF(AH$3=$I41,(1+$AH9)^$F41-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I41,(1+$AH9)^$F41-1,0))*V24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I41,(1+$AH9)^$F41-1,0))*W24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I41,(1+$AH9)^$F41-1,0))*X24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I41,(1+$AH9)^$F41-1,0))*Y24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I41,(1+$AH9)^$F41-1,0))*Z24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I41,(1+$AH9)^$F41-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I41,(1+$AH9)^$F41-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I41,(1+$AH9)^$F41-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I41,(1+$AH9)^$F41-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I41,(1+$AH9)^$F41-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I41,(1+$AH9)^$F41-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I41,(1+$AH9)^$F41-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I41,(1+$AH9)^$F41-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I41,(1+$AH9)^$F41-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I41,(1+$AH9)^$F41-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I41,(1+$AH9)^$F41-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I41,(1+$AH9)^$F41-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I41,(1+$AH9)^$F41-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I41,(1+$AH9)^$F41-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I41,(1+$AH9)^$F41-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I41,(1+$AH9)^$F41-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I41,(1+$AH9)^$F41-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I41,(1+$AH9)^$F41-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I41,(1+$AH9)^$F41-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I41,(1+$AH9)^$F41-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I41,(1+$AH9)^$F41-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I41,(1+$AH9)^$F41-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I41,(1+$AH9)^$F41-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I41,(1+$AH9)^$F41-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I41,(1+$AH9)^$F41-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I41,(1+$AH9)^$F41-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I41,(1+$AH9)^$F41-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I41,(1+$AH9)^$F41-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I41,(1+$AH9)^$F41-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I41,(1+$AH9)^$F41-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I41,(1+$AH9)^$F41-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I41,(1+$AH9)^$F41-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I41,(1+$AH9)^$F41-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I41,(1+$AH9)^$F41-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I41,(1+$AH9)^$F41-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I41,(1+$AH9)^$F41-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I41,(1+$AH9)^$F41-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I41,(1+$AH9)^$F41-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I41,(1+$AH9)^$F41-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I41,(1+$AH9)^$F41-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I41,(1+$AH9)^$F41-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I41,(1+$AH9)^$F41-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I41,(1+$AH9)^$F41-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I41,(1+$AH9)^$F41-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I41,(1+$AH9)^$F41-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I41,(1+$AH9)^$F41-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I41,(1+$AH9)^$F41-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I41,(1+$AH9)^$F41-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I41,(1+$AH9)^$F41-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I41,(1+$AH9)^$F41-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I41,(1+$AH9)^$F41-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I41,(1+$AH9)^$F41-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I41,(1+$AH9)^$F41-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I41,(1+$AH9)^$F41-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I41,(1+$AH9)^$F41-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I41,(1+$AH9)^$F41-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I41,(1+$AH9)^$F41-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I41,(1+$AH9)^$F41-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I41,(1+$AH9)^$F41-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I41,(1+$AH9)^$F41-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I41,(1+$AH9)^$F41-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I41,(1+$AH9)^$F41-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I41,(1+$AH9)^$F41-1,0))*CK24","v":0},{"$f":"_xlfn.SWITCH($M41,\"Fixed\",$AH9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I41,(1+$AH9)^$F41-1,0))*CL24","v":0}]
["FI_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D42,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E42=F42,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AI9,\"Zero-coupon\",IF(AI$3=$I42,(1+$AI9)^$F42-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I42,(1+$AI9)^$F42-1,0))*V24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I42,(1+$AI9)^$F42-1,0))*W24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I42,(1+$AI9)^$F42-1,0))*X24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I42,(1+$AI9)^$F42-1,0))*Y24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I42,(1+$AI9)^$F42-1,0))*Z24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I42,(1+$AI9)^$F42-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I42,(1+$AI9)^$F42-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I42,(1+$AI9)^$F42-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I42,(1+$AI9)^$F42-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I42,(1+$AI9)^$F42-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I42,(1+$AI9)^$F42-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I42,(1+$AI9)^$F42-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I42,(1+$AI9)^$F42-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I42,(1+$AI9)^$F42-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I42,(1+$AI9)^$F42-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I42,(1+$AI9)^$F42-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I42,(1+$AI9)^$F42-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I42,(1+$AI9)^$F42-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I42,(1+$AI9)^$F42-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I42,(1+$AI9)^$F42-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I42,(1+$AI9)^$F42-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I42,(1+$AI9)^$F42-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I42,(1+$AI9)^$F42-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I42,(1+$AI9)^$F42-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I42,(1+$AI9)^$F42-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I42,(1+$AI9)^$F42-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I42,(1+$AI9)^$F42-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I42,(1+$AI9)^$F42-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I42,(1+$AI9)^$F42-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I42,(1+$AI9)^$F42-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I42,(1+$AI9)^$F42-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I42,(1+$AI9)^$F42-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I42,(1+$AI9)^$F42-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I42,(1+$AI9)^$F42-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I42,(1+$AI9)^$F42-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I42,(1+$AI9)^$F42-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I42,(1+$AI9)^$F42-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I42,(1+$AI9)^$F42-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I42,(1+$AI9)^$F42-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I42,(1+$AI9)^$F42-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I42,(1+$AI9)^$F42-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I42,(1+$AI9)^$F42-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I42,(1+$AI9)^$F42-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I42,(1+$AI9)^$F42-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I42,(1+$AI9)^$F42-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I42,(1+$AI9)^$F42-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I42,(1+$AI9)^$F42-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I42,(1+$AI9)^$F42-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I42,(1+$AI9)^$F42-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I42,(1+$AI9)^$F42-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I42,(1+$AI9)^$F42-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I42,(1+$AI9)^$F42-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I42,(1+$AI9)^$F42-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I42,(1+$AI9)^$F42-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I42,(1+$AI9)^$F42-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I42,(1+$AI9)^$F42-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I42,(1+$AI9)^$F42-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I42,(1+$AI9)^$F42-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I42,(1+$AI9)^$F42-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I42,(1+$AI9)^$F42-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I42,(1+$AI9)^$F42-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I42,(1+$AI9)^$F42-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I42,(1+$AI9)^$F42-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I42,(1+$AI9)^$F42-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I42,(1+$AI9)^$F42-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I42,(1+$AI9)^$F42-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I42,(1+$AI9)^$F42-1,0))*CJ24","v":0},{"$f":"_xlfn.SWITCH($M42,\"Fixed\",$AI9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I42,(1+$AI9)^$F42-1,0))*CK24","v":0}]
["FI_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D43,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E43=F43,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AJ9,\"Zero-coupon\",IF(AJ$3=$I43,(1+$AJ9)^$F43-1,0))*U24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AK9,\"Zero-coupon\",IF(AK$3=$I43,(1+$AJ9)^$F43-1,0))*V24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AL9,\"Zero-coupon\",IF(AL$3=$I43,(1+$AJ9)^$F43-1,0))*W24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AM9,\"Zero-coupon\",IF(AM$3=$I43,(1+$AJ9)^$F43-1,0))*X24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AN9,\"Zero-coupon\",IF(AN$3=$I43,(1+$AJ9)^$F43-1,0))*Y24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AO9,\"Zero-coupon\",IF(AO$3=$I43,(1+$AJ9)^$F43-1,0))*Z24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AP9,\"Zero-coupon\",IF(AP$3=$I43,(1+$AJ9)^$F43-1,0))*AA24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AQ9,\"Zero-coupon\",IF(AQ$3=$I43,(1+$AJ9)^$F43-1,0))*AB24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AR9,\"Zero-coupon\",IF(AR$3=$I43,(1+$AJ9)^$F43-1,0))*AC24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AS9,\"Zero-coupon\",IF(AS$3=$I43,(1+$AJ9)^$F43-1,0))*AD24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AT9,\"Zero-coupon\",IF(AT$3=$I43,(1+$AJ9)^$F43-1,0))*AE24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AU9,\"Zero-coupon\",IF(AU$3=$I43,(1+$AJ9)^$F43-1,0))*AF24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AV9,\"Zero-coupon\",IF(AV$3=$I43,(1+$AJ9)^$F43-1,0))*AG24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AW9,\"Zero-coupon\",IF(AW$3=$I43,(1+$AJ9)^$F43-1,0))*AH24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AX9,\"Zero-coupon\",IF(AX$3=$I43,(1+$AJ9)^$F43-1,0))*AI24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AY9,\"Zero-coupon\",IF(AY$3=$I43,(1+$AJ9)^$F43-1,0))*AJ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",AZ9,\"Zero-coupon\",IF(AZ$3=$I43,(1+$AJ9)^$F43-1,0))*AK24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BA9,\"Zero-coupon\",IF(BA$3=$I43,(1+$AJ9)^$F43-1,0))*AL24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BB9,\"Zero-coupon\",IF(BB$3=$I43,(1+$AJ9)^$F43-1,0))*AM24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BC9,\"Zero-coupon\",IF(BC$3=$I43,(1+$AJ9)^$F43-1,0))*AN24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BD9,\"Zero-coupon\",IF(BD$3=$I43,(1+$AJ9)^$F43-1,0))*AO24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BE9,\"Zero-coupon\",IF(BE$3=$I43,(1+$AJ9)^$F43-1,0))*AP24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BF9,\"Zero-coupon\",IF(BF$3=$I43,(1+$AJ9)^$F43-1,0))*AQ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BG9,\"Zero-coupon\",IF(BG$3=$I43,(1+$AJ9)^$F43-1,0))*AR24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BH9,\"Zero-coupon\",IF(BH$3=$I43,(1+$AJ9)^$F43-1,0))*AS24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BI9,\"Zero-coupon\",IF(BI$3=$I43,(1+$AJ9)^$F43-1,0))*AT24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BJ9,\"Zero-coupon\",IF(BJ$3=$I43,(1+$AJ9)^$F43-1,0))*AU24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BK9,\"Zero-coupon\",IF(BK$3=$I43,(1+$AJ9)^$F43-1,0))*AV24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BL9,\"Zero-coupon\",IF(BL$3=$I43,(1+$AJ9)^$F43-1,0))*AW24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BM9,\"Zero-coupon\",IF(BM$3=$I43,(1+$AJ9)^$F43-1,0))*AX24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BN9,\"Zero-coupon\",IF(BN$3=$I43,(1+$AJ9)^$F43-1,0))*AY24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BO9,\"Zero-coupon\",IF(BO$3=$I43,(1+$AJ9)^$F43-1,0))*AZ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BP9,\"Zero-coupon\",IF(BP$3=$I43,(1+$AJ9)^$F43-1,0))*BA24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BQ9,\"Zero-coupon\",IF(BQ$3=$I43,(1+$AJ9)^$F43-1,0))*BB24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BR9,\"Zero-coupon\",IF(BR$3=$I43,(1+$AJ9)^$F43-1,0))*BC24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BS9,\"Zero-coupon\",IF(BS$3=$I43,(1+$AJ9)^$F43-1,0))*BD24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BT9,\"Zero-coupon\",IF(BT$3=$I43,(1+$AJ9)^$F43-1,0))*BE24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BU9,\"Zero-coupon\",IF(BU$3=$I43,(1+$AJ9)^$F43-1,0))*BF24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BV9,\"Zero-coupon\",IF(BV$3=$I43,(1+$AJ9)^$F43-1,0))*BG24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BW9,\"Zero-coupon\",IF(BW$3=$I43,(1+$AJ9)^$F43-1,0))*BH24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BX9,\"Zero-coupon\",IF(BX$3=$I43,(1+$AJ9)^$F43-1,0))*BI24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BY9,\"Zero-coupon\",IF(BY$3=$I43,(1+$AJ9)^$F43-1,0))*BJ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",BZ9,\"Zero-coupon\",IF(BZ$3=$I43,(1+$AJ9)^$F43-1,0))*BK24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CA9,\"Zero-coupon\",IF(CA$3=$I43,(1+$AJ9)^$F43-1,0))*BL24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CB9,\"Zero-coupon\",IF(CB$3=$I43,(1+$AJ9)^$F43-1,0))*BM24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CC9,\"Zero-coupon\",IF(CC$3=$I43,(1+$AJ9)^$F43-1,0))*BN24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CD9,\"Zero-coupon\",IF(CD$3=$I43,(1+$AJ9)^$F43-1,0))*BO24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CE9,\"Zero-coupon\",IF(CE$3=$I43,(1+$AJ9)^$F43-1,0))*BP24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CF9,\"Zero-coupon\",IF(CF$3=$I43,(1+$AJ9)^$F43-1,0))*BQ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CG9,\"Zero-coupon\",IF(CG$3=$I43,(1+$AJ9)^$F43-1,0))*BR24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CH9,\"Zero-coupon\",IF(CH$3=$I43,(1+$AJ9)^$F43-1,0))*BS24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CI9,\"Zero-coupon\",IF(CI$3=$I43,(1+$AJ9)^$F43-1,0))*BT24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CJ9,\"Zero-coupon\",IF(CJ$3=$I43,(1+$AJ9)^$F43-1,0))*BU24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CK9,\"Zero-coupon\",IF(CK$3=$I43,(1+$AJ9)^$F43-1,0))*BV24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CL9,\"Zero-coupon\",IF(CL$3=$I43,(1+$AJ9)^$F43-1,0))*BW24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CM9,\"Zero-coupon\",IF(CM$3=$I43,(1+$AJ9)^$F43-1,0))*BX24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CN9,\"Zero-coupon\",IF(CN$3=$I43,(1+$AJ9)^$F43-1,0))*BY24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CO9,\"Zero-coupon\",IF(CO$3=$I43,(1+$AJ9)^$F43-1,0))*BZ24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CP9,\"Zero-coupon\",IF(CP$3=$I43,(1+$AJ9)^$F43-1,0))*CA24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CQ9,\"Zero-coupon\",IF(CQ$3=$I43,(1+$AJ9)^$F43-1,0))*CB24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CR9,\"Zero-coupon\",IF(CR$3=$I43,(1+$AJ9)^$F43-1,0))*CC24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CS9,\"Zero-coupon\",IF(CS$3=$I43,(1+$AJ9)^$F43-1,0))*CD24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CT9,\"Zero-coupon\",IF(CT$3=$I43,(1+$AJ9)^$F43-1,0))*CE24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CU9,\"Zero-coupon\",IF(CU$3=$I43,(1+$AJ9)^$F43-1,0))*CF24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CV9,\"Zero-coupon\",IF(CV$3=$I43,(1+$AJ9)^$F43-1,0))*CG24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CW9,\"Zero-coupon\",IF(CW$3=$I43,(1+$AJ9)^$F43-1,0))*CH24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CX9,\"Zero-coupon\",IF(CX$3=$I43,(1+$AJ9)^$F43-1,0))*CI24","v":0},{"$f":"_xlfn.SWITCH($M43,\"Fixed\",$AJ9,\"Floating\",CY9,\"Zero-coupon\",IF(CY$3=$I43,(1+$AJ9)^$F43-1,0))*CJ24","v":0}]
["HEAD_GGDR_PCT_1_",null,{"$f":"COUNTIF(D$1:D44,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGDR_PCT","Share of debt issuance still outstanding"]
[{"$f":"Q45&\"_\"&C45&\"_\"&D45","v":"GGDR_PCT_1_0"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D45,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D45","v":2023},{"$f":"G45+E45","v":2024},{"$f":"G45+F45","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E45=F45,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT","Note on the formula: This is the share of debt that is oustanding at the start of each year.",null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0},{"$f":"1-SUM($U26:CT26)","v":0},{"$f":"1-SUM($U26:CU26)","v":0},{"$f":"1-SUM($U26:CV26)","v":0},{"$f":"1-SUM($U26:CW26)","v":0},{"$f":"1-SUM($U26:CX26)","v":0},{"$f":"1-SUM($U26:CY26)","v":0}]
[{"$f":"Q46&\"_\"&C46&\"_\"&D46","v":"GGDR_PCT_1_1"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D46,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,{"$f":"G46+E46","v":2025},{"$f":"G46+F46","v":2029},{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E46=F46,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0},{"$f":"1-SUM($U26:CT26)","v":0},{"$f":"1-SUM($U26:CU26)","v":0},{"$f":"1-SUM($U26:CV26)","v":0},{"$f":"1-SUM($U26:CW26)","v":0}]
["GGDR_PCT_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D47,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E47=F47,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0},{"$f":"1-SUM($U26:CT26)","v":0},{"$f":"1-SUM($U26:CU26)","v":0},{"$f":"1-SUM($U26:CV26)","v":0}]
["GGDR_PCT_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D48,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E48=F48,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0},{"$f":"1-SUM($U26:CT26)","v":0},{"$f":"1-SUM($U26:CU26)","v":0}]
["GGDR_PCT_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D49,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E49=F49,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0},{"$f":"1-SUM($U26:CT26)","v":0}]
["GGDR_PCT_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D50,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E50=F50,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0},{"$f":"1-SUM($U26:CS26)","v":0}]
["GGDR_PCT_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D51,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E51=F51,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0},{"$f":"1-SUM($U26:CR26)","v":0}]
["GGDR_PCT_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D52,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E52=F52,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0},{"$f":"1-SUM($U26:CQ26)","v":0}]
["GGDR_PCT_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D53,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E53=F53,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0},{"$f":"1-SUM($U26:CP26)","v":0}]
["GGDR_PCT_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D54,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E54=F54,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0},{"$f":"1-SUM($U26:CO26)","v":0}]
["GGDR_PCT_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D55,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E55=F55,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0},{"$f":"1-SUM($U26:CN26)","v":0}]
["GGDR_PCT_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D56,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E56=F56,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0},{"$f":"1-SUM($U26:CM26)","v":0}]
["GGDR_PCT_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D57,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E57=F57,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0},{"$f":"1-SUM($U26:CL26)","v":0}]
["GGDR_PCT_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D58,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E58=F58,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0},{"$f":"1-SUM($U26:CK26)","v":0}]
["GGDR_PCT_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D59,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E59=F59,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0},{"$f":"1-SUM($U26:CJ26)","v":0}]
["GGDR_PCT_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D60,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E60=F60,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U26:U26)","v":1},{"$f":"1-SUM($U26:V26)","v":1},{"$f":"1-SUM($U26:W26)","v":0.75},{"$f":"1-SUM($U26:X26)","v":0.5},{"$f":"1-SUM($U26:Y26)","v":0.25},{"$f":"1-SUM($U26:Z26)","v":0},{"$f":"1-SUM($U26:AA26)","v":0},{"$f":"1-SUM($U26:AB26)","v":0},{"$f":"1-SUM($U26:AC26)","v":0},{"$f":"1-SUM($U26:AD26)","v":0},{"$f":"1-SUM($U26:AE26)","v":0},{"$f":"1-SUM($U26:AF26)","v":0},{"$f":"1-SUM($U26:AG26)","v":0},{"$f":"1-SUM($U26:AH26)","v":0},{"$f":"1-SUM($U26:AI26)","v":0},{"$f":"1-SUM($U26:AJ26)","v":0},{"$f":"1-SUM($U26:AK26)","v":0},{"$f":"1-SUM($U26:AL26)","v":0},{"$f":"1-SUM($U26:AM26)","v":0},{"$f":"1-SUM($U26:AN26)","v":0},{"$f":"1-SUM($U26:AO26)","v":0},{"$f":"1-SUM($U26:AP26)","v":0},{"$f":"1-SUM($U26:AQ26)","v":0},{"$f":"1-SUM($U26:AR26)","v":0},{"$f":"1-SUM($U26:AS26)","v":0},{"$f":"1-SUM($U26:AT26)","v":0},{"$f":"1-SUM($U26:AU26)","v":0},{"$f":"1-SUM($U26:AV26)","v":0},{"$f":"1-SUM($U26:AW26)","v":0},{"$f":"1-SUM($U26:AX26)","v":0},{"$f":"1-SUM($U26:AY26)","v":0},{"$f":"1-SUM($U26:AZ26)","v":0},{"$f":"1-SUM($U26:BA26)","v":0},{"$f":"1-SUM($U26:BB26)","v":0},{"$f":"1-SUM($U26:BC26)","v":0},{"$f":"1-SUM($U26:BD26)","v":0},{"$f":"1-SUM($U26:BE26)","v":0},{"$f":"1-SUM($U26:BF26)","v":0},{"$f":"1-SUM($U26:BG26)","v":0},{"$f":"1-SUM($U26:BH26)","v":0},{"$f":"1-SUM($U26:BI26)","v":0},{"$f":"1-SUM($U26:BJ26)","v":0},{"$f":"1-SUM($U26:BK26)","v":0},{"$f":"1-SUM($U26:BL26)","v":0},{"$f":"1-SUM($U26:BM26)","v":0},{"$f":"1-SUM($U26:BN26)","v":0},{"$f":"1-SUM($U26:BO26)","v":0},{"$f":"1-SUM($U26:BP26)","v":0},{"$f":"1-SUM($U26:BQ26)","v":0},{"$f":"1-SUM($U26:BR26)","v":0},{"$f":"1-SUM($U26:BS26)","v":0},{"$f":"1-SUM($U26:BT26)","v":0},{"$f":"1-SUM($U26:BU26)","v":0},{"$f":"1-SUM($U26:BV26)","v":0},{"$f":"1-SUM($U26:BW26)","v":0},{"$f":"1-SUM($U26:BX26)","v":0},{"$f":"1-SUM($U26:BY26)","v":0},{"$f":"1-SUM($U26:BZ26)","v":0},{"$f":"1-SUM($U26:CA26)","v":0},{"$f":"1-SUM($U26:CB26)","v":0},{"$f":"1-SUM($U26:CC26)","v":0},{"$f":"1-SUM($U26:CD26)","v":0},{"$f":"1-SUM($U26:CE26)","v":0},{"$f":"1-SUM($U26:CF26)","v":0},{"$f":"1-SUM($U26:CG26)","v":0},{"$f":"1-SUM($U26:CH26)","v":0},{"$f":"1-SUM($U26:CI26)","v":0}]
["HEAD_ISS_CALC_INT_1_",null,{"$f":"COUNTIF(D$1:D61,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_INT","Interest-related calculaiton for debt issuance equation"]
[{"$f":"Q62&\"_\"&C62&\"_\"&D62","v":"ISS_CALC_INT_1_0"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D62,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D62","v":2023},{"$f":"G62+E62","v":2024},{"$f":"G62+F62","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E62=F62,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,{"$f":"$U8*U10*U28*U45/$U10","v":0},7.14091218530295E-2,7.14091218530295E-2,5.3556841389772125E-2,3.570456092651475E-2,1.7852280463257375E-2,0,0,0,0,0,0,0,0,0,{"$f":"$U8*AJ10*AJ28*AJ45/$U10","v":0},0,{"$f":"$U8*AL10*AL28*AL45/$U10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U8*CX10*CX28*CX45/$U10","v":0},0]
[{"$f":"Q63&\"_\"&C63&\"_\"&D63","v":"ISS_CALC_INT_1_1"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D63,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,{"$f":"G63+E63","v":2025},{"$f":"G63+F63","v":2029},{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E63=F63,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,{"$f":"$V8*V10*V29*V46/$V10","v":0},2.676928431822417E-2,2.676928431822417E-2,2.0076963238668127E-2,1.3384642159112085E-2,6.6923210795560425E-3,0,0,0,0,0,0,0,0,{"$f":"$V8*AJ10*AJ29*AJ46/$V10","v":0},0,{"$f":"$V8*AL10*AL29*AL46/$V10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V8*CX10*CX29*CX46/$V10","v":0},0]
["ISS_CALC_INT_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D64,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E64=F64,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,{"$f":"$W8*W10*W30*W47/$W10","v":0},3.1121274598151699E-2,3.1121274598151699E-2,2.3340955948613774E-2,1.556063729907585E-2,7.7803186495379248E-3,0,0,0,0,0,0,0,{"$f":"$W8*AJ10*AJ30*AJ47/$W10","v":0},0,{"$f":"$W8*AL10*AL30*AL47/$W10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W8*CX10*CX30*CX47/$W10","v":0},0]
["ISS_CALC_INT_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D65,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E65=F65,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,{"$f":"$X8*X10*X31*X48/$X10","v":0},2.2385087704332448E-2,2.2385087704332448E-2,1.6788815778249335E-2,1.1192543852166224E-2,5.596271926083112E-3,0,0,0,0,0,0,{"$f":"$X8*AJ10*AJ31*AJ48/$X10","v":0},0,{"$f":"$X8*AL10*AL31*AL48/$X10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$X8*CX10*CX31*CX48/$X10","v":0},0]
["ISS_CALC_INT_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D66,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E66=F66,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,{"$f":"$Y8*Y10*Y32*Y49/$Y10","v":0},3.2147760961374901E-2,3.2147760961374901E-2,2.4110820721031177E-2,1.607388048068745E-2,8.0369402403437252E-3,0,0,0,0,0,{"$f":"$Y8*AJ10*AJ32*AJ49/$Y10","v":0},0,{"$f":"$Y8*AL10*AL32*AL49/$Y10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Y8*CX10*CX32*CX49/$Y10","v":0},0]
["ISS_CALC_INT_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D67,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E67=F67,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,{"$f":"$Z8*Z10*Z33*Z50/$Z10","v":0},1.9404372843319619E-2,1.9404372843319619E-2,1.4553279632489714E-2,9.7021864216598093E-3,4.8510932108299046E-3,0,0,0,0,{"$f":"$Z8*AJ10*AJ33*AJ50/$Z10","v":0},0,{"$f":"$Z8*AL10*AL33*AL50/$Z10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Z8*CX10*CX33*CX50/$Z10","v":0},0]
["ISS_CALC_INT_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D68,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E68=F68,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,{"$f":"$AA8*AA10*AA34*AA51/$AA10","v":0},2.405548364872908E-2,2.405548364872908E-2,1.8041612736546808E-2,1.202774182436454E-2,6.01387091218227E-3,0,0,0,{"$f":"$AA8*AJ10*AJ34*AJ51/$AA10","v":0},0,{"$f":"$AA8*AL10*AL34*AL51/$AA10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AA8*CX10*CX34*CX51/$AA10","v":0},0]
["ISS_CALC_INT_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D69,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E69=F69,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,{"$f":"$AB8*AB10*AB35*AB52/$AB10","v":0},1.6624634370755641E-2,1.6624634370755641E-2,1.2468475778066731E-2,8.3123171853778204E-3,4.1561585926889102E-3,0,0,{"$f":"$AB8*AJ10*AJ35*AJ52/$AB10","v":0},0,{"$f":"$AB8*AL10*AL35*AL52/$AB10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AB8*CX10*CX35*CX52/$AB10","v":0},0]
["ISS_CALC_INT_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D70,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E70=F70,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC8*AC10*AC36*AC53/$AC10","v":0},2.9774060071689631E-2,2.9774060071689631E-2,2.2330545053767224E-2,1.4887030035844816E-2,7.4435150179224079E-3,0,{"$f":"$AC8*AJ10*AJ36*AJ53/$AC10","v":0},0,{"$f":"$AC8*AL10*AL36*AL53/$AC10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AC8*CX10*CX36*CX53/$AC10","v":0},0]
["ISS_CALC_INT_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D71,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E71=F71,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD8*AD10*AD37*AD54/$AD10","v":0},3.0674033147547297E-2,3.0674033147547297E-2,2.3005524860660473E-2,1.5337016573773649E-2,7.6685082868868243E-3,{"$f":"$AD8*AJ10*AJ37*AJ54/$AD10","v":0},0,{"$f":"$AD8*AL10*AL37*AL54/$AD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AD8*CX10*CX37*CX54/$AD10","v":0},0]
["ISS_CALC_INT_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D72,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E72=F72,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE8*AE10*AE38*AE55/$AE10","v":0},3.8138532162829197E-2,3.8138532162829197E-2,2.8603899122121898E-2,1.9069266081414599E-2,9.5346330407072993E-3,0,{"$f":"$AE8*AL10*AL38*AL55/$AE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AE8*CX10*CX38*CX55/$AE10","v":0},0]
["ISS_CALC_INT_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D73,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E73=F73,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF8*AF10*AF39*AF56/$AF10","v":0},2.4502928551737569E-2,2.4502928551737569E-2,1.8377196413803178E-2,1.2251464275868785E-2,6.1257321379343923E-3,{"$f":"$AF8*AL10*AL39*AL56/$AF10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AF8*CX10*CX39*CX56/$AF10","v":0},0]
["ISS_CALC_INT_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D74,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E74=F74,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG8*AG10*AG40*AG57/$AG10","v":0},{"$f":"$AG8*AH10*AH40*AH57/$AG10","v":0},{"$f":"$AG8*AI10*AI40*AI57/$AG10","v":0},{"$f":"$AG8*AJ10*AJ40*AJ57/$AG10","v":0},{"$f":"$AG8*AK10*AK40*AK57/$AG10","v":0},{"$f":"$AG8*AL10*AL40*AL57/$AG10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AG8*CX10*CX40*CX57/$AG10","v":0},0]
["ISS_CALC_INT_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D75,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E75=F75,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH8*AH10*AH41*AH58/$AH10","v":0},{"$f":"$AH8*AI10*AI41*AI58/$AH10","v":0},{"$f":"$AH8*AJ10*AJ41*AJ58/$AH10","v":0},{"$f":"$AH8*AK10*AK41*AK58/$AH10","v":0},{"$f":"$AH8*AL10*AL41*AL58/$AH10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AH8*CX10*CX41*CX58/$AH10","v":0},0]
["ISS_CALC_INT_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D76,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E76=F76,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI8*AI10*AI42*AI59/$AI10","v":0},{"$f":"$AI8*AJ10*AJ42*AJ59/$AI10","v":0},{"$f":"$AI8*AK10*AK42*AK59/$AI10","v":0},{"$f":"$AI8*AL10*AL42*AL59/$AI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI8*CX10*CX42*CX59/$AI10","v":0},0]
["ISS_CALC_INT_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D77,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E77=F77,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI8*AJ10*AJ43*AJ60/$AI10","v":0},{"$f":"$AI8*AK10*AK43*AK60/$AI10","v":0},{"$f":"$AI8*AL10*AL43*AL60/$AI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI8*CX10*CX43*CX60/$AI10","v":0},0]
["HEAD_ISS_CALC_AMT_1_",null,{"$f":"COUNTIF(D$1:D78,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_AMT","Amortization-related calculaiton for debt issuance equation"]
[{"$f":"Q79&\"_\"&C79&\"_\"&D79","v":"ISS_CALC_AMT_1_0"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D79,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D79","v":2023},{"$f":"G79+E79","v":2024},{"$f":"G79+F79","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E79=F79,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,{"$f":"U8*U10*U26/U10","v":0},{"$f":"U8*V10*V26/U10","v":0},{"$f":"U8*W10*W26/U10","v":0.3570456092651475},{"$f":"U8*X10*X26/U10","v":0.3570456092651475},{"$f":"U8*Y10*Y26/U10","v":0.3570456092651475},{"$f":"U8*Z10*Z26/U10","v":0.3570456092651475},{"$f":"U8*AA10*AA26/U10","v":0},{"$f":"U8*AB10*AB26/U10","v":0},{"$f":"U8*AC10*AC26/U10","v":0},{"$f":"U8*AD10*AD26/U10","v":0},{"$f":"U8*AE10*AE26/U10","v":0},{"$f":"U8*AF10*AF26/U10","v":0},{"$f":"U8*AG10*AG26/U10","v":0},{"$f":"U8*AH10*AH26/U10","v":0},{"$f":"U8*AI10*AI26/U10","v":0},{"$f":"$U8*AJ10*AJ26/$U10","v":0},{"$f":"$U8*AK10*AK26/$U10","v":0},0,0,0,{"$f":"$U8*AO10*AO26/$U10","v":0},0,0,0,{"$f":"$U8*AS10*AS26/$U10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q80&\"_\"&C80&\"_\"&D80","v":"ISS_CALC_AMT_1_1"},{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D80,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,{"$f":"G80+E80","v":2025},{"$f":"G80+F80","v":2029},{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E80=F80,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,{"$f":"V8*V10*U26/V10","v":0},{"$f":"V8*W10*V26/V10","v":0},{"$f":"V8*X10*W26/V10","v":0.22307736931853475},{"$f":"V8*Y10*X26/V10","v":0.22307736931853475},{"$f":"V8*Z10*Y26/V10","v":0.22307736931853475},{"$f":"V8*AA10*Z26/V10","v":0.22307736931853475},{"$f":"V8*AB10*AA26/V10","v":0},{"$f":"V8*AC10*AB26/V10","v":0},{"$f":"V8*AD10*AC26/V10","v":0},{"$f":"V8*AE10*AD26/V10","v":0},{"$f":"V8*AF10*AE26/V10","v":0},{"$f":"V8*AG10*AF26/V10","v":0},{"$f":"V8*AH10*AG26/V10","v":0},{"$f":"V8*AI10*AH26/V10","v":0},{"$f":"$V8*AJ10*AI26/$V10","v":0},{"$f":"$V8*AK10*AJ26/$V10","v":0},0,0,0,{"$f":"$V8*AO10*AN26/$V10","v":0},0,0,0,{"$f":"$V8*AS10*AR26/$V10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_AMT_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D81,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E81=F81,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,{"$f":"W8*W10*U26/W10","v":0},{"$f":"W8*X10*V26/W10","v":0},{"$f":"W8*Y10*W26/W10","v":0.2593439549845975},{"$f":"W8*Z10*X26/W10","v":0.2593439549845975},{"$f":"W8*AA10*Y26/W10","v":0.2593439549845975},{"$f":"W8*AB10*Z26/W10","v":0.2593439549845975},{"$f":"W8*AC10*AA26/W10","v":0},{"$f":"W8*AD10*AB26/W10","v":0},{"$f":"W8*AE10*AC26/W10","v":0},{"$f":"W8*AF10*AD26/W10","v":0},{"$f":"W8*AG10*AE26/W10","v":0},{"$f":"W8*AH10*AF26/W10","v":0},{"$f":"W8*AI10*AG26/W10","v":0},{"$f":"$W8*AJ10*AH26/$W10","v":0},{"$f":"$W8*AK10*AI26/$W10","v":0},0,0,0,{"$f":"$W8*AO10*AM26/$W10","v":0},{"$f":"$W8*AP10*AN26/$W10","v":0},{"$f":"$W8*AQ10*AO26/$W10","v":0},{"$f":"$W8*AR10*AP26/$W10","v":0},{"$f":"$W8*AS10*AQ26/$W10","v":0},{"$f":"$W8*AT10*AR26/$W10","v":0},{"$f":"$W8*AU10*AS26/$W10","v":0},{"$f":"$W8*AV10*AT26/$W10","v":0},{"$f":"$W8*AW10*AU26/$W10","v":0},{"$f":"$W8*AX10*AV26/$W10","v":0},{"$f":"$W8*AY10*AW26/$W10","v":0},{"$f":"$W8*AZ10*AX26/$W10","v":0},{"$f":"$W8*BA10*AY26/$W10","v":0},{"$f":"$W8*BB10*AZ26/$W10","v":0},{"$f":"$W8*BC10*BA26/$W10","v":0},{"$f":"$W8*BD10*BB26/$W10","v":0},{"$f":"$W8*BE10*BC26/$W10","v":0},{"$f":"$W8*BF10*BD26/$W10","v":0},{"$f":"$W8*BG10*BE26/$W10","v":0},{"$f":"$W8*BH10*BF26/$W10","v":0},{"$f":"$W8*BI10*BG26/$W10","v":0},{"$f":"$W8*BJ10*BH26/$W10","v":0},{"$f":"$W8*BK10*BI26/$W10","v":0},{"$f":"$W8*BL10*BJ26/$W10","v":0},{"$f":"$W8*BM10*BK26/$W10","v":0},{"$f":"$W8*BN10*BL26/$W10","v":0},{"$f":"$W8*BO10*BM26/$W10","v":0},{"$f":"$W8*BP10*BN26/$W10","v":0},{"$f":"$W8*BQ10*BO26/$W10","v":0},{"$f":"$W8*BR10*BP26/$W10","v":0},{"$f":"$W8*BS10*BQ26/$W10","v":0},{"$f":"$W8*BT10*BR26/$W10","v":0},{"$f":"$W8*BU10*BS26/$W10","v":0},{"$f":"$W8*BV10*BT26/$W10","v":0},{"$f":"$W8*BW10*BU26/$W10","v":0},{"$f":"$W8*BX10*BV26/$W10","v":0},{"$f":"$W8*BY10*BW26/$W10","v":0},{"$f":"$W8*BZ10*BX26/$W10","v":0},{"$f":"$W8*CA10*BY26/$W10","v":0},{"$f":"$W8*CB10*BZ26/$W10","v":0},{"$f":"$W8*CC10*CA26/$W10","v":0},{"$f":"$W8*CD10*CB26/$W10","v":0},{"$f":"$W8*CE10*CC26/$W10","v":0},{"$f":"$W8*CF10*CD26/$W10","v":0},{"$f":"$W8*CG10*CE26/$W10","v":0},{"$f":"$W8*CH10*CF26/$W10","v":0},{"$f":"$W8*CI10*CG26/$W10","v":0},{"$f":"$W8*CJ10*CH26/$W10","v":0},{"$f":"$W8*CK10*CI26/$W10","v":0},{"$f":"$W8*CL10*CJ26/$W10","v":0},{"$f":"$W8*CM10*CK26/$W10","v":0},{"$f":"$W8*CN10*CL26/$W10","v":0},{"$f":"$W8*CO10*CM26/$W10","v":0},{"$f":"$W8*CP10*CN26/$W10","v":0},{"$f":"$W8*CQ10*CO26/$W10","v":0},{"$f":"$W8*CR10*CP26/$W10","v":0},{"$f":"$W8*CS10*CQ26/$W10","v":0},{"$f":"$W8*CT10*CR26/$W10","v":0},{"$f":"$W8*CU10*CS26/$W10","v":0},{"$f":"$W8*CV10*CT26/$W10","v":0},{"$f":"$W8*CW10*CU26/$W10","v":0},{"$f":"$W8*CX10*CV26/$W10","v":0},{"$f":"$W8*CY10*CW26/$W10","v":0}]
["ISS_CALC_AMT_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D82,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E82=F82,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,{"$f":"X8*X10*U26/X10","v":0},{"$f":"X8*Y10*V26/X10","v":0},{"$f":"X8*Z10*W26/X10","v":0.18654239753610374},{"$f":"X8*AA10*X26/X10","v":0.18654239753610374},{"$f":"X8*AB10*Y26/X10","v":0.18654239753610374},{"$f":"X8*AC10*Z26/X10","v":0.18654239753610374},{"$f":"X8*AD10*AA26/X10","v":0},{"$f":"X8*AE10*AB26/X10","v":0},{"$f":"X8*AF10*AC26/X10","v":0},{"$f":"X8*AG10*AD26/X10","v":0},{"$f":"X8*AH10*AE26/X10","v":0},{"$f":"X8*AI10*AF26/X10","v":0},{"$f":"$X8*AJ10*AG26/$X10","v":0},{"$f":"$X8*AK10*AH26/$X10","v":0},0,0,0,{"$f":"$X8*AO10*AL26/$X10","v":0},{"$f":"$X8*AP10*AM26/$X10","v":0},{"$f":"$X8*AQ10*AN26/$X10","v":0},{"$f":"$X8*AR10*AO26/$X10","v":0},{"$f":"$X8*AS10*AP26/$X10","v":0},{"$f":"$X8*AT10*AQ26/$X10","v":0},{"$f":"$X8*AU10*AR26/$X10","v":0},{"$f":"$X8*AV10*AS26/$X10","v":0},{"$f":"$X8*AW10*AT26/$X10","v":0},{"$f":"$X8*AX10*AU26/$X10","v":0},{"$f":"$X8*AY10*AV26/$X10","v":0},{"$f":"$X8*AZ10*AW26/$X10","v":0},{"$f":"$X8*BA10*AX26/$X10","v":0},{"$f":"$X8*BB10*AY26/$X10","v":0},{"$f":"$X8*BC10*AZ26/$X10","v":0},{"$f":"$X8*BD10*BA26/$X10","v":0},{"$f":"$X8*BE10*BB26/$X10","v":0},{"$f":"$X8*BF10*BC26/$X10","v":0},{"$f":"$X8*BG10*BD26/$X10","v":0},{"$f":"$X8*BH10*BE26/$X10","v":0},{"$f":"$X8*BI10*BF26/$X10","v":0},{"$f":"$X8*BJ10*BG26/$X10","v":0},{"$f":"$X8*BK10*BH26/$X10","v":0},{"$f":"$X8*BL10*BI26/$X10","v":0},{"$f":"$X8*BM10*BJ26/$X10","v":0},{"$f":"$X8*BN10*BK26/$X10","v":0},{"$f":"$X8*BO10*BL26/$X10","v":0},{"$f":"$X8*BP10*BM26/$X10","v":0},{"$f":"$X8*BQ10*BN26/$X10","v":0},{"$f":"$X8*BR10*BO26/$X10","v":0},{"$f":"$X8*BS10*BP26/$X10","v":0},{"$f":"$X8*BT10*BQ26/$X10","v":0},{"$f":"$X8*BU10*BR26/$X10","v":0},{"$f":"$X8*BV10*BS26/$X10","v":0},{"$f":"$X8*BW10*BT26/$X10","v":0},{"$f":"$X8*BX10*BU26/$X10","v":0},{"$f":"$X8*BY10*BV26/$X10","v":0},{"$f":"$X8*BZ10*BW26/$X10","v":0},{"$f":"$X8*CA10*BX26/$X10","v":0},{"$f":"$X8*CB10*BY26/$X10","v":0},{"$f":"$X8*CC10*BZ26/$X10","v":0},{"$f":"$X8*CD10*CA26/$X10","v":0},{"$f":"$X8*CE10*CB26/$X10","v":0},{"$f":"$X8*CF10*CC26/$X10","v":0},{"$f":"$X8*CG10*CD26/$X10","v":0},{"$f":"$X8*CH10*CE26/$X10","v":0},{"$f":"$X8*CI10*CF26/$X10","v":0},{"$f":"$X8*CJ10*CG26/$X10","v":0},{"$f":"$X8*CK10*CH26/$X10","v":0},{"$f":"$X8*CL10*CI26/$X10","v":0},{"$f":"$X8*CM10*CJ26/$X10","v":0},{"$f":"$X8*CN10*CK26/$X10","v":0},{"$f":"$X8*CO10*CL26/$X10","v":0},{"$f":"$X8*CP10*CM26/$X10","v":0},{"$f":"$X8*CQ10*CN26/$X10","v":0},{"$f":"$X8*CR10*CO26/$X10","v":0},{"$f":"$X8*CS10*CP26/$X10","v":0},{"$f":"$X8*CT10*CQ26/$X10","v":0},{"$f":"$X8*CU10*CR26/$X10","v":0},{"$f":"$X8*CV10*CS26/$X10","v":0},{"$f":"$X8*CW10*CT26/$X10","v":0},{"$f":"$X8*CX10*CU26/$X10","v":0},{"$f":"$X8*CY10*CV26/$X10","v":0}]
["ISS_CALC_AMT_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D83,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E83=F83,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,{"$f":"Y8*Y10*U26/Y10","v":0},{"$f":"Y8*Z10*V26/Y10","v":0},{"$f":"Y8*AA10*W26/Y10","v":0.26789800801145752},{"$f":"Y8*AB10*X26/Y10","v":0.26789800801145752},{"$f":"Y8*AC10*Y26/Y10","v":0.26789800801145752},{"$f":"Y8*AD10*Z26/Y10","v":0.26789800801145752},{"$f":"Y8*AE10*AA26/Y10","v":0},{"$f":"Y8*AF10*AB26/Y10","v":0},{"$f":"Y8*AG10*AC26/Y10","v":0},{"$f":"Y8*AH10*AD26/Y10","v":0},{"$f":"Y8*AI10*AE26/Y10","v":0},{"$f":"$Y8*AJ10*AF26/$Y10","v":0},{"$f":"$Y8*AK10*AG26/$Y10","v":0},0,0,0,{"$f":"$Y8*AO10*AK26/$Y10","v":0},{"$f":"$Y8*AP10*AL26/$Y10","v":0},{"$f":"$Y8*AQ10*AM26/$Y10","v":0},{"$f":"$Y8*AR10*AN26/$Y10","v":0},{"$f":"$Y8*AS10*AO26/$Y10","v":0},{"$f":"$Y8*AT10*AP26/$Y10","v":0},{"$f":"$Y8*AU10*AQ26/$Y10","v":0},{"$f":"$Y8*AV10*AR26/$Y10","v":0},{"$f":"$Y8*AW10*AS26/$Y10","v":0},{"$f":"$Y8*AX10*AT26/$Y10","v":0},{"$f":"$Y8*AY10*AU26/$Y10","v":0},{"$f":"$Y8*AZ10*AV26/$Y10","v":0},{"$f":"$Y8*BA10*AW26/$Y10","v":0},{"$f":"$Y8*BB10*AX26/$Y10","v":0},{"$f":"$Y8*BC10*AY26/$Y10","v":0},{"$f":"$Y8*BD10*AZ26/$Y10","v":0},{"$f":"$Y8*BE10*BA26/$Y10","v":0},{"$f":"$Y8*BF10*BB26/$Y10","v":0},{"$f":"$Y8*BG10*BC26/$Y10","v":0},{"$f":"$Y8*BH10*BD26/$Y10","v":0},{"$f":"$Y8*BI10*BE26/$Y10","v":0},{"$f":"$Y8*BJ10*BF26/$Y10","v":0},{"$f":"$Y8*BK10*BG26/$Y10","v":0},{"$f":"$Y8*BL10*BH26/$Y10","v":0},{"$f":"$Y8*BM10*BI26/$Y10","v":0},{"$f":"$Y8*BN10*BJ26/$Y10","v":0},{"$f":"$Y8*BO10*BK26/$Y10","v":0},{"$f":"$Y8*BP10*BL26/$Y10","v":0},{"$f":"$Y8*BQ10*BM26/$Y10","v":0},{"$f":"$Y8*BR10*BN26/$Y10","v":0},{"$f":"$Y8*BS10*BO26/$Y10","v":0},{"$f":"$Y8*BT10*BP26/$Y10","v":0},{"$f":"$Y8*BU10*BQ26/$Y10","v":0},{"$f":"$Y8*BV10*BR26/$Y10","v":0},{"$f":"$Y8*BW10*BS26/$Y10","v":0},{"$f":"$Y8*BX10*BT26/$Y10","v":0},{"$f":"$Y8*BY10*BU26/$Y10","v":0},{"$f":"$Y8*BZ10*BV26/$Y10","v":0},{"$f":"$Y8*CA10*BW26/$Y10","v":0},{"$f":"$Y8*CB10*BX26/$Y10","v":0},{"$f":"$Y8*CC10*BY26/$Y10","v":0},{"$f":"$Y8*CD10*BZ26/$Y10","v":0},{"$f":"$Y8*CE10*CA26/$Y10","v":0},{"$f":"$Y8*CF10*CB26/$Y10","v":0},{"$f":"$Y8*CG10*CC26/$Y10","v":0},{"$f":"$Y8*CH10*CD26/$Y10","v":0},{"$f":"$Y8*CI10*CE26/$Y10","v":0},{"$f":"$Y8*CJ10*CF26/$Y10","v":0},{"$f":"$Y8*CK10*CG26/$Y10","v":0},{"$f":"$Y8*CL10*CH26/$Y10","v":0},{"$f":"$Y8*CM10*CI26/$Y10","v":0},{"$f":"$Y8*CN10*CJ26/$Y10","v":0},{"$f":"$Y8*CO10*CK26/$Y10","v":0},{"$f":"$Y8*CP10*CL26/$Y10","v":0},{"$f":"$Y8*CQ10*CM26/$Y10","v":0},{"$f":"$Y8*CR10*CN26/$Y10","v":0},{"$f":"$Y8*CS10*CO26/$Y10","v":0},{"$f":"$Y8*CT10*CP26/$Y10","v":0},{"$f":"$Y8*CU10*CQ26/$Y10","v":0},{"$f":"$Y8*CV10*CR26/$Y10","v":0},{"$f":"$Y8*CW10*CS26/$Y10","v":0},{"$f":"$Y8*CX10*CT26/$Y10","v":0},{"$f":"$Y8*CY10*CU26/$Y10","v":0}]
["ISS_CALC_AMT_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D84,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E84=F84,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,{"$f":"Z8*Z10*U26/Z10","v":0},{"$f":"Z8*AA10*V26/Z10","v":0},{"$f":"Z8*AB10*W26/Z10","v":0.1617031070276635},{"$f":"Z8*AC10*X26/Z10","v":0.1617031070276635},{"$f":"Z8*AD10*Y26/Z10","v":0.1617031070276635},{"$f":"Z8*AE10*Z26/Z10","v":0.1617031070276635},{"$f":"Z8*AF10*AA26/Z10","v":0},{"$f":"Z8*AG10*AB26/Z10","v":0},{"$f":"Z8*AH10*AC26/Z10","v":0},{"$f":"Z8*AI10*AD26/Z10","v":0},{"$f":"$Z8*AJ10*AE26/$Z10","v":0},{"$f":"$Z8*AK10*AF26/$Z10","v":0},0,0,0,{"$f":"$Z8*AO10*AJ26/$Z10","v":0},{"$f":"$Z8*AP10*AK26/$Z10","v":0},{"$f":"$Z8*AQ10*AL26/$Z10","v":0},{"$f":"$Z8*AR10*AM26/$Z10","v":0},{"$f":"$Z8*AS10*AN26/$Z10","v":0},{"$f":"$Z8*AT10*AO26/$Z10","v":0},{"$f":"$Z8*AU10*AP26/$Z10","v":0},{"$f":"$Z8*AV10*AQ26/$Z10","v":0},{"$f":"$Z8*AW10*AR26/$Z10","v":0},{"$f":"$Z8*AX10*AS26/$Z10","v":0},{"$f":"$Z8*AY10*AT26/$Z10","v":0},{"$f":"$Z8*AZ10*AU26/$Z10","v":0},{"$f":"$Z8*BA10*AV26/$Z10","v":0},{"$f":"$Z8*BB10*AW26/$Z10","v":0},{"$f":"$Z8*BC10*AX26/$Z10","v":0},{"$f":"$Z8*BD10*AY26/$Z10","v":0},{"$f":"$Z8*BE10*AZ26/$Z10","v":0},{"$f":"$Z8*BF10*BA26/$Z10","v":0},{"$f":"$Z8*BG10*BB26/$Z10","v":0},{"$f":"$Z8*BH10*BC26/$Z10","v":0},{"$f":"$Z8*BI10*BD26/$Z10","v":0},{"$f":"$Z8*BJ10*BE26/$Z10","v":0},{"$f":"$Z8*BK10*BF26/$Z10","v":0},{"$f":"$Z8*BL10*BG26/$Z10","v":0},{"$f":"$Z8*BM10*BH26/$Z10","v":0},{"$f":"$Z8*BN10*BI26/$Z10","v":0},{"$f":"$Z8*BO10*BJ26/$Z10","v":0},{"$f":"$Z8*BP10*BK26/$Z10","v":0},{"$f":"$Z8*BQ10*BL26/$Z10","v":0},{"$f":"$Z8*BR10*BM26/$Z10","v":0},{"$f":"$Z8*BS10*BN26/$Z10","v":0},{"$f":"$Z8*BT10*BO26/$Z10","v":0},{"$f":"$Z8*BU10*BP26/$Z10","v":0},{"$f":"$Z8*BV10*BQ26/$Z10","v":0},{"$f":"$Z8*BW10*BR26/$Z10","v":0},{"$f":"$Z8*BX10*BS26/$Z10","v":0},{"$f":"$Z8*BY10*BT26/$Z10","v":0},{"$f":"$Z8*BZ10*BU26/$Z10","v":0},{"$f":"$Z8*CA10*BV26/$Z10","v":0},{"$f":"$Z8*CB10*BW26/$Z10","v":0},{"$f":"$Z8*CC10*BX26/$Z10","v":0},{"$f":"$Z8*CD10*BY26/$Z10","v":0},{"$f":"$Z8*CE10*BZ26/$Z10","v":0},{"$f":"$Z8*CF10*CA26/$Z10","v":0},{"$f":"$Z8*CG10*CB26/$Z10","v":0},{"$f":"$Z8*CH10*CC26/$Z10","v":0},{"$f":"$Z8*CI10*CD26/$Z10","v":0},{"$f":"$Z8*CJ10*CE26/$Z10","v":0},{"$f":"$Z8*CK10*CF26/$Z10","v":0},{"$f":"$Z8*CL10*CG26/$Z10","v":0},{"$f":"$Z8*CM10*CH26/$Z10","v":0},{"$f":"$Z8*CN10*CI26/$Z10","v":0},{"$f":"$Z8*CO10*CJ26/$Z10","v":0},{"$f":"$Z8*CP10*CK26/$Z10","v":0},{"$f":"$Z8*CQ10*CL26/$Z10","v":0},{"$f":"$Z8*CR10*CM26/$Z10","v":0},{"$f":"$Z8*CS10*CN26/$Z10","v":0},{"$f":"$Z8*CT10*CO26/$Z10","v":0},{"$f":"$Z8*CU10*CP26/$Z10","v":0},{"$f":"$Z8*CV10*CQ26/$Z10","v":0},{"$f":"$Z8*CW10*CR26/$Z10","v":0},{"$f":"$Z8*CX10*CS26/$Z10","v":0},{"$f":"$Z8*CY10*CT26/$Z10","v":0}]
["ISS_CALC_AMT_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D85,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E85=F85,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,{"$f":"AA8*AA10*U26/AA10","v":0},{"$f":"AA8*AB10*V26/AA10","v":0},{"$f":"AA8*AC10*W26/AA10","v":0.20046236373940901},{"$f":"AA8*AD10*X26/AA10","v":0.20046236373940901},{"$f":"AA8*AE10*Y26/AA10","v":0.20046236373940901},{"$f":"AA8*AF10*Z26/AA10","v":0.20046236373940901},{"$f":"AA8*AG10*AA26/AA10","v":0},{"$f":"AA8*AH10*AB26/AA10","v":0},{"$f":"AA8*AI10*AC26/AA10","v":0},{"$f":"$AA8*AJ10*AD26/$AA10","v":0},{"$f":"$AA8*AK10*AE26/$AA10","v":0},0,0,0,{"$f":"$AA8*AO10*AI26/$AA10","v":0},{"$f":"$AA8*AP10*AJ26/$AA10","v":0},{"$f":"$AA8*AQ10*AK26/$AA10","v":0},{"$f":"$AA8*AR10*AL26/$AA10","v":0},{"$f":"$AA8*AS10*AM26/$AA10","v":0},{"$f":"$AA8*AT10*AN26/$AA10","v":0},{"$f":"$AA8*AU10*AO26/$AA10","v":0},{"$f":"$AA8*AV10*AP26/$AA10","v":0},{"$f":"$AA8*AW10*AQ26/$AA10","v":0},{"$f":"$AA8*AX10*AR26/$AA10","v":0},{"$f":"$AA8*AY10*AS26/$AA10","v":0},{"$f":"$AA8*AZ10*AT26/$AA10","v":0},{"$f":"$AA8*BA10*AU26/$AA10","v":0},{"$f":"$AA8*BB10*AV26/$AA10","v":0},{"$f":"$AA8*BC10*AW26/$AA10","v":0},{"$f":"$AA8*BD10*AX26/$AA10","v":0},{"$f":"$AA8*BE10*AY26/$AA10","v":0},{"$f":"$AA8*BF10*AZ26/$AA10","v":0},{"$f":"$AA8*BG10*BA26/$AA10","v":0},{"$f":"$AA8*BH10*BB26/$AA10","v":0},{"$f":"$AA8*BI10*BC26/$AA10","v":0},{"$f":"$AA8*BJ10*BD26/$AA10","v":0},{"$f":"$AA8*BK10*BE26/$AA10","v":0},{"$f":"$AA8*BL10*BF26/$AA10","v":0},{"$f":"$AA8*BM10*BG26/$AA10","v":0},{"$f":"$AA8*BN10*BH26/$AA10","v":0},{"$f":"$AA8*BO10*BI26/$AA10","v":0},{"$f":"$AA8*BP10*BJ26/$AA10","v":0},{"$f":"$AA8*BQ10*BK26/$AA10","v":0},{"$f":"$AA8*BR10*BL26/$AA10","v":0},{"$f":"$AA8*BS10*BM26/$AA10","v":0},{"$f":"$AA8*BT10*BN26/$AA10","v":0},{"$f":"$AA8*BU10*BO26/$AA10","v":0},{"$f":"$AA8*BV10*BP26/$AA10","v":0},{"$f":"$AA8*BW10*BQ26/$AA10","v":0},{"$f":"$AA8*BX10*BR26/$AA10","v":0},{"$f":"$AA8*BY10*BS26/$AA10","v":0},{"$f":"$AA8*BZ10*BT26/$AA10","v":0},{"$f":"$AA8*CA10*BU26/$AA10","v":0},{"$f":"$AA8*CB10*BV26/$AA10","v":0},{"$f":"$AA8*CC10*BW26/$AA10","v":0},{"$f":"$AA8*CD10*BX26/$AA10","v":0},{"$f":"$AA8*CE10*BY26/$AA10","v":0},{"$f":"$AA8*CF10*BZ26/$AA10","v":0},{"$f":"$AA8*CG10*CA26/$AA10","v":0},{"$f":"$AA8*CH10*CB26/$AA10","v":0},{"$f":"$AA8*CI10*CC26/$AA10","v":0},{"$f":"$AA8*CJ10*CD26/$AA10","v":0},{"$f":"$AA8*CK10*CE26/$AA10","v":0},{"$f":"$AA8*CL10*CF26/$AA10","v":0},{"$f":"$AA8*CM10*CG26/$AA10","v":0},{"$f":"$AA8*CN10*CH26/$AA10","v":0},{"$f":"$AA8*CO10*CI26/$AA10","v":0},{"$f":"$AA8*CP10*CJ26/$AA10","v":0},{"$f":"$AA8*CQ10*CK26/$AA10","v":0},{"$f":"$AA8*CR10*CL26/$AA10","v":0},{"$f":"$AA8*CS10*CM26/$AA10","v":0},{"$f":"$AA8*CT10*CN26/$AA10","v":0},{"$f":"$AA8*CU10*CO26/$AA10","v":0},{"$f":"$AA8*CV10*CP26/$AA10","v":0},{"$f":"$AA8*CW10*CQ26/$AA10","v":0},{"$f":"$AA8*CX10*CR26/$AA10","v":0},{"$f":"$AA8*CY10*CS26/$AA10","v":0}]
["ISS_CALC_AMT_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D86,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E86=F86,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,{"$f":"AB8*AB10*U26/AB10","v":0},{"$f":"AB8*AC10*V26/AB10","v":0},{"$f":"AB8*AD10*W26/AB10","v":0.138538619756297},{"$f":"AB8*AE10*X26/AB10","v":0.138538619756297},{"$f":"AB8*AF10*Y26/AB10","v":0.138538619756297},{"$f":"AB8*AG10*Z26/AB10","v":0.138538619756297},{"$f":"AB8*AH10*AA26/AB10","v":0},{"$f":"AB8*AI10*AB26/AB10","v":0},{"$f":"$AB8*AJ10*AC26/$AB10","v":0},{"$f":"$AB8*AK10*AD26/$AB10","v":0},0,0,0,{"$f":"$AB8*AO10*AH26/$AB10","v":0},{"$f":"$AB8*AP10*AI26/$AB10","v":0},{"$f":"$AB8*AQ10*AJ26/$AB10","v":0},{"$f":"$AB8*AR10*AK26/$AB10","v":0},{"$f":"$AB8*AS10*AL26/$AB10","v":0},{"$f":"$AB8*AT10*AM26/$AB10","v":0},{"$f":"$AB8*AU10*AN26/$AB10","v":0},{"$f":"$AB8*AV10*AO26/$AB10","v":0},{"$f":"$AB8*AW10*AP26/$AB10","v":0},{"$f":"$AB8*AX10*AQ26/$AB10","v":0},{"$f":"$AB8*AY10*AR26/$AB10","v":0},{"$f":"$AB8*AZ10*AS26/$AB10","v":0},{"$f":"$AB8*BA10*AT26/$AB10","v":0},{"$f":"$AB8*BB10*AU26/$AB10","v":0},{"$f":"$AB8*BC10*AV26/$AB10","v":0},{"$f":"$AB8*BD10*AW26/$AB10","v":0},{"$f":"$AB8*BE10*AX26/$AB10","v":0},{"$f":"$AB8*BF10*AY26/$AB10","v":0},{"$f":"$AB8*BG10*AZ26/$AB10","v":0},{"$f":"$AB8*BH10*BA26/$AB10","v":0},{"$f":"$AB8*BI10*BB26/$AB10","v":0},{"$f":"$AB8*BJ10*BC26/$AB10","v":0},{"$f":"$AB8*BK10*BD26/$AB10","v":0},{"$f":"$AB8*BL10*BE26/$AB10","v":0},{"$f":"$AB8*BM10*BF26/$AB10","v":0},{"$f":"$AB8*BN10*BG26/$AB10","v":0},{"$f":"$AB8*BO10*BH26/$AB10","v":0},{"$f":"$AB8*BP10*BI26/$AB10","v":0},{"$f":"$AB8*BQ10*BJ26/$AB10","v":0},{"$f":"$AB8*BR10*BK26/$AB10","v":0},{"$f":"$AB8*BS10*BL26/$AB10","v":0},{"$f":"$AB8*BT10*BM26/$AB10","v":0},{"$f":"$AB8*BU10*BN26/$AB10","v":0},{"$f":"$AB8*BV10*BO26/$AB10","v":0},{"$f":"$AB8*BW10*BP26/$AB10","v":0},{"$f":"$AB8*BX10*BQ26/$AB10","v":0},{"$f":"$AB8*BY10*BR26/$AB10","v":0},{"$f":"$AB8*BZ10*BS26/$AB10","v":0},{"$f":"$AB8*CA10*BT26/$AB10","v":0},{"$f":"$AB8*CB10*BU26/$AB10","v":0},{"$f":"$AB8*CC10*BV26/$AB10","v":0},{"$f":"$AB8*CD10*BW26/$AB10","v":0},{"$f":"$AB8*CE10*BX26/$AB10","v":0},{"$f":"$AB8*CF10*BY26/$AB10","v":0},{"$f":"$AB8*CG10*BZ26/$AB10","v":0},{"$f":"$AB8*CH10*CA26/$AB10","v":0},{"$f":"$AB8*CI10*CB26/$AB10","v":0},{"$f":"$AB8*CJ10*CC26/$AB10","v":0},{"$f":"$AB8*CK10*CD26/$AB10","v":0},{"$f":"$AB8*CL10*CE26/$AB10","v":0},{"$f":"$AB8*CM10*CF26/$AB10","v":0},{"$f":"$AB8*CN10*CG26/$AB10","v":0},{"$f":"$AB8*CO10*CH26/$AB10","v":0},{"$f":"$AB8*CP10*CI26/$AB10","v":0},{"$f":"$AB8*CQ10*CJ26/$AB10","v":0},{"$f":"$AB8*CR10*CK26/$AB10","v":0},{"$f":"$AB8*CS10*CL26/$AB10","v":0},{"$f":"$AB8*CT10*CM26/$AB10","v":0},{"$f":"$AB8*CU10*CN26/$AB10","v":0},{"$f":"$AB8*CV10*CO26/$AB10","v":0},{"$f":"$AB8*CW10*CP26/$AB10","v":0},{"$f":"$AB8*CX10*CQ26/$AB10","v":0},{"$f":"$AB8*CY10*CR26/$AB10","v":0}]
["ISS_CALC_AMT_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D87,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E87=F87,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC8*AC10*U26/AC10","v":0},{"$f":"AC8*AD10*V26/AC10","v":0},{"$f":"AC8*AE10*W26/AC10","v":0.24811716726408026},{"$f":"AC8*AF10*X26/AC10","v":0.24811716726408026},{"$f":"AC8*AG10*Y26/AC10","v":0.24811716726408026},{"$f":"AC8*AH10*Z26/AC10","v":0.24811716726408026},{"$f":"AC8*AI10*AA26/AC10","v":0},{"$f":"$AC8*AJ10*AB26/$AC10","v":0},{"$f":"$AC8*AK10*AC26/$AC10","v":0},0,0,0,{"$f":"$AC8*AO10*AG26/$AC10","v":0},{"$f":"$AC8*AP10*AH26/$AC10","v":0},{"$f":"$AC8*AQ10*AI26/$AC10","v":0},{"$f":"$AC8*AR10*AJ26/$AC10","v":0},{"$f":"$AC8*AS10*AK26/$AC10","v":0},{"$f":"$AC8*AT10*AL26/$AC10","v":0},{"$f":"$AC8*AU10*AM26/$AC10","v":0},{"$f":"$AC8*AV10*AN26/$AC10","v":0},{"$f":"$AC8*AW10*AO26/$AC10","v":0},{"$f":"$AC8*AX10*AP26/$AC10","v":0},{"$f":"$AC8*AY10*AQ26/$AC10","v":0},{"$f":"$AC8*AZ10*AR26/$AC10","v":0},{"$f":"$AC8*BA10*AS26/$AC10","v":0},{"$f":"$AC8*BB10*AT26/$AC10","v":0},{"$f":"$AC8*BC10*AU26/$AC10","v":0},{"$f":"$AC8*BD10*AV26/$AC10","v":0},{"$f":"$AC8*BE10*AW26/$AC10","v":0},{"$f":"$AC8*BF10*AX26/$AC10","v":0},{"$f":"$AC8*BG10*AY26/$AC10","v":0},{"$f":"$AC8*BH10*AZ26/$AC10","v":0},{"$f":"$AC8*BI10*BA26/$AC10","v":0},{"$f":"$AC8*BJ10*BB26/$AC10","v":0},{"$f":"$AC8*BK10*BC26/$AC10","v":0},{"$f":"$AC8*BL10*BD26/$AC10","v":0},{"$f":"$AC8*BM10*BE26/$AC10","v":0},{"$f":"$AC8*BN10*BF26/$AC10","v":0},{"$f":"$AC8*BO10*BG26/$AC10","v":0},{"$f":"$AC8*BP10*BH26/$AC10","v":0},{"$f":"$AC8*BQ10*BI26/$AC10","v":0},{"$f":"$AC8*BR10*BJ26/$AC10","v":0},{"$f":"$AC8*BS10*BK26/$AC10","v":0},{"$f":"$AC8*BT10*BL26/$AC10","v":0},{"$f":"$AC8*BU10*BM26/$AC10","v":0},{"$f":"$AC8*BV10*BN26/$AC10","v":0},{"$f":"$AC8*BW10*BO26/$AC10","v":0},{"$f":"$AC8*BX10*BP26/$AC10","v":0},{"$f":"$AC8*BY10*BQ26/$AC10","v":0},{"$f":"$AC8*BZ10*BR26/$AC10","v":0},{"$f":"$AC8*CA10*BS26/$AC10","v":0},{"$f":"$AC8*CB10*BT26/$AC10","v":0},{"$f":"$AC8*CC10*BU26/$AC10","v":0},{"$f":"$AC8*CD10*BV26/$AC10","v":0},{"$f":"$AC8*CE10*BW26/$AC10","v":0},{"$f":"$AC8*CF10*BX26/$AC10","v":0},{"$f":"$AC8*CG10*BY26/$AC10","v":0},{"$f":"$AC8*CH10*BZ26/$AC10","v":0},{"$f":"$AC8*CI10*CA26/$AC10","v":0},{"$f":"$AC8*CJ10*CB26/$AC10","v":0},{"$f":"$AC8*CK10*CC26/$AC10","v":0},{"$f":"$AC8*CL10*CD26/$AC10","v":0},{"$f":"$AC8*CM10*CE26/$AC10","v":0},{"$f":"$AC8*CN10*CF26/$AC10","v":0},{"$f":"$AC8*CO10*CG26/$AC10","v":0},{"$f":"$AC8*CP10*CH26/$AC10","v":0},{"$f":"$AC8*CQ10*CI26/$AC10","v":0},{"$f":"$AC8*CR10*CJ26/$AC10","v":0},{"$f":"$AC8*CS10*CK26/$AC10","v":0},{"$f":"$AC8*CT10*CL26/$AC10","v":0},{"$f":"$AC8*CU10*CM26/$AC10","v":0},{"$f":"$AC8*CV10*CN26/$AC10","v":0},{"$f":"$AC8*CW10*CO26/$AC10","v":0},{"$f":"$AC8*CX10*CP26/$AC10","v":0},{"$f":"$AC8*CY10*CQ26/$AC10","v":0}]
["ISS_CALC_AMT_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D88,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E88=F88,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD8*AD10*U26/AD10","v":0},{"$f":"AD8*AE10*V26/AD10","v":0},{"$f":"AD8*AF10*W26/AD10","v":0.25561694289622749},{"$f":"AD8*AG10*X26/AD10","v":0.25561694289622749},{"$f":"AD8*AH10*Y26/AD10","v":0.25561694289622749},{"$f":"AD8*AI10*Z26/AD10","v":0.25561694289622749},{"$f":"$AD8*AJ10*AA26/$AD10","v":0},{"$f":"$AD8*AK10*AB26/$AD10","v":0},0,0,0,{"$f":"$AD8*AO10*AF26/$AD10","v":0},{"$f":"$AD8*AP10*AG26/$AD10","v":0},{"$f":"$AD8*AQ10*AH26/$AD10","v":0},{"$f":"$AD8*AR10*AI26/$AD10","v":0},{"$f":"$AD8*AS10*AJ26/$AD10","v":0},{"$f":"$AD8*AT10*AK26/$AD10","v":0},{"$f":"$AD8*AU10*AL26/$AD10","v":0},{"$f":"$AD8*AV10*AM26/$AD10","v":0},{"$f":"$AD8*AW10*AN26/$AD10","v":0},{"$f":"$AD8*AX10*AO26/$AD10","v":0},{"$f":"$AD8*AY10*AP26/$AD10","v":0},{"$f":"$AD8*AZ10*AQ26/$AD10","v":0},{"$f":"$AD8*BA10*AR26/$AD10","v":0},{"$f":"$AD8*BB10*AS26/$AD10","v":0},{"$f":"$AD8*BC10*AT26/$AD10","v":0},{"$f":"$AD8*BD10*AU26/$AD10","v":0},{"$f":"$AD8*BE10*AV26/$AD10","v":0},{"$f":"$AD8*BF10*AW26/$AD10","v":0},{"$f":"$AD8*BG10*AX26/$AD10","v":0},{"$f":"$AD8*BH10*AY26/$AD10","v":0},{"$f":"$AD8*BI10*AZ26/$AD10","v":0},{"$f":"$AD8*BJ10*BA26/$AD10","v":0},{"$f":"$AD8*BK10*BB26/$AD10","v":0},{"$f":"$AD8*BL10*BC26/$AD10","v":0},{"$f":"$AD8*BM10*BD26/$AD10","v":0},{"$f":"$AD8*BN10*BE26/$AD10","v":0},{"$f":"$AD8*BO10*BF26/$AD10","v":0},{"$f":"$AD8*BP10*BG26/$AD10","v":0},{"$f":"$AD8*BQ10*BH26/$AD10","v":0},{"$f":"$AD8*BR10*BI26/$AD10","v":0},{"$f":"$AD8*BS10*BJ26/$AD10","v":0},{"$f":"$AD8*BT10*BK26/$AD10","v":0},{"$f":"$AD8*BU10*BL26/$AD10","v":0},{"$f":"$AD8*BV10*BM26/$AD10","v":0},{"$f":"$AD8*BW10*BN26/$AD10","v":0},{"$f":"$AD8*BX10*BO26/$AD10","v":0},{"$f":"$AD8*BY10*BP26/$AD10","v":0},{"$f":"$AD8*BZ10*BQ26/$AD10","v":0},{"$f":"$AD8*CA10*BR26/$AD10","v":0},{"$f":"$AD8*CB10*BS26/$AD10","v":0},{"$f":"$AD8*CC10*BT26/$AD10","v":0},{"$f":"$AD8*CD10*BU26/$AD10","v":0},{"$f":"$AD8*CE10*BV26/$AD10","v":0},{"$f":"$AD8*CF10*BW26/$AD10","v":0},{"$f":"$AD8*CG10*BX26/$AD10","v":0},{"$f":"$AD8*CH10*BY26/$AD10","v":0},{"$f":"$AD8*CI10*BZ26/$AD10","v":0},{"$f":"$AD8*CJ10*CA26/$AD10","v":0},{"$f":"$AD8*CK10*CB26/$AD10","v":0},{"$f":"$AD8*CL10*CC26/$AD10","v":0},{"$f":"$AD8*CM10*CD26/$AD10","v":0},{"$f":"$AD8*CN10*CE26/$AD10","v":0},{"$f":"$AD8*CO10*CF26/$AD10","v":0},{"$f":"$AD8*CP10*CG26/$AD10","v":0},{"$f":"$AD8*CQ10*CH26/$AD10","v":0},{"$f":"$AD8*CR10*CI26/$AD10","v":0},{"$f":"$AD8*CS10*CJ26/$AD10","v":0},{"$f":"$AD8*CT10*CK26/$AD10","v":0},{"$f":"$AD8*CU10*CL26/$AD10","v":0},{"$f":"$AD8*CV10*CM26/$AD10","v":0},{"$f":"$AD8*CW10*CN26/$AD10","v":0},{"$f":"$AD8*CX10*CO26/$AD10","v":0},{"$f":"$AD8*CY10*CP26/$AD10","v":0}]
["ISS_CALC_AMT_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D89,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E89=F89,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE8*AE10*U26/AE10","v":0},{"$f":"AE8*AF10*V26/AE10","v":0},{"$f":"AE8*AG10*W26/AE10","v":0.31782110135691},{"$f":"AE8*AH10*X26/AE10","v":0.31782110135691},{"$f":"AE8*AI10*Y26/AE10","v":0.31782110135691},{"$f":"$AE8*AJ10*Z26/$AE10","v":0.31782110135691},{"$f":"$AE8*AK10*AA26/$AE10","v":0},0,0,0,{"$f":"$AE8*AO10*AE26/$AE10","v":0},{"$f":"$AE8*AP10*AF26/$AE10","v":0},{"$f":"$AE8*AQ10*AG26/$AE10","v":0},{"$f":"$AE8*AR10*AH26/$AE10","v":0},{"$f":"$AE8*AS10*AI26/$AE10","v":0},{"$f":"$AE8*AT10*AJ26/$AE10","v":0},{"$f":"$AE8*AU10*AK26/$AE10","v":0},{"$f":"$AE8*AV10*AL26/$AE10","v":0},{"$f":"$AE8*AW10*AM26/$AE10","v":0},{"$f":"$AE8*AX10*AN26/$AE10","v":0},{"$f":"$AE8*AY10*AO26/$AE10","v":0},{"$f":"$AE8*AZ10*AP26/$AE10","v":0},{"$f":"$AE8*BA10*AQ26/$AE10","v":0},{"$f":"$AE8*BB10*AR26/$AE10","v":0},{"$f":"$AE8*BC10*AS26/$AE10","v":0},{"$f":"$AE8*BD10*AT26/$AE10","v":0},{"$f":"$AE8*BE10*AU26/$AE10","v":0},{"$f":"$AE8*BF10*AV26/$AE10","v":0},{"$f":"$AE8*BG10*AW26/$AE10","v":0},{"$f":"$AE8*BH10*AX26/$AE10","v":0},{"$f":"$AE8*BI10*AY26/$AE10","v":0},{"$f":"$AE8*BJ10*AZ26/$AE10","v":0},{"$f":"$AE8*BK10*BA26/$AE10","v":0},{"$f":"$AE8*BL10*BB26/$AE10","v":0},{"$f":"$AE8*BM10*BC26/$AE10","v":0},{"$f":"$AE8*BN10*BD26/$AE10","v":0},{"$f":"$AE8*BO10*BE26/$AE10","v":0},{"$f":"$AE8*BP10*BF26/$AE10","v":0},{"$f":"$AE8*BQ10*BG26/$AE10","v":0},{"$f":"$AE8*BR10*BH26/$AE10","v":0},{"$f":"$AE8*BS10*BI26/$AE10","v":0},{"$f":"$AE8*BT10*BJ26/$AE10","v":0},{"$f":"$AE8*BU10*BK26/$AE10","v":0},{"$f":"$AE8*BV10*BL26/$AE10","v":0},{"$f":"$AE8*BW10*BM26/$AE10","v":0},{"$f":"$AE8*BX10*BN26/$AE10","v":0},{"$f":"$AE8*BY10*BO26/$AE10","v":0},{"$f":"$AE8*BZ10*BP26/$AE10","v":0},{"$f":"$AE8*CA10*BQ26/$AE10","v":0},{"$f":"$AE8*CB10*BR26/$AE10","v":0},{"$f":"$AE8*CC10*BS26/$AE10","v":0},{"$f":"$AE8*CD10*BT26/$AE10","v":0},{"$f":"$AE8*CE10*BU26/$AE10","v":0},{"$f":"$AE8*CF10*BV26/$AE10","v":0},{"$f":"$AE8*CG10*BW26/$AE10","v":0},{"$f":"$AE8*CH10*BX26/$AE10","v":0},{"$f":"$AE8*CI10*BY26/$AE10","v":0},{"$f":"$AE8*CJ10*BZ26/$AE10","v":0},{"$f":"$AE8*CK10*CA26/$AE10","v":0},{"$f":"$AE8*CL10*CB26/$AE10","v":0},{"$f":"$AE8*CM10*CC26/$AE10","v":0},{"$f":"$AE8*CN10*CD26/$AE10","v":0},{"$f":"$AE8*CO10*CE26/$AE10","v":0},{"$f":"$AE8*CP10*CF26/$AE10","v":0},{"$f":"$AE8*CQ10*CG26/$AE10","v":0},{"$f":"$AE8*CR10*CH26/$AE10","v":0},{"$f":"$AE8*CS10*CI26/$AE10","v":0},{"$f":"$AE8*CT10*CJ26/$AE10","v":0},{"$f":"$AE8*CU10*CK26/$AE10","v":0},{"$f":"$AE8*CV10*CL26/$AE10","v":0},{"$f":"$AE8*CW10*CM26/$AE10","v":0},{"$f":"$AE8*CX10*CN26/$AE10","v":0},{"$f":"$AE8*CY10*CO26/$AE10","v":0}]
["ISS_CALC_AMT_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D90,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E90=F90,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF8*AF10*U26/AF10","v":0},{"$f":"AF8*AG10*V26/AF10","v":0},{"$f":"AF8*AH10*W26/AF10","v":0.20419107126447975},{"$f":"AF8*AI10*X26/AF10","v":0.20419107126447975},{"$f":"$AF8*AJ10*Y26/$AF10","v":0.20419107126447975},{"$f":"$AF8*AK10*Z26/$AF10","v":0.20419107126447975},0,0,0,{"$f":"$AF8*AO10*AD26/$AF10","v":0},{"$f":"$AF8*AP10*AE26/$AF10","v":0},{"$f":"$AF8*AQ10*AF26/$AF10","v":0},{"$f":"$AF8*AR10*AG26/$AF10","v":0},{"$f":"$AF8*AS10*AH26/$AF10","v":0},{"$f":"$AF8*AT10*AI26/$AF10","v":0},{"$f":"$AF8*AU10*AJ26/$AF10","v":0},{"$f":"$AF8*AV10*AK26/$AF10","v":0},{"$f":"$AF8*AW10*AL26/$AF10","v":0},{"$f":"$AF8*AX10*AM26/$AF10","v":0},{"$f":"$AF8*AY10*AN26/$AF10","v":0},{"$f":"$AF8*AZ10*AO26/$AF10","v":0},{"$f":"$AF8*BA10*AP26/$AF10","v":0},{"$f":"$AF8*BB10*AQ26/$AF10","v":0},{"$f":"$AF8*BC10*AR26/$AF10","v":0},{"$f":"$AF8*BD10*AS26/$AF10","v":0},{"$f":"$AF8*BE10*AT26/$AF10","v":0},{"$f":"$AF8*BF10*AU26/$AF10","v":0},{"$f":"$AF8*BG10*AV26/$AF10","v":0},{"$f":"$AF8*BH10*AW26/$AF10","v":0},{"$f":"$AF8*BI10*AX26/$AF10","v":0},{"$f":"$AF8*BJ10*AY26/$AF10","v":0},{"$f":"$AF8*BK10*AZ26/$AF10","v":0},{"$f":"$AF8*BL10*BA26/$AF10","v":0},{"$f":"$AF8*BM10*BB26/$AF10","v":0},{"$f":"$AF8*BN10*BC26/$AF10","v":0},{"$f":"$AF8*BO10*BD26/$AF10","v":0},{"$f":"$AF8*BP10*BE26/$AF10","v":0},{"$f":"$AF8*BQ10*BF26/$AF10","v":0},{"$f":"$AF8*BR10*BG26/$AF10","v":0},{"$f":"$AF8*BS10*BH26/$AF10","v":0},{"$f":"$AF8*BT10*BI26/$AF10","v":0},{"$f":"$AF8*BU10*BJ26/$AF10","v":0},{"$f":"$AF8*BV10*BK26/$AF10","v":0},{"$f":"$AF8*BW10*BL26/$AF10","v":0},{"$f":"$AF8*BX10*BM26/$AF10","v":0},{"$f":"$AF8*BY10*BN26/$AF10","v":0},{"$f":"$AF8*BZ10*BO26/$AF10","v":0},{"$f":"$AF8*CA10*BP26/$AF10","v":0},{"$f":"$AF8*CB10*BQ26/$AF10","v":0},{"$f":"$AF8*CC10*BR26/$AF10","v":0},{"$f":"$AF8*CD10*BS26/$AF10","v":0},{"$f":"$AF8*CE10*BT26/$AF10","v":0},{"$f":"$AF8*CF10*BU26/$AF10","v":0},{"$f":"$AF8*CG10*BV26/$AF10","v":0},{"$f":"$AF8*CH10*BW26/$AF10","v":0},{"$f":"$AF8*CI10*BX26/$AF10","v":0},{"$f":"$AF8*CJ10*BY26/$AF10","v":0},{"$f":"$AF8*CK10*BZ26/$AF10","v":0},{"$f":"$AF8*CL10*CA26/$AF10","v":0},{"$f":"$AF8*CM10*CB26/$AF10","v":0},{"$f":"$AF8*CN10*CC26/$AF10","v":0},{"$f":"$AF8*CO10*CD26/$AF10","v":0},{"$f":"$AF8*CP10*CE26/$AF10","v":0},{"$f":"$AF8*CQ10*CF26/$AF10","v":0},{"$f":"$AF8*CR10*CG26/$AF10","v":0},{"$f":"$AF8*CS10*CH26/$AF10","v":0},{"$f":"$AF8*CT10*CI26/$AF10","v":0},{"$f":"$AF8*CU10*CJ26/$AF10","v":0},{"$f":"$AF8*CV10*CK26/$AF10","v":0},{"$f":"$AF8*CW10*CL26/$AF10","v":0},{"$f":"$AF8*CX10*CM26/$AF10","v":0},{"$f":"$AF8*CY10*CN26/$AF10","v":0}]
["ISS_CALC_AMT_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D91,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E91=F91,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG8*AG10*U26/AG10","v":0},{"$f":"AG8*AH10*V26/AG10","v":0},{"$f":"AG8*AI10*W26/AG10","v":0},{"$f":"$AG8*AJ10*X26/$AG10","v":0},{"$f":"$AG8*AK10*Y26/$AG10","v":0},0,0,0,{"$f":"$AG8*AO10*AC26/$AG10","v":0},{"$f":"$AG8*AP10*AD26/$AG10","v":0},{"$f":"$AG8*AQ10*AE26/$AG10","v":0},{"$f":"$AG8*AR10*AF26/$AG10","v":0},{"$f":"$AG8*AS10*AG26/$AG10","v":0},{"$f":"$AG8*AT10*AH26/$AG10","v":0},{"$f":"$AG8*AU10*AI26/$AG10","v":0},{"$f":"$AG8*AV10*AJ26/$AG10","v":0},{"$f":"$AG8*AW10*AK26/$AG10","v":0},{"$f":"$AG8*AX10*AL26/$AG10","v":0},{"$f":"$AG8*AY10*AM26/$AG10","v":0},{"$f":"$AG8*AZ10*AN26/$AG10","v":0},{"$f":"$AG8*BA10*AO26/$AG10","v":0},{"$f":"$AG8*BB10*AP26/$AG10","v":0},{"$f":"$AG8*BC10*AQ26/$AG10","v":0},{"$f":"$AG8*BD10*AR26/$AG10","v":0},{"$f":"$AG8*BE10*AS26/$AG10","v":0},{"$f":"$AG8*BF10*AT26/$AG10","v":0},{"$f":"$AG8*BG10*AU26/$AG10","v":0},{"$f":"$AG8*BH10*AV26/$AG10","v":0},{"$f":"$AG8*BI10*AW26/$AG10","v":0},{"$f":"$AG8*BJ10*AX26/$AG10","v":0},{"$f":"$AG8*BK10*AY26/$AG10","v":0},{"$f":"$AG8*BL10*AZ26/$AG10","v":0},{"$f":"$AG8*BM10*BA26/$AG10","v":0},{"$f":"$AG8*BN10*BB26/$AG10","v":0},{"$f":"$AG8*BO10*BC26/$AG10","v":0},{"$f":"$AG8*BP10*BD26/$AG10","v":0},{"$f":"$AG8*BQ10*BE26/$AG10","v":0},{"$f":"$AG8*BR10*BF26/$AG10","v":0},{"$f":"$AG8*BS10*BG26/$AG10","v":0},{"$f":"$AG8*BT10*BH26/$AG10","v":0},{"$f":"$AG8*BU10*BI26/$AG10","v":0},{"$f":"$AG8*BV10*BJ26/$AG10","v":0},{"$f":"$AG8*BW10*BK26/$AG10","v":0},{"$f":"$AG8*BX10*BL26/$AG10","v":0},{"$f":"$AG8*BY10*BM26/$AG10","v":0},{"$f":"$AG8*BZ10*BN26/$AG10","v":0},{"$f":"$AG8*CA10*BO26/$AG10","v":0},{"$f":"$AG8*CB10*BP26/$AG10","v":0},{"$f":"$AG8*CC10*BQ26/$AG10","v":0},{"$f":"$AG8*CD10*BR26/$AG10","v":0},{"$f":"$AG8*CE10*BS26/$AG10","v":0},{"$f":"$AG8*CF10*BT26/$AG10","v":0},{"$f":"$AG8*CG10*BU26/$AG10","v":0},{"$f":"$AG8*CH10*BV26/$AG10","v":0},{"$f":"$AG8*CI10*BW26/$AG10","v":0},{"$f":"$AG8*CJ10*BX26/$AG10","v":0},{"$f":"$AG8*CK10*BY26/$AG10","v":0},{"$f":"$AG8*CL10*BZ26/$AG10","v":0},{"$f":"$AG8*CM10*CA26/$AG10","v":0},{"$f":"$AG8*CN10*CB26/$AG10","v":0},{"$f":"$AG8*CO10*CC26/$AG10","v":0},{"$f":"$AG8*CP10*CD26/$AG10","v":0},{"$f":"$AG8*CQ10*CE26/$AG10","v":0},{"$f":"$AG8*CR10*CF26/$AG10","v":0},{"$f":"$AG8*CS10*CG26/$AG10","v":0},{"$f":"$AG8*CT10*CH26/$AG10","v":0},{"$f":"$AG8*CU10*CI26/$AG10","v":0},{"$f":"$AG8*CV10*CJ26/$AG10","v":0},{"$f":"$AG8*CW10*CK26/$AG10","v":0},{"$f":"$AG8*CX10*CL26/$AG10","v":0},{"$f":"$AG8*CY10*CM26/$AG10","v":0}]
["ISS_CALC_AMT_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D92,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E92=F92,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH8*AH10*U26/AH10","v":0},{"$f":"AH8*AI10*V26/AH10","v":0},{"$f":"$AH8*AJ10*W26/$AH10","v":0},{"$f":"$AH8*AK10*X26/$AH10","v":0},0,0,0,{"$f":"$AH8*AO10*AB26/$AH10","v":0},{"$f":"$AH8*AP10*AC26/$AH10","v":0},{"$f":"$AH8*AQ10*AD26/$AH10","v":0},{"$f":"$AH8*AR10*AE26/$AH10","v":0},{"$f":"$AH8*AS10*AF26/$AH10","v":0},{"$f":"$AH8*AT10*AG26/$AH10","v":0},{"$f":"$AH8*AU10*AH26/$AH10","v":0},{"$f":"$AH8*AV10*AI26/$AH10","v":0},{"$f":"$AH8*AW10*AJ26/$AH10","v":0},{"$f":"$AH8*AX10*AK26/$AH10","v":0},{"$f":"$AH8*AY10*AL26/$AH10","v":0},{"$f":"$AH8*AZ10*AM26/$AH10","v":0},{"$f":"$AH8*BA10*AN26/$AH10","v":0},{"$f":"$AH8*BB10*AO26/$AH10","v":0},{"$f":"$AH8*BC10*AP26/$AH10","v":0},{"$f":"$AH8*BD10*AQ26/$AH10","v":0},{"$f":"$AH8*BE10*AR26/$AH10","v":0},{"$f":"$AH8*BF10*AS26/$AH10","v":0},{"$f":"$AH8*BG10*AT26/$AH10","v":0},{"$f":"$AH8*BH10*AU26/$AH10","v":0},{"$f":"$AH8*BI10*AV26/$AH10","v":0},{"$f":"$AH8*BJ10*AW26/$AH10","v":0},{"$f":"$AH8*BK10*AX26/$AH10","v":0},{"$f":"$AH8*BL10*AY26/$AH10","v":0},{"$f":"$AH8*BM10*AZ26/$AH10","v":0},{"$f":"$AH8*BN10*BA26/$AH10","v":0},{"$f":"$AH8*BO10*BB26/$AH10","v":0},{"$f":"$AH8*BP10*BC26/$AH10","v":0},{"$f":"$AH8*BQ10*BD26/$AH10","v":0},{"$f":"$AH8*BR10*BE26/$AH10","v":0},{"$f":"$AH8*BS10*BF26/$AH10","v":0},{"$f":"$AH8*BT10*BG26/$AH10","v":0},{"$f":"$AH8*BU10*BH26/$AH10","v":0},{"$f":"$AH8*BV10*BI26/$AH10","v":0},{"$f":"$AH8*BW10*BJ26/$AH10","v":0},{"$f":"$AH8*BX10*BK26/$AH10","v":0},{"$f":"$AH8*BY10*BL26/$AH10","v":0},{"$f":"$AH8*BZ10*BM26/$AH10","v":0},{"$f":"$AH8*CA10*BN26/$AH10","v":0},{"$f":"$AH8*CB10*BO26/$AH10","v":0},{"$f":"$AH8*CC10*BP26/$AH10","v":0},{"$f":"$AH8*CD10*BQ26/$AH10","v":0},{"$f":"$AH8*CE10*BR26/$AH10","v":0},{"$f":"$AH8*CF10*BS26/$AH10","v":0},{"$f":"$AH8*CG10*BT26/$AH10","v":0},{"$f":"$AH8*CH10*BU26/$AH10","v":0},{"$f":"$AH8*CI10*BV26/$AH10","v":0},{"$f":"$AH8*CJ10*BW26/$AH10","v":0},{"$f":"$AH8*CK10*BX26/$AH10","v":0},{"$f":"$AH8*CL10*BY26/$AH10","v":0},{"$f":"$AH8*CM10*BZ26/$AH10","v":0},{"$f":"$AH8*CN10*CA26/$AH10","v":0},{"$f":"$AH8*CO10*CB26/$AH10","v":0},{"$f":"$AH8*CP10*CC26/$AH10","v":0},{"$f":"$AH8*CQ10*CD26/$AH10","v":0},{"$f":"$AH8*CR10*CE26/$AH10","v":0},{"$f":"$AH8*CS10*CF26/$AH10","v":0},{"$f":"$AH8*CT10*CG26/$AH10","v":0},{"$f":"$AH8*CU10*CH26/$AH10","v":0},{"$f":"$AH8*CV10*CI26/$AH10","v":0},{"$f":"$AH8*CW10*CJ26/$AH10","v":0},{"$f":"$AH8*CX10*CK26/$AH10","v":0},{"$f":"$AH8*CY10*CL26/$AH10","v":0}]
["ISS_CALC_AMT_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D93,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E93=F93,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI8*AI10*U26/AI10","v":0},{"$f":"$AI8*AJ10*V26/$AI10","v":0},{"$f":"$AI8*AK10*W26/$AI10","v":0},0,0,0,{"$f":"$AI8*AO10*AA26/$AI10","v":0},{"$f":"$AI8*AP10*AB26/$AI10","v":0},{"$f":"$AI8*AQ10*AC26/$AI10","v":0},{"$f":"$AI8*AR10*AD26/$AI10","v":0},{"$f":"$AI8*AS10*AE26/$AI10","v":0},{"$f":"$AI8*AT10*AF26/$AI10","v":0},{"$f":"$AI8*AU10*AG26/$AI10","v":0},{"$f":"$AI8*AV10*AH26/$AI10","v":0},{"$f":"$AI8*AW10*AI26/$AI10","v":0},{"$f":"$AI8*AX10*AJ26/$AI10","v":0},{"$f":"$AI8*AY10*AK26/$AI10","v":0},{"$f":"$AI8*AZ10*AL26/$AI10","v":0},{"$f":"$AI8*BA10*AM26/$AI10","v":0},{"$f":"$AI8*BB10*AN26/$AI10","v":0},{"$f":"$AI8*BC10*AO26/$AI10","v":0},{"$f":"$AI8*BD10*AP26/$AI10","v":0},{"$f":"$AI8*BE10*AQ26/$AI10","v":0},{"$f":"$AI8*BF10*AR26/$AI10","v":0},{"$f":"$AI8*BG10*AS26/$AI10","v":0},{"$f":"$AI8*BH10*AT26/$AI10","v":0},{"$f":"$AI8*BI10*AU26/$AI10","v":0},{"$f":"$AI8*BJ10*AV26/$AI10","v":0},{"$f":"$AI8*BK10*AW26/$AI10","v":0},{"$f":"$AI8*BL10*AX26/$AI10","v":0},{"$f":"$AI8*BM10*AY26/$AI10","v":0},{"$f":"$AI8*BN10*AZ26/$AI10","v":0},{"$f":"$AI8*BO10*BA26/$AI10","v":0},{"$f":"$AI8*BP10*BB26/$AI10","v":0},{"$f":"$AI8*BQ10*BC26/$AI10","v":0},{"$f":"$AI8*BR10*BD26/$AI10","v":0},{"$f":"$AI8*BS10*BE26/$AI10","v":0},{"$f":"$AI8*BT10*BF26/$AI10","v":0},{"$f":"$AI8*BU10*BG26/$AI10","v":0},{"$f":"$AI8*BV10*BH26/$AI10","v":0},{"$f":"$AI8*BW10*BI26/$AI10","v":0},{"$f":"$AI8*BX10*BJ26/$AI10","v":0},{"$f":"$AI8*BY10*BK26/$AI10","v":0},{"$f":"$AI8*BZ10*BL26/$AI10","v":0},{"$f":"$AI8*CA10*BM26/$AI10","v":0},{"$f":"$AI8*CB10*BN26/$AI10","v":0},{"$f":"$AI8*CC10*BO26/$AI10","v":0},{"$f":"$AI8*CD10*BP26/$AI10","v":0},{"$f":"$AI8*CE10*BQ26/$AI10","v":0},{"$f":"$AI8*CF10*BR26/$AI10","v":0},{"$f":"$AI8*CG10*BS26/$AI10","v":0},{"$f":"$AI8*CH10*BT26/$AI10","v":0},{"$f":"$AI8*CI10*BU26/$AI10","v":0},{"$f":"$AI8*CJ10*BV26/$AI10","v":0},{"$f":"$AI8*CK10*BW26/$AI10","v":0},{"$f":"$AI8*CL10*BX26/$AI10","v":0},{"$f":"$AI8*CM10*BY26/$AI10","v":0},{"$f":"$AI8*CN10*BZ26/$AI10","v":0},{"$f":"$AI8*CO10*CA26/$AI10","v":0},{"$f":"$AI8*CP10*CB26/$AI10","v":0},{"$f":"$AI8*CQ10*CC26/$AI10","v":0},{"$f":"$AI8*CR10*CD26/$AI10","v":0},{"$f":"$AI8*CS10*CE26/$AI10","v":0},{"$f":"$AI8*CT10*CF26/$AI10","v":0},{"$f":"$AI8*CU10*CG26/$AI10","v":0},{"$f":"$AI8*CV10*CH26/$AI10","v":0},{"$f":"$AI8*CW10*CI26/$AI10","v":0},{"$f":"$AI8*CX10*CJ26/$AI10","v":0},{"$f":"$AI8*CY10*CK26/$AI10","v":0}]
["ISS_CALC_AMT_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D94,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E94=F94,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ8*AJ10*U26/$AJ10","v":0},{"$f":"$AJ8*AK10*V26/$AJ10","v":0},0,0,0,{"$f":"$AJ8*AO10*Z26/$AJ10","v":0},{"$f":"$AJ8*AP10*AA26/$AJ10","v":0},{"$f":"$AJ8*AQ10*AB26/$AJ10","v":0},{"$f":"$AJ8*AR10*AC26/$AJ10","v":0},{"$f":"$AJ8*AS10*AD26/$AJ10","v":0},{"$f":"$AJ8*AT10*AE26/$AJ10","v":0},{"$f":"$AJ8*AU10*AF26/$AJ10","v":0},{"$f":"$AJ8*AV10*AG26/$AJ10","v":0},{"$f":"$AJ8*AW10*AH26/$AJ10","v":0},{"$f":"$AJ8*AX10*AI26/$AJ10","v":0},{"$f":"$AJ8*AY10*AJ26/$AJ10","v":0},{"$f":"$AJ8*AZ10*AK26/$AJ10","v":0},{"$f":"$AJ8*BA10*AL26/$AJ10","v":0},{"$f":"$AJ8*BB10*AM26/$AJ10","v":0},{"$f":"$AJ8*BC10*AN26/$AJ10","v":0},{"$f":"$AJ8*BD10*AO26/$AJ10","v":0},{"$f":"$AJ8*BE10*AP26/$AJ10","v":0},{"$f":"$AJ8*BF10*AQ26/$AJ10","v":0},{"$f":"$AJ8*BG10*AR26/$AJ10","v":0},{"$f":"$AJ8*BH10*AS26/$AJ10","v":0},{"$f":"$AJ8*BI10*AT26/$AJ10","v":0},{"$f":"$AJ8*BJ10*AU26/$AJ10","v":0},{"$f":"$AJ8*BK10*AV26/$AJ10","v":0},{"$f":"$AJ8*BL10*AW26/$AJ10","v":0},{"$f":"$AJ8*BM10*AX26/$AJ10","v":0},{"$f":"$AJ8*BN10*AY26/$AJ10","v":0},{"$f":"$AJ8*BO10*AZ26/$AJ10","v":0},{"$f":"$AJ8*BP10*BA26/$AJ10","v":0},{"$f":"$AJ8*BQ10*BB26/$AJ10","v":0},{"$f":"$AJ8*BR10*BC26/$AJ10","v":0},{"$f":"$AJ8*BS10*BD26/$AJ10","v":0},{"$f":"$AJ8*BT10*BE26/$AJ10","v":0},{"$f":"$AJ8*BU10*BF26/$AJ10","v":0},{"$f":"$AJ8*BV10*BG26/$AJ10","v":0},{"$f":"$AJ8*BW10*BH26/$AJ10","v":0},{"$f":"$AJ8*BX10*BI26/$AJ10","v":0},{"$f":"$AJ8*BY10*BJ26/$AJ10","v":0},{"$f":"$AJ8*BZ10*BK26/$AJ10","v":0},{"$f":"$AJ8*CA10*BL26/$AJ10","v":0},{"$f":"$AJ8*CB10*BM26/$AJ10","v":0},{"$f":"$AJ8*CC10*BN26/$AJ10","v":0},{"$f":"$AJ8*CD10*BO26/$AJ10","v":0},{"$f":"$AJ8*CE10*BP26/$AJ10","v":0},{"$f":"$AJ8*CF10*BQ26/$AJ10","v":0},{"$f":"$AJ8*CG10*BR26/$AJ10","v":0},{"$f":"$AJ8*CH10*BS26/$AJ10","v":0},{"$f":"$AJ8*CI10*BT26/$AJ10","v":0},{"$f":"$AJ8*CJ10*BU26/$AJ10","v":0},{"$f":"$AJ8*CK10*BV26/$AJ10","v":0},{"$f":"$AJ8*CL10*BW26/$AJ10","v":0},{"$f":"$AJ8*CM10*BX26/$AJ10","v":0},{"$f":"$AJ8*CN10*BY26/$AJ10","v":0},{"$f":"$AJ8*CO10*BZ26/$AJ10","v":0},{"$f":"$AJ8*CP10*CA26/$AJ10","v":0},{"$f":"$AJ8*CQ10*CB26/$AJ10","v":0},{"$f":"$AJ8*CR10*CC26/$AJ10","v":0},{"$f":"$AJ8*CS10*CD26/$AJ10","v":0},{"$f":"$AJ8*CT10*CE26/$AJ10","v":0},{"$f":"$AJ8*CU10*CF26/$AJ10","v":0},{"$f":"$AJ8*CV10*CG26/$AJ10","v":0},{"$f":"$AJ8*CW10*CH26/$AJ10","v":0},{"$f":"$AJ8*CX10*CI26/$AJ10","v":0},{"$f":"$AJ8*CY10*CJ26/$AJ10","v":0}]
[{"$f":"Q95&\"_\"&C95&\"_\"&D95","v":"HEAD_GGD_1_"},null,{"$f":"COUNTIF(D$1:D95,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGD","Debt stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermal official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
["GGD_1_0",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D96,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D96","v":2023},{"$f":"G96+E96","v":2024},{"$f":"G96+F96","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E96=F96,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD","In the year of debt issuance, the entry is the amount of debt issued, expressed in the currency of the debt instrument. In the interests of flexibility in the workbook, all issuance is divided by an \"applicable exchange rate\". If the insturment is local currency debt, the applicable exchange rate is set equal to 1, so there is no currency conversion. If the instrument is foreign currency, then it is divided by the value of ENDA entered by the user for the year of issuance.",null,null,{"$f":"U19/U10","v":1.42818243706059},{"$f":"U96-V113","v":1.42818243706059},1.0711368277954425,0.714091218530295,0.3570456092651475,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK96-AL113","v":0},{"$f":"AL96-AM113","v":0},{"$f":"AM96-AN113","v":0},{"$f":"AN96-AO113","v":0},{"$f":"AO96-AP113","v":0},{"$f":"AP96-AQ113","v":0},{"$f":"AQ96-AR113","v":0},{"$f":"AR96-AS113","v":0},{"$f":"AS96-AT113","v":0},{"$f":"AT96-AU113","v":0},{"$f":"AU96-AV113","v":0},{"$f":"AV96-AW113","v":0},{"$f":"AW96-AX113","v":0},{"$f":"AX96-AY113","v":0},{"$f":"AY96-AZ113","v":0},{"$f":"AZ96-BA113","v":0},{"$f":"BA96-BB113","v":0},{"$f":"BB96-BC113","v":0},{"$f":"BC96-BD113","v":0},{"$f":"BD96-BE113","v":0},{"$f":"BE96-BF113","v":0},{"$f":"BF96-BG113","v":0},{"$f":"BG96-BH113","v":0},{"$f":"BH96-BI113","v":0},{"$f":"BI96-BJ113","v":0},{"$f":"BJ96-BK113","v":0},{"$f":"BK96-BL113","v":0},{"$f":"BL96-BM113","v":0},{"$f":"BM96-BN113","v":0},{"$f":"BN96-BO113","v":0},{"$f":"BO96-BP113","v":0},{"$f":"BP96-BQ113","v":0},{"$f":"BQ96-BR113","v":0},{"$f":"BR96-BS113","v":0},{"$f":"BS96-BT113","v":0},{"$f":"BT96-BU113","v":0},{"$f":"BU96-BV113","v":0},{"$f":"BV96-BW113","v":0},{"$f":"BW96-BX113","v":0},{"$f":"BX96-BY113","v":0},{"$f":"BY96-BZ113","v":0},{"$f":"BZ96-CA113","v":0},{"$f":"CA96-CB113","v":0},{"$f":"CB96-CC113","v":0},{"$f":"CC96-CD113","v":0},{"$f":"CD96-CE113","v":0},{"$f":"CE96-CF113","v":0},{"$f":"CF96-CG113","v":0},{"$f":"CG96-CH113","v":0},{"$f":"CH96-CI113","v":0},{"$f":"CI96-CJ113","v":0},{"$f":"CJ96-CK113","v":0},{"$f":"CK96-CL113","v":0},{"$f":"CL96-CM113","v":0},{"$f":"CM96-CN113","v":0},{"$f":"CN96-CO113","v":0},{"$f":"CO96-CP113","v":0},{"$f":"CP96-CQ113","v":0},{"$f":"CQ96-CR113","v":0},{"$f":"CR96-CS113","v":0},{"$f":"CS96-CT113","v":0},{"$f":"CT96-CU113","v":0},{"$f":"CU96-CV113","v":0},{"$f":"CV96-CW113","v":0},{"$f":"CW96-CX113","v":0},{"$f":"CX96-CY113","v":0},null,null,null,null,{"$f":"U12","v":8.5741818095299363E-2},{"$f":"$DD96*U96","v":0.12245495872535044},0.12245495872535044,9.1841219044012823E-2,6.1227479362675218E-2,3.0613739681337609E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U13","v":0.36012313368318588},{"$f":"$DZ96*U96","v":0.51432153470554909},0.51432153470554909,0.38574115102916179,0.25716076735277454,0.12858038367638727,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U14","v":0.22823856047944688},{"$f":"$EV96*U96","v":0.32596630353673728},0.32596630353673728,0.24447472765255299,0.16298315176836864,8.149157588418432E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U15","v":0.1754787845211242},{"$f":"$FR96*U96","v":0.25061571812980932},0.25061571812980932,0.18796178859735696,0.12530785906490466,6.2653929532452329E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"U16","v":0.15521730075311638},{"$f":"$GM96*U96","v":0.2216786228635523},0.2216786228635523,0.16625896714766422,0.11083931143177615,5.5419655715888076E-2,0,0,0,0,0,0,0,0,0,0,0]
["GGD_1_1",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D97,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,2025,2029,{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E97=F97,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,{"$f":"V19/V10","v":0.89230947727413901},0.89230947727413901,0.66923210795560428,0.44615473863706956,0.22307736931853481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V12","v":8.5741818095299363E-2},null,{"$f":"$DD97*V97","v":7.650823688515089E-2},7.650823688515089E-2,5.7381177663863171E-2,3.8254118442575445E-2,1.9127059221287726E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V13","v":0.36012313368318588},null,{"$f":"$DZ97*V97","v":0.3213412851711685},0.3213412851711685,0.24100596387837636,0.16067064258558425,8.0335321292792139E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V14","v":0.22823856047944688},null,{"$f":"$EV97*V97","v":0.20365943059521721},0.20365943059521721,0.15274457294641292,0.10182971529760862,5.0914857648804317E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V15","v":0.1754787845211242},null,{"$f":"$FR97*V97","v":0.15658138248874562},0.15658138248874562,0.11743603686655921,7.8290691244372809E-2,3.9145345622186412E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V16","v":0.15521730075311638},null,{"$f":"$GM97*V97","v":0.1385018684989161},0.1385018684989161,0.10387640137418708,6.9250934249458052E-2,3.4625467124729033E-2,0,0,0,0,0,0,0,0,0,0]
["GGD_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D98,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E98=F98,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,{"$f":"W19/W10","v":1.03737581993839},1.03737581993839,0.77803186495379251,0.518687909969195,0.2593439549845975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"W12","v":8.5741818095299363E-2},null,null,{"$f":"$DD98*W98","v":8.8946488849619462E-2},8.8946488849619462E-2,6.6709866637214593E-2,4.4473244424809731E-2,2.2236622212404866E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W13","v":0.36012313368318588},null,null,{"$f":"$DZ98*W98","v":0.37358303108337737},0.37358303108337737,0.28018727331253307,0.18679151554168869,9.3395757770844343E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W14","v":0.22823856047944688},null,null,{"$f":"$EV98*W98","v":0.23676916381892402},0.23676916381892402,0.17757687286419302,0.11838458190946201,5.9192290954731004E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W15","v":0.1754787845211242},null,null,{"$f":"$FR98*W98","v":0.18203744797439328},0.18203744797439328,0.13652808598079497,9.101872398719664E-2,4.550936199359832E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"W16","v":0.15521730075311638},null,null,{"$f":"$GM98*W98","v":0.16101867463738778},0.16101867463738778,0.12076400597804084,8.0509337318693891E-2,4.0254668659346945E-2,0,0,0,0,0,0,0,0,0]
["GGD_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D99,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E99=F99,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,{"$f":"X19/X10","v":0.74616959014441497},0.74616959014441497,0.55962719260831117,0.37308479507220743,0.18654239753610369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"X12","v":8.5741818095299363E-2},null,null,null,{"$f":"$DD99*X99","v":6.3977937266406507E-2},6.3977937266406507E-2,4.7983452949804876E-2,3.1988968633203246E-2,1.5994484316601623E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X13","v":0.36012313368318588},null,null,null,{"$f":"$DZ99*X99","v":0.26871293106190519},0.26871293106190519,0.20153469829642887,0.13435646553095257,6.717823276547627E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X14","v":0.22823856047944688},null,null,null,{"$f":"$EV99*X99","v":0.17030467312810016},0.17030467312810016,0.12772850484607509,8.5152336564050066E-2,4.2576168282025026E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X15","v":0.1754787845211242},null,null,null,{"$f":"$FR99*X99","v":0.13093693272516735},0.13093693272516735,9.8202699543875505E-2,6.546846636258366E-2,3.273423318129183E-2,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"X16","v":0.15521730075311638},null,null,null,{"$f":"$GM99*X99","v":0.11581842968627525},0.11581842968627525,8.6863822264706417E-2,5.7909214843137609E-2,2.8954607421568801E-2,0,0,0,0,0,0,0,0]
["GGD_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D100,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E100=F100,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,{"$f":"Y19/Y10","v":1.0715920320458301},1.0715920320458301,0.80369402403437262,0.53579601602291516,0.26789800801145763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Y12","v":8.5741818095299363E-2},null,null,null,null,{"$f":"$DD100*Y100","v":9.1880249084045768E-2},9.1880249084045768E-2,6.8910186813034333E-2,4.5940124542022898E-2,2.2970062271011452E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y13","v":0.36012313368318588},null,null,null,null,{"$f":"$DZ100*Y100","v":0.38590508061027728},0.38590508061027728,0.28942881045770796,0.19295254030513867,9.6476270152569363E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y14","v":0.22823856047944688},null,null,null,null,{"$f":"$EV100*Y100","v":0.24457862281538556},0.24457862281538556,0.1834339671115392,0.12228931140769281,6.1144655703846418E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y15","v":0.1754787845211242},null,null,null,null,{"$f":"$FR100*Y100","v":0.18804166728592384},0.18804166728592384,0.1410312504644429,9.4020833642961932E-2,4.701041682148098E-2,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Y16","v":0.15521730075311638},null,null,null,null,{"$f":"$GM100*Y100","v":0.16632962272270074},0.16632962272270074,0.12474721704202556,8.3164811361350385E-2,4.15824056806752E-2,0,0,0,0,0,0,0]
["GGD_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D101,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E101=F101,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,{"$f":"Z19/Z10","v":0.64681242811065398},0.64681242811065398,0.48510932108299049,0.32340621405532699,0.1617031070276635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Z12","v":8.5741818095299363E-2},null,null,null,null,null,{"$f":"$DD101*Z101","v":5.545887355284259E-2},5.545887355284259E-2,4.1594155164631941E-2,2.7729436776421295E-2,1.3864718388210647E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Z13","v":0.36012313368318588},null,null,null,null,null,{"$f":"$DZ101*Z101","v":0.23293211851643911},0.23293211851643911,0.17469908888732932,0.11646605925821955,5.8233029629109777E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Z14","v":0.22823856047944688},null,null,null,null,null,{"$f":"$EV101*Z101","v":0.14762753749219137},0.14762753749219137,0.11072065311914354,7.3813768746095687E-2,3.6906884373047844E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Z15","v":0.1754787845211242},null,null,null,null,null,{"$f":"$FR101*Z101","v":0.11350185869801459},0.11350185869801459,8.5126394023510937E-2,5.6750929349007294E-2,2.8375464674503647E-2,0,0,0,0,0,0,null,null,null,null,{"$f":"Z16","v":0.15521730075311638},null,null,null,null,null,{"$f":"$GM101*Z101","v":0.10039647918490484},0.10039647918490484,7.5297359388678639E-2,5.0198239592452419E-2,2.509911979622621E-2,0,0,0,0,0,0]
["GGD_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D102,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E102=F102,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,{"$f":"AA19/AA10","v":0.80184945495763604},0.80184945495763604,0.60138709121822709,0.40092472747881808,0.20046236373940907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AA12","v":8.5741818095299363E-2},null,null,null,null,null,null,{"$f":"$DD102*AA102","v":6.8752030106792567E-2},6.8752030106792567E-2,5.1564022580094432E-2,3.437601505339629E-2,1.7188007526698149E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"AA13","v":0.36012313368318588},null,null,null,null,null,null,{"$f":"$DZ102*AA102","v":0.28876453846149852},0.28876453846149852,0.21657340384612389,0.14438226923074926,7.2191134615374644E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"AA14","v":0.22823856047944688},null,null,null,null,null,null,{"$f":"$EV102*AA102","v":0.18301296532075992},0.18301296532075992,0.13725972399056996,9.1506482660379973E-2,4.5753241330189993E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"AA15","v":0.1754787845211242},null,null,null,null,null,null,{"$f":"$FR102*AA102","v":0.1407075677248919},0.1407075677248919,0.10553067579366894,7.0353783862445965E-2,3.5176891931222982E-2,0,0,0,0,0,null,null,null,null,{"$f":"AA16","v":0.15521730075311638},null,null,null,null,null,null,{"$f":"$GM102*AA102","v":0.12446090800888183},0.12446090800888183,9.3345681006661393E-2,6.2230454004440924E-2,3.1115227002220469E-2,0,0,0,0,0]
["GGD_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D103,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E103=F103,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,{"$f":"AB19/AB10","v":0.554154479025188},0.554154479025188,0.415615859268891,0.277077239512594,0.138538619756297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AB12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,{"$f":"$DD103*AB103","v":4.7514212537273053E-2},4.7514212537273053E-2,3.5635659402954795E-2,2.3757106268636526E-2,1.1878553134318263E-2,0,0,0,0,null,null,null,null,null,{"$f":"AB13","v":0.36012313368318588},null,null,null,null,null,null,null,{"$f":"$DZ103*AB103","v":0.19956384753112399},0.19956384753112399,0.149672885648343,9.9781923765561997E-2,4.9890961882780999E-2,0,0,0,0,null,null,null,null,null,{"$f":"AB14","v":0.22823856047944688},null,null,null,null,null,null,null,{"$f":"$EV103*AB103","v":0.12647942057594674},0.12647942057594674,9.4859565431960058E-2,6.3239710287973372E-2,3.1619855143986686E-2,0,0,0,0,null,null,null,null,null,{"$f":"AB15","v":0.1754787845211242},null,null,null,null,null,null,null,{"$f":"$FR103*AB103","v":9.7242354416276808E-2},9.7242354416276808E-2,7.2931765812207602E-2,4.8621177208138404E-2,2.4310588604069202E-2,0,0,0,0,null,null,null,null,{"$f":"AB16","v":0.15521730075311638},null,null,null,null,null,null,null,{"$f":"$GM103*AB103","v":8.6014362434539124E-2},8.6014362434539124E-2,6.4510771825904339E-2,4.3007181217269562E-2,2.1503590608634781E-2,0,0,0,0]
["GGD_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D104,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E104=F104,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC19/AC10","v":0.99246866905632103},0.99246866905632103,0.74435150179224074,0.49623433452816046,0.2481171672640802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AC12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,{"$f":"$DD104*AC104","v":8.509606808751094E-2},8.509606808751094E-2,6.3822051065633198E-2,4.2548034043755463E-2,2.1274017021877731E-2,0,0,0,null,null,null,null,null,{"$f":"AC13","v":0.36012313368318588},null,null,null,null,null,null,null,null,{"$f":"$DZ104*AC104","v":0.35741092718294304},0.35741092718294304,0.26805819538720727,0.17870546359147152,8.9352731795735746E-2,0,0,0,null,null,null,null,null,{"$f":"AC14","v":0.22823856047944688},null,null,null,null,null,null,null,null,{"$f":"$EV104*AC104","v":0.22651962034636727},0.22651962034636727,0.16988971525977545,0.11325981017318362,5.6629905086591804E-2,0,0,0,null,null,null,null,null,{"$f":"AC15","v":0.1754787845211242},null,null,null,null,null,null,null,null,{"$f":"$FR104*AC104","v":0.17415719572130109},0.17415719572130109,0.1306178967909758,8.7078597860650531E-2,4.3539298930325258E-2,0,0,0,null,null,null,null,{"$f":"AC16","v":0.15521730075311638},null,null,null,null,null,null,null,null,{"$f":"$GM104*AC104","v":0.15404830789296012},0.15404830789296012,0.11553623091972008,7.7024153946480045E-2,3.8512076973240016E-2,0,0,0]
["GGD_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D105,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E105=F105,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD19/AD10","v":1.02246777158491},1.02246777158491,0.76685082868868248,0.51123388579245499,0.25561694289622749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AD12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,{"$f":"$DD105*AD105","v":8.7668245679539444E-2},8.7668245679539444E-2,6.5751184259654594E-2,4.3834122839769722E-2,2.1917061419884861E-2,0,0,null,null,null,null,null,{"$f":"AD13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,{"$f":"$DZ105*AD105","v":0.3682142979932217},0.3682142979932217,0.27616072349491627,0.18410714899661085,9.2053574498305424E-2,0,0,null,null,null,null,null,{"$f":"AD14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,{"$f":"$EV105*AD105","v":0.23336657232316776},0.23336657232316776,0.17502492924237581,0.11668328616158388,5.8341643080791941E-2,0,0,null,null,null,null,null,{"$f":"AD15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,{"$f":"$FR105*AD105","v":0.17942140176974244},0.17942140176974244,0.13456605132730684,8.9710700884871222E-2,4.4855350442435611E-2,0,0,null,null,null,null,{"$f":"AD16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,{"$f":"$GM105*AD105","v":0.15870468761246367},0.15870468761246367,0.11902851570934775,7.9352343806231837E-2,3.9676171903115919E-2,0,0]
["GGD_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D106,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E106=F106,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE19/AE10","v":1.27128440542764},{"$f":"AE106-AF123","v":1.27128440542764},0.95346330407072999,0.63564220271381999,0.31782110135691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AE12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"$DD106*AE106","v":0.10900223623756751},0.10900223623756751,8.1751677178175636E-2,5.4501118118783755E-2,2.7250559059391877E-2,0,null,null,null,null,null,{"$f":"AE13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ106*AE106","v":0.45781892388516748},0.45781892388516748,0.3433641929138756,0.22890946194258374,0.11445473097129187,0,null,null,null,null,null,{"$f":"AE14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,{"$f":"$EV106*AE106","v":0.29015612265477408},0.29015612265477408,0.21761709199108056,0.14507806132738704,7.2539030663693521E-2,0,null,null,null,null,null,{"$f":"AE15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,{"$f":"$FR106*AE106","v":0.22308344224510232},0.22308344224510232,0.16731258168382676,0.11154172112255116,5.577086056127558E-2,0,null,null,null,null,{"$f":"AE16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,{"$f":"$GM106*AE106","v":0.19732533390000873},0.19732533390000873,0.14799400042500654,9.8662666950004363E-2,4.9331333475002181E-2,0]
["GGD_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D107,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E107=F107,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF19/AF10","v":0.81676428505791898},{"$f":"AF107-AG124","v":0.81676428505791898},{"$f":"AG107-AH124","v":0.61257321379343921},{"$f":"AH107-AI124","v":0.40838214252895944},{"$f":"AI107-AJ124","v":0.20419107126447969},{"$f":"AJ107-AK124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AF12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD107*AF107","v":7.0030854756173322E-2},{"$f":"$DD107*AG107","v":7.0030854756173322E-2},{"$f":"$DD107*AH107","v":5.2523141067129991E-2},{"$f":"$DD107*AI107","v":3.5015427378086661E-2},{"$f":"$DD107*AJ107","v":1.7507713689043327E-2},null,null,null,null,null,{"$f":"AF13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ107*AF107","v":0.29413571381556469},{"$f":"$DZ107*AG107","v":0.29413571381556469},{"$f":"$DZ107*AH107","v":0.22060178536167352},{"$f":"$DZ107*AI107","v":0.14706785690778232},{"$f":"$DZ107*AJ107","v":7.3533928453891159E-2},null,null,null,null,null,{"$f":"AF14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV107*AF107","v":0.18641710467264402},{"$f":"$EV107*AG107","v":0.18641710467264402},{"$f":"$EV107*AH107","v":0.13981282850448301},{"$f":"$EV107*AI107","v":9.3208552336321998E-2},{"$f":"$EV107*AJ107","v":4.6604276168160992E-2},null,null,null,null,null,{"$f":"AF15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR107*AF107","v":0.14332480398222863},{"$f":"$FR107*AG107","v":0.14332480398222863},{"$f":"$FR107*AH107","v":0.10749360298667146},{"$f":"$FR107*AI107","v":7.1662401991114302E-2},{"$f":"$FR107*AJ107","v":3.5831200995557144E-2},null,null,null,null,{"$f":"AF16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM107*AF107","v":0.12677594767823908},{"$f":"$GM107*AG107","v":0.12677594767823908},{"$f":"$GM107*AH107","v":9.5081960758679307E-2},{"$f":"$GM107*AI107","v":6.3387973839119538E-2},{"$f":"$GM107*AJ107","v":3.1693986919559762E-2}]
["GGD_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D108,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E108=F108,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG19/AG10","v":0},{"$f":"AG108-AH125","v":0},{"$f":"AH108-AI125","v":0},{"$f":"AI108-AJ125","v":0},{"$f":"AJ108-AK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AG12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD108*AG108","v":0},{"$f":"$DD108*AH108","v":0},{"$f":"$DD108*AI108","v":0},{"$f":"$DD108*AJ108","v":0},null,null,null,null,null,{"$f":"AG13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ108*AG108","v":0},{"$f":"$DZ108*AH108","v":0},{"$f":"$DZ108*AI108","v":0},{"$f":"$DZ108*AJ108","v":0},null,null,null,null,null,{"$f":"AG14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV108*AG108","v":0},{"$f":"$EV108*AH108","v":0},{"$f":"$EV108*AI108","v":0},{"$f":"$EV108*AJ108","v":0},null,null,null,null,null,{"$f":"AG15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR108*AG108","v":0},{"$f":"$FR108*AH108","v":0},{"$f":"$FR108*AI108","v":0},{"$f":"$FR108*AJ108","v":0},null,null,null,null,{"$f":"AG16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM108*AG108","v":0},{"$f":"$GM108*AH108","v":0},{"$f":"$GM108*AI108","v":0},{"$f":"$GM108*AJ108","v":0}]
["GGD_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D109,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E109=F109,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH19/AH10","v":0},{"$f":"AH109-AI126","v":0},{"$f":"AI109-AJ126","v":0},{"$f":"AJ109-AK126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AH12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD109*AH109","v":0},{"$f":"$DD109*AI109","v":0},{"$f":"$DD109*AJ109","v":0},null,null,null,null,null,{"$f":"AH13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ109*AH109","v":0},{"$f":"$DZ109*AI109","v":0},{"$f":"$DZ109*AJ109","v":0},null,null,null,null,null,{"$f":"AH14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV109*AH109","v":0},{"$f":"$EV109*AI109","v":0},{"$f":"$EV109*AJ109","v":0},null,null,null,null,null,{"$f":"AH15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR109*AH109","v":0},{"$f":"$FR109*AI109","v":0},{"$f":"$FR109*AJ109","v":0},null,null,null,null,{"$f":"AH16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM109*AH109","v":0},{"$f":"$GM109*AI109","v":0},{"$f":"$GM109*AJ109","v":0}]
["GGD_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D110,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E110=F110,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI19/AI10","v":0},{"$f":"AI110-AJ127","v":0},{"$f":"AJ110-AK127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AI12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD110*AI110","v":0},{"$f":"$DD110*AJ110","v":0},null,null,null,null,null,{"$f":"AI13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ110*AI110","v":0},{"$f":"$DZ110*AJ110","v":0},null,null,null,null,null,{"$f":"AI14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV110*AI110","v":0},{"$f":"$EV110*AJ110","v":0},null,null,null,null,null,{"$f":"AI15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR110*AI110","v":0},{"$f":"$FR110*AJ110","v":0},null,null,null,null,{"$f":"AI16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM110*AI110","v":0},{"$f":"$GM110*AJ110","v":0}]
["GGD_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D111,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E111=F111,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ19/AJ10","v":0},{"$f":"AJ111-AK128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AJ12","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD111*AJ111","v":0},null,null,null,null,null,{"$f":"AJ13","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ111*AJ111","v":0},null,null,null,null,null,{"$f":"AJ14","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV111*AJ111","v":0},null,null,null,null,null,{"$f":"AJ15","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR111*AJ111","v":0},null,null,null,null,{"$f":"AJ16","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM111*AJ111","v":0}]
[{"$f":"Q112&\"_\"&C112&\"_\"&D112","v":"HEAD_GGFA_1_"},null,{"$f":"COUNTIF(D$1:D112,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGFA","Amortization"]
["GGFA_1_0",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D113,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D113","v":2023},{"$f":"G113+E113","v":2024},{"$f":"G113+F113","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E113=F113,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA","Amortization payments are given by the amount of debt issued times the share of debt maturing in that year.  ",null,null,{"$f":"U26*$U96","v":0},{"$f":"V26*$U96","v":0},0.3570456092651475,0.3570456092651475,0.3570456092651475,0.3570456092651475,0,0,0,0,0,0,0,0,0,0,{"$f":"AK26*$U96","v":0},{"$f":"AL26*$U96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX26*$U96","v":0},0]
["GGFA_1_1",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D114,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,2025,2029,{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E114=F114,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,{"$f":"U26*$V97","v":0},{"$f":"V26*$V97","v":0},0.22307736931853475,0.22307736931853475,0.22307736931853475,0.22307736931853475,0,0,0,0,0,0,0,0,0,{"$f":"AJ26*$V97","v":0},{"$f":"AK26*$V97","v":0},{"$f":"AL26*$V97","v":0},{"$f":"AM26*$V97","v":0},{"$f":"AN26*$V97","v":0},{"$f":"AO26*$V97","v":0},{"$f":"AP26*$V97","v":0},{"$f":"AQ26*$V97","v":0},{"$f":"AR26*$V97","v":0},{"$f":"AS26*$V97","v":0},{"$f":"AT26*$V97","v":0},{"$f":"AU26*$V97","v":0},{"$f":"AV26*$V97","v":0},{"$f":"AW26*$V97","v":0},{"$f":"AX26*$V97","v":0},{"$f":"AY26*$V97","v":0},{"$f":"AZ26*$V97","v":0},{"$f":"BA26*$V97","v":0},{"$f":"BB26*$V97","v":0},{"$f":"BC26*$V97","v":0},{"$f":"BD26*$V97","v":0},{"$f":"BE26*$V97","v":0},{"$f":"BF26*$V97","v":0},{"$f":"BG26*$V97","v":0},{"$f":"BH26*$V97","v":0},{"$f":"BI26*$V97","v":0},{"$f":"BJ26*$V97","v":0},{"$f":"BK26*$V97","v":0},{"$f":"BL26*$V97","v":0},{"$f":"BM26*$V97","v":0},{"$f":"BN26*$V97","v":0},{"$f":"BO26*$V97","v":0},{"$f":"BP26*$V97","v":0},{"$f":"BQ26*$V97","v":0},{"$f":"BR26*$V97","v":0},{"$f":"BS26*$V97","v":0},{"$f":"BT26*$V97","v":0},{"$f":"BU26*$V97","v":0},{"$f":"BV26*$V97","v":0},{"$f":"BW26*$V97","v":0},{"$f":"BX26*$V97","v":0},{"$f":"BY26*$V97","v":0},{"$f":"BZ26*$V97","v":0},{"$f":"CA26*$V97","v":0},{"$f":"CB26*$V97","v":0},{"$f":"CC26*$V97","v":0},{"$f":"CD26*$V97","v":0},{"$f":"CE26*$V97","v":0},{"$f":"CF26*$V97","v":0},{"$f":"CG26*$V97","v":0},{"$f":"CH26*$V97","v":0},{"$f":"CI26*$V97","v":0},{"$f":"CJ26*$V97","v":0},{"$f":"CK26*$V97","v":0},{"$f":"CL26*$V97","v":0},{"$f":"CM26*$V97","v":0},{"$f":"CN26*$V97","v":0},{"$f":"CO26*$V97","v":0},{"$f":"CP26*$V97","v":0},{"$f":"CQ26*$V97","v":0},{"$f":"CR26*$V97","v":0},{"$f":"CS26*$V97","v":0},{"$f":"CT26*$V97","v":0},{"$f":"CU26*$V97","v":0},{"$f":"CV26*$V97","v":0},{"$f":"CW26*$V97","v":0},{"$f":"CX26*$V97","v":0}]
["GGFA_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D115,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E115=F115,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,{"$f":"U26*$W98","v":0},{"$f":"V26*$W98","v":0},0.2593439549845975,0.2593439549845975,0.2593439549845975,0.2593439549845975,0,0,0,0,0,0,0,0,{"$f":"AI26*$W98","v":0},{"$f":"AJ26*$W98","v":0},{"$f":"AK26*$W98","v":0},{"$f":"AL26*$W98","v":0},{"$f":"AM26*$W98","v":0},{"$f":"AN26*$W98","v":0},{"$f":"AO26*$W98","v":0},{"$f":"AP26*$W98","v":0},{"$f":"AQ26*$W98","v":0},{"$f":"AR26*$W98","v":0},{"$f":"AS26*$W98","v":0},{"$f":"AT26*$W98","v":0},{"$f":"AU26*$W98","v":0},{"$f":"AV26*$W98","v":0},{"$f":"AW26*$W98","v":0},{"$f":"AX26*$W98","v":0},{"$f":"AY26*$W98","v":0},{"$f":"AZ26*$W98","v":0},{"$f":"BA26*$W98","v":0},{"$f":"BB26*$W98","v":0},{"$f":"BC26*$W98","v":0},{"$f":"BD26*$W98","v":0},{"$f":"BE26*$W98","v":0},{"$f":"BF26*$W98","v":0},{"$f":"BG26*$W98","v":0},{"$f":"BH26*$W98","v":0},{"$f":"BI26*$W98","v":0},{"$f":"BJ26*$W98","v":0},{"$f":"BK26*$W98","v":0},{"$f":"BL26*$W98","v":0},{"$f":"BM26*$W98","v":0},{"$f":"BN26*$W98","v":0},{"$f":"BO26*$W98","v":0},{"$f":"BP26*$W98","v":0},{"$f":"BQ26*$W98","v":0},{"$f":"BR26*$W98","v":0},{"$f":"BS26*$W98","v":0},{"$f":"BT26*$W98","v":0},{"$f":"BU26*$W98","v":0},{"$f":"BV26*$W98","v":0},{"$f":"BW26*$W98","v":0},{"$f":"BX26*$W98","v":0},{"$f":"BY26*$W98","v":0},{"$f":"BZ26*$W98","v":0},{"$f":"CA26*$W98","v":0},{"$f":"CB26*$W98","v":0},{"$f":"CC26*$W98","v":0},{"$f":"CD26*$W98","v":0},{"$f":"CE26*$W98","v":0},{"$f":"CF26*$W98","v":0},{"$f":"CG26*$W98","v":0},{"$f":"CH26*$W98","v":0},{"$f":"CI26*$W98","v":0},{"$f":"CJ26*$W98","v":0},{"$f":"CK26*$W98","v":0},{"$f":"CL26*$W98","v":0},{"$f":"CM26*$W98","v":0},{"$f":"CN26*$W98","v":0},{"$f":"CO26*$W98","v":0},{"$f":"CP26*$W98","v":0},{"$f":"CQ26*$W98","v":0},{"$f":"CR26*$W98","v":0},{"$f":"CS26*$W98","v":0},{"$f":"CT26*$W98","v":0},{"$f":"CU26*$W98","v":0},{"$f":"CV26*$W98","v":0},{"$f":"CW26*$W98","v":0}]
["GGFA_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D116,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E116=F116,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,{"$f":"U26*$X99","v":0},{"$f":"V26*$X99","v":0},0.18654239753610374,0.18654239753610374,0.18654239753610374,0.18654239753610374,0,0,0,0,0,0,0,{"$f":"AH26*$X99","v":0},{"$f":"AI26*$X99","v":0},{"$f":"AJ26*$X99","v":0},{"$f":"AK26*$X99","v":0},{"$f":"AL26*$X99","v":0},{"$f":"AM26*$X99","v":0},{"$f":"AN26*$X99","v":0},{"$f":"AO26*$X99","v":0},{"$f":"AP26*$X99","v":0},{"$f":"AQ26*$X99","v":0},{"$f":"AR26*$X99","v":0},{"$f":"AS26*$X99","v":0},{"$f":"AT26*$X99","v":0},{"$f":"AU26*$X99","v":0},{"$f":"AV26*$X99","v":0},{"$f":"AW26*$X99","v":0},{"$f":"AX26*$X99","v":0},{"$f":"AY26*$X99","v":0},{"$f":"AZ26*$X99","v":0},{"$f":"BA26*$X99","v":0},{"$f":"BB26*$X99","v":0},{"$f":"BC26*$X99","v":0},{"$f":"BD26*$X99","v":0},{"$f":"BE26*$X99","v":0},{"$f":"BF26*$X99","v":0},{"$f":"BG26*$X99","v":0},{"$f":"BH26*$X99","v":0},{"$f":"BI26*$X99","v":0},{"$f":"BJ26*$X99","v":0},{"$f":"BK26*$X99","v":0},{"$f":"BL26*$X99","v":0},{"$f":"BM26*$X99","v":0},{"$f":"BN26*$X99","v":0},{"$f":"BO26*$X99","v":0},{"$f":"BP26*$X99","v":0},{"$f":"BQ26*$X99","v":0},{"$f":"BR26*$X99","v":0},{"$f":"BS26*$X99","v":0},{"$f":"BT26*$X99","v":0},{"$f":"BU26*$X99","v":0},{"$f":"BV26*$X99","v":0},{"$f":"BW26*$X99","v":0},{"$f":"BX26*$X99","v":0},{"$f":"BY26*$X99","v":0},{"$f":"BZ26*$X99","v":0},{"$f":"CA26*$X99","v":0},{"$f":"CB26*$X99","v":0},{"$f":"CC26*$X99","v":0},{"$f":"CD26*$X99","v":0},{"$f":"CE26*$X99","v":0},{"$f":"CF26*$X99","v":0},{"$f":"CG26*$X99","v":0},{"$f":"CH26*$X99","v":0},{"$f":"CI26*$X99","v":0},{"$f":"CJ26*$X99","v":0},{"$f":"CK26*$X99","v":0},{"$f":"CL26*$X99","v":0},{"$f":"CM26*$X99","v":0},{"$f":"CN26*$X99","v":0},{"$f":"CO26*$X99","v":0},{"$f":"CP26*$X99","v":0},{"$f":"CQ26*$X99","v":0},{"$f":"CR26*$X99","v":0},{"$f":"CS26*$X99","v":0},{"$f":"CT26*$X99","v":0},{"$f":"CU26*$X99","v":0},{"$f":"CV26*$X99","v":0}]
["GGFA_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D117,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E117=F117,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,{"$f":"U26*$Y100","v":0},{"$f":"V26*$Y100","v":0},0.26789800801145752,0.26789800801145752,0.26789800801145752,0.26789800801145752,0,0,0,0,0,0,{"$f":"AG26*$Y100","v":0},{"$f":"AH26*$Y100","v":0},{"$f":"AI26*$Y100","v":0},{"$f":"AJ26*$Y100","v":0},{"$f":"AK26*$Y100","v":0},{"$f":"AL26*$Y100","v":0},{"$f":"AM26*$Y100","v":0},{"$f":"AN26*$Y100","v":0},{"$f":"AO26*$Y100","v":0},{"$f":"AP26*$Y100","v":0},{"$f":"AQ26*$Y100","v":0},{"$f":"AR26*$Y100","v":0},{"$f":"AS26*$Y100","v":0},{"$f":"AT26*$Y100","v":0},{"$f":"AU26*$Y100","v":0},{"$f":"AV26*$Y100","v":0},{"$f":"AW26*$Y100","v":0},{"$f":"AX26*$Y100","v":0},{"$f":"AY26*$Y100","v":0},{"$f":"AZ26*$Y100","v":0},{"$f":"BA26*$Y100","v":0},{"$f":"BB26*$Y100","v":0},{"$f":"BC26*$Y100","v":0},{"$f":"BD26*$Y100","v":0},{"$f":"BE26*$Y100","v":0},{"$f":"BF26*$Y100","v":0},{"$f":"BG26*$Y100","v":0},{"$f":"BH26*$Y100","v":0},{"$f":"BI26*$Y100","v":0},{"$f":"BJ26*$Y100","v":0},{"$f":"BK26*$Y100","v":0},{"$f":"BL26*$Y100","v":0},{"$f":"BM26*$Y100","v":0},{"$f":"BN26*$Y100","v":0},{"$f":"BO26*$Y100","v":0},{"$f":"BP26*$Y100","v":0},{"$f":"BQ26*$Y100","v":0},{"$f":"BR26*$Y100","v":0},{"$f":"BS26*$Y100","v":0},{"$f":"BT26*$Y100","v":0},{"$f":"BU26*$Y100","v":0},{"$f":"BV26*$Y100","v":0},{"$f":"BW26*$Y100","v":0},{"$f":"BX26*$Y100","v":0},{"$f":"BY26*$Y100","v":0},{"$f":"BZ26*$Y100","v":0},{"$f":"CA26*$Y100","v":0},{"$f":"CB26*$Y100","v":0},{"$f":"CC26*$Y100","v":0},{"$f":"CD26*$Y100","v":0},{"$f":"CE26*$Y100","v":0},{"$f":"CF26*$Y100","v":0},{"$f":"CG26*$Y100","v":0},{"$f":"CH26*$Y100","v":0},{"$f":"CI26*$Y100","v":0},{"$f":"CJ26*$Y100","v":0},{"$f":"CK26*$Y100","v":0},{"$f":"CL26*$Y100","v":0},{"$f":"CM26*$Y100","v":0},{"$f":"CN26*$Y100","v":0},{"$f":"CO26*$Y100","v":0},{"$f":"CP26*$Y100","v":0},{"$f":"CQ26*$Y100","v":0},{"$f":"CR26*$Y100","v":0},{"$f":"CS26*$Y100","v":0},{"$f":"CT26*$Y100","v":0},{"$f":"CU26*$Y100","v":0}]
["GGFA_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D118,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E118=F118,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,{"$f":"U26*$Z101","v":0},{"$f":"V26*$Z101","v":0},0.1617031070276635,0.1617031070276635,0.1617031070276635,0.1617031070276635,0,0,0,0,0,{"$f":"AF26*$Z101","v":0},{"$f":"AG26*$Z101","v":0},{"$f":"AH26*$Z101","v":0},{"$f":"AI26*$Z101","v":0},{"$f":"AJ26*$Z101","v":0},{"$f":"AK26*$Z101","v":0},{"$f":"AL26*$Z101","v":0},{"$f":"AM26*$Z101","v":0},{"$f":"AN26*$Z101","v":0},{"$f":"AO26*$Z101","v":0},{"$f":"AP26*$Z101","v":0},{"$f":"AQ26*$Z101","v":0},{"$f":"AR26*$Z101","v":0},{"$f":"AS26*$Z101","v":0},{"$f":"AT26*$Z101","v":0},{"$f":"AU26*$Z101","v":0},{"$f":"AV26*$Z101","v":0},{"$f":"AW26*$Z101","v":0},{"$f":"AX26*$Z101","v":0},{"$f":"AY26*$Z101","v":0},{"$f":"AZ26*$Z101","v":0},{"$f":"BA26*$Z101","v":0},{"$f":"BB26*$Z101","v":0},{"$f":"BC26*$Z101","v":0},{"$f":"BD26*$Z101","v":0},{"$f":"BE26*$Z101","v":0},{"$f":"BF26*$Z101","v":0},{"$f":"BG26*$Z101","v":0},{"$f":"BH26*$Z101","v":0},{"$f":"BI26*$Z101","v":0},{"$f":"BJ26*$Z101","v":0},{"$f":"BK26*$Z101","v":0},{"$f":"BL26*$Z101","v":0},{"$f":"BM26*$Z101","v":0},{"$f":"BN26*$Z101","v":0},{"$f":"BO26*$Z101","v":0},{"$f":"BP26*$Z101","v":0},{"$f":"BQ26*$Z101","v":0},{"$f":"BR26*$Z101","v":0},{"$f":"BS26*$Z101","v":0},{"$f":"BT26*$Z101","v":0},{"$f":"BU26*$Z101","v":0},{"$f":"BV26*$Z101","v":0},{"$f":"BW26*$Z101","v":0},{"$f":"BX26*$Z101","v":0},{"$f":"BY26*$Z101","v":0},{"$f":"BZ26*$Z101","v":0},{"$f":"CA26*$Z101","v":0},{"$f":"CB26*$Z101","v":0},{"$f":"CC26*$Z101","v":0},{"$f":"CD26*$Z101","v":0},{"$f":"CE26*$Z101","v":0},{"$f":"CF26*$Z101","v":0},{"$f":"CG26*$Z101","v":0},{"$f":"CH26*$Z101","v":0},{"$f":"CI26*$Z101","v":0},{"$f":"CJ26*$Z101","v":0},{"$f":"CK26*$Z101","v":0},{"$f":"CL26*$Z101","v":0},{"$f":"CM26*$Z101","v":0},{"$f":"CN26*$Z101","v":0},{"$f":"CO26*$Z101","v":0},{"$f":"CP26*$Z101","v":0},{"$f":"CQ26*$Z101","v":0},{"$f":"CR26*$Z101","v":0},{"$f":"CS26*$Z101","v":0},{"$f":"CT26*$Z101","v":0}]
["GGFA_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D119,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E119=F119,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,{"$f":"U26*$AA102","v":0},{"$f":"V26*$AA102","v":0},0.20046236373940901,0.20046236373940901,0.20046236373940901,0.20046236373940901,0,0,0,0,{"$f":"AE26*$AA102","v":0},{"$f":"AF26*$AA102","v":0},{"$f":"AG26*$AA102","v":0},{"$f":"AH26*$AA102","v":0},{"$f":"AI26*$AA102","v":0},{"$f":"AJ26*$AA102","v":0},{"$f":"AK26*$AA102","v":0},{"$f":"AL26*$AA102","v":0},{"$f":"AM26*$AA102","v":0},{"$f":"AN26*$AA102","v":0},{"$f":"AO26*$AA102","v":0},{"$f":"AP26*$AA102","v":0},{"$f":"AQ26*$AA102","v":0},{"$f":"AR26*$AA102","v":0},{"$f":"AS26*$AA102","v":0},{"$f":"AT26*$AA102","v":0},{"$f":"AU26*$AA102","v":0},{"$f":"AV26*$AA102","v":0},{"$f":"AW26*$AA102","v":0},{"$f":"AX26*$AA102","v":0},{"$f":"AY26*$AA102","v":0},{"$f":"AZ26*$AA102","v":0},{"$f":"BA26*$AA102","v":0},{"$f":"BB26*$AA102","v":0},{"$f":"BC26*$AA102","v":0},{"$f":"BD26*$AA102","v":0},{"$f":"BE26*$AA102","v":0},{"$f":"BF26*$AA102","v":0},{"$f":"BG26*$AA102","v":0},{"$f":"BH26*$AA102","v":0},{"$f":"BI26*$AA102","v":0},{"$f":"BJ26*$AA102","v":0},{"$f":"BK26*$AA102","v":0},{"$f":"BL26*$AA102","v":0},{"$f":"BM26*$AA102","v":0},{"$f":"BN26*$AA102","v":0},{"$f":"BO26*$AA102","v":0},{"$f":"BP26*$AA102","v":0},{"$f":"BQ26*$AA102","v":0},{"$f":"BR26*$AA102","v":0},{"$f":"BS26*$AA102","v":0},{"$f":"BT26*$AA102","v":0},{"$f":"BU26*$AA102","v":0},{"$f":"BV26*$AA102","v":0},{"$f":"BW26*$AA102","v":0},{"$f":"BX26*$AA102","v":0},{"$f":"BY26*$AA102","v":0},{"$f":"BZ26*$AA102","v":0},{"$f":"CA26*$AA102","v":0},{"$f":"CB26*$AA102","v":0},{"$f":"CC26*$AA102","v":0},{"$f":"CD26*$AA102","v":0},{"$f":"CE26*$AA102","v":0},{"$f":"CF26*$AA102","v":0},{"$f":"CG26*$AA102","v":0},{"$f":"CH26*$AA102","v":0},{"$f":"CI26*$AA102","v":0},{"$f":"CJ26*$AA102","v":0},{"$f":"CK26*$AA102","v":0},{"$f":"CL26*$AA102","v":0},{"$f":"CM26*$AA102","v":0},{"$f":"CN26*$AA102","v":0},{"$f":"CO26*$AA102","v":0},{"$f":"CP26*$AA102","v":0},{"$f":"CQ26*$AA102","v":0},{"$f":"CR26*$AA102","v":0},{"$f":"CS26*$AA102","v":0}]
["GGFA_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D120,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E120=F120,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AB103","v":0},{"$f":"V26*$AB103","v":0},0.138538619756297,0.138538619756297,0.138538619756297,0.138538619756297,0,0,0,{"$f":"AD26*$AB103","v":0},{"$f":"AE26*$AB103","v":0},{"$f":"AF26*$AB103","v":0},{"$f":"AG26*$AB103","v":0},{"$f":"AH26*$AB103","v":0},{"$f":"AI26*$AB103","v":0},{"$f":"AJ26*$AB103","v":0},{"$f":"AK26*$AB103","v":0},{"$f":"AL26*$AB103","v":0},{"$f":"AM26*$AB103","v":0},{"$f":"AN26*$AB103","v":0},{"$f":"AO26*$AB103","v":0},{"$f":"AP26*$AB103","v":0},{"$f":"AQ26*$AB103","v":0},{"$f":"AR26*$AB103","v":0},{"$f":"AS26*$AB103","v":0},{"$f":"AT26*$AB103","v":0},{"$f":"AU26*$AB103","v":0},{"$f":"AV26*$AB103","v":0},{"$f":"AW26*$AB103","v":0},{"$f":"AX26*$AB103","v":0},{"$f":"AY26*$AB103","v":0},{"$f":"AZ26*$AB103","v":0},{"$f":"BA26*$AB103","v":0},{"$f":"BB26*$AB103","v":0},{"$f":"BC26*$AB103","v":0},{"$f":"BD26*$AB103","v":0},{"$f":"BE26*$AB103","v":0},{"$f":"BF26*$AB103","v":0},{"$f":"BG26*$AB103","v":0},{"$f":"BH26*$AB103","v":0},{"$f":"BI26*$AB103","v":0},{"$f":"BJ26*$AB103","v":0},{"$f":"BK26*$AB103","v":0},{"$f":"BL26*$AB103","v":0},{"$f":"BM26*$AB103","v":0},{"$f":"BN26*$AB103","v":0},{"$f":"BO26*$AB103","v":0},{"$f":"BP26*$AB103","v":0},{"$f":"BQ26*$AB103","v":0},{"$f":"BR26*$AB103","v":0},{"$f":"BS26*$AB103","v":0},{"$f":"BT26*$AB103","v":0},{"$f":"BU26*$AB103","v":0},{"$f":"BV26*$AB103","v":0},{"$f":"BW26*$AB103","v":0},{"$f":"BX26*$AB103","v":0},{"$f":"BY26*$AB103","v":0},{"$f":"BZ26*$AB103","v":0},{"$f":"CA26*$AB103","v":0},{"$f":"CB26*$AB103","v":0},{"$f":"CC26*$AB103","v":0},{"$f":"CD26*$AB103","v":0},{"$f":"CE26*$AB103","v":0},{"$f":"CF26*$AB103","v":0},{"$f":"CG26*$AB103","v":0},{"$f":"CH26*$AB103","v":0},{"$f":"CI26*$AB103","v":0},{"$f":"CJ26*$AB103","v":0},{"$f":"CK26*$AB103","v":0},{"$f":"CL26*$AB103","v":0},{"$f":"CM26*$AB103","v":0},{"$f":"CN26*$AB103","v":0},{"$f":"CO26*$AB103","v":0},{"$f":"CP26*$AB103","v":0},{"$f":"CQ26*$AB103","v":0},{"$f":"CR26*$AB103","v":0}]
["GGFA_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D121,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E121=F121,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AC104","v":0},{"$f":"V26*$AC104","v":0},0.24811716726408026,0.24811716726408026,0.24811716726408026,0.24811716726408026,0,0,{"$f":"AC26*$AC104","v":0},{"$f":"AD26*$AC104","v":0},{"$f":"AE26*$AC104","v":0},{"$f":"AF26*$AC104","v":0},{"$f":"AG26*$AC104","v":0},{"$f":"AH26*$AC104","v":0},{"$f":"AI26*$AC104","v":0},{"$f":"AJ26*$AC104","v":0},{"$f":"AK26*$AC104","v":0},{"$f":"AL26*$AC104","v":0},{"$f":"AM26*$AC104","v":0},{"$f":"AN26*$AC104","v":0},{"$f":"AO26*$AC104","v":0},{"$f":"AP26*$AC104","v":0},{"$f":"AQ26*$AC104","v":0},{"$f":"AR26*$AC104","v":0},{"$f":"AS26*$AC104","v":0},{"$f":"AT26*$AC104","v":0},{"$f":"AU26*$AC104","v":0},{"$f":"AV26*$AC104","v":0},{"$f":"AW26*$AC104","v":0},{"$f":"AX26*$AC104","v":0},{"$f":"AY26*$AC104","v":0},{"$f":"AZ26*$AC104","v":0},{"$f":"BA26*$AC104","v":0},{"$f":"BB26*$AC104","v":0},{"$f":"BC26*$AC104","v":0},{"$f":"BD26*$AC104","v":0},{"$f":"BE26*$AC104","v":0},{"$f":"BF26*$AC104","v":0},{"$f":"BG26*$AC104","v":0},{"$f":"BH26*$AC104","v":0},{"$f":"BI26*$AC104","v":0},{"$f":"BJ26*$AC104","v":0},{"$f":"BK26*$AC104","v":0},{"$f":"BL26*$AC104","v":0},{"$f":"BM26*$AC104","v":0},{"$f":"BN26*$AC104","v":0},{"$f":"BO26*$AC104","v":0},{"$f":"BP26*$AC104","v":0},{"$f":"BQ26*$AC104","v":0},{"$f":"BR26*$AC104","v":0},{"$f":"BS26*$AC104","v":0},{"$f":"BT26*$AC104","v":0},{"$f":"BU26*$AC104","v":0},{"$f":"BV26*$AC104","v":0},{"$f":"BW26*$AC104","v":0},{"$f":"BX26*$AC104","v":0},{"$f":"BY26*$AC104","v":0},{"$f":"BZ26*$AC104","v":0},{"$f":"CA26*$AC104","v":0},{"$f":"CB26*$AC104","v":0},{"$f":"CC26*$AC104","v":0},{"$f":"CD26*$AC104","v":0},{"$f":"CE26*$AC104","v":0},{"$f":"CF26*$AC104","v":0},{"$f":"CG26*$AC104","v":0},{"$f":"CH26*$AC104","v":0},{"$f":"CI26*$AC104","v":0},{"$f":"CJ26*$AC104","v":0},{"$f":"CK26*$AC104","v":0},{"$f":"CL26*$AC104","v":0},{"$f":"CM26*$AC104","v":0},{"$f":"CN26*$AC104","v":0},{"$f":"CO26*$AC104","v":0},{"$f":"CP26*$AC104","v":0},{"$f":"CQ26*$AC104","v":0}]
["GGFA_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D122,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E122=F122,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AD105","v":0},{"$f":"V26*$AD105","v":0},0.25561694289622749,0.25561694289622749,0.25561694289622749,0.25561694289622749,0,{"$f":"AB26*$AD105","v":0},{"$f":"AC26*$AD105","v":0},{"$f":"AD26*$AD105","v":0},{"$f":"AE26*$AD105","v":0},{"$f":"AF26*$AD105","v":0},{"$f":"AG26*$AD105","v":0},{"$f":"AH26*$AD105","v":0},{"$f":"AI26*$AD105","v":0},{"$f":"AJ26*$AD105","v":0},{"$f":"AK26*$AD105","v":0},{"$f":"AL26*$AD105","v":0},{"$f":"AM26*$AD105","v":0},{"$f":"AN26*$AD105","v":0},{"$f":"AO26*$AD105","v":0},{"$f":"AP26*$AD105","v":0},{"$f":"AQ26*$AD105","v":0},{"$f":"AR26*$AD105","v":0},{"$f":"AS26*$AD105","v":0},{"$f":"AT26*$AD105","v":0},{"$f":"AU26*$AD105","v":0},{"$f":"AV26*$AD105","v":0},{"$f":"AW26*$AD105","v":0},{"$f":"AX26*$AD105","v":0},{"$f":"AY26*$AD105","v":0},{"$f":"AZ26*$AD105","v":0},{"$f":"BA26*$AD105","v":0},{"$f":"BB26*$AD105","v":0},{"$f":"BC26*$AD105","v":0},{"$f":"BD26*$AD105","v":0},{"$f":"BE26*$AD105","v":0},{"$f":"BF26*$AD105","v":0},{"$f":"BG26*$AD105","v":0},{"$f":"BH26*$AD105","v":0},{"$f":"BI26*$AD105","v":0},{"$f":"BJ26*$AD105","v":0},{"$f":"BK26*$AD105","v":0},{"$f":"BL26*$AD105","v":0},{"$f":"BM26*$AD105","v":0},{"$f":"BN26*$AD105","v":0},{"$f":"BO26*$AD105","v":0},{"$f":"BP26*$AD105","v":0},{"$f":"BQ26*$AD105","v":0},{"$f":"BR26*$AD105","v":0},{"$f":"BS26*$AD105","v":0},{"$f":"BT26*$AD105","v":0},{"$f":"BU26*$AD105","v":0},{"$f":"BV26*$AD105","v":0},{"$f":"BW26*$AD105","v":0},{"$f":"BX26*$AD105","v":0},{"$f":"BY26*$AD105","v":0},{"$f":"BZ26*$AD105","v":0},{"$f":"CA26*$AD105","v":0},{"$f":"CB26*$AD105","v":0},{"$f":"CC26*$AD105","v":0},{"$f":"CD26*$AD105","v":0},{"$f":"CE26*$AD105","v":0},{"$f":"CF26*$AD105","v":0},{"$f":"CG26*$AD105","v":0},{"$f":"CH26*$AD105","v":0},{"$f":"CI26*$AD105","v":0},{"$f":"CJ26*$AD105","v":0},{"$f":"CK26*$AD105","v":0},{"$f":"CL26*$AD105","v":0},{"$f":"CM26*$AD105","v":0},{"$f":"CN26*$AD105","v":0},{"$f":"CO26*$AD105","v":0},{"$f":"CP26*$AD105","v":0}]
["GGFA_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D123,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E123=F123,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AE106","v":0},{"$f":"V26*$AE106","v":0},0.31782110135691,0.31782110135691,0.31782110135691,0.31782110135691,{"$f":"AA26*$AE106","v":0},{"$f":"AB26*$AE106","v":0},{"$f":"AC26*$AE106","v":0},{"$f":"AD26*$AE106","v":0},{"$f":"AE26*$AE106","v":0},{"$f":"AF26*$AE106","v":0},{"$f":"AG26*$AE106","v":0},{"$f":"AH26*$AE106","v":0},{"$f":"AI26*$AE106","v":0},{"$f":"AJ26*$AE106","v":0},{"$f":"AK26*$AE106","v":0},{"$f":"AL26*$AE106","v":0},{"$f":"AM26*$AE106","v":0},{"$f":"AN26*$AE106","v":0},{"$f":"AO26*$AE106","v":0},{"$f":"AP26*$AE106","v":0},{"$f":"AQ26*$AE106","v":0},{"$f":"AR26*$AE106","v":0},{"$f":"AS26*$AE106","v":0},{"$f":"AT26*$AE106","v":0},{"$f":"AU26*$AE106","v":0},{"$f":"AV26*$AE106","v":0},{"$f":"AW26*$AE106","v":0},{"$f":"AX26*$AE106","v":0},{"$f":"AY26*$AE106","v":0},{"$f":"AZ26*$AE106","v":0},{"$f":"BA26*$AE106","v":0},{"$f":"BB26*$AE106","v":0},{"$f":"BC26*$AE106","v":0},{"$f":"BD26*$AE106","v":0},{"$f":"BE26*$AE106","v":0},{"$f":"BF26*$AE106","v":0},{"$f":"BG26*$AE106","v":0},{"$f":"BH26*$AE106","v":0},{"$f":"BI26*$AE106","v":0},{"$f":"BJ26*$AE106","v":0},{"$f":"BK26*$AE106","v":0},{"$f":"BL26*$AE106","v":0},{"$f":"BM26*$AE106","v":0},{"$f":"BN26*$AE106","v":0},{"$f":"BO26*$AE106","v":0},{"$f":"BP26*$AE106","v":0},{"$f":"BQ26*$AE106","v":0},{"$f":"BR26*$AE106","v":0},{"$f":"BS26*$AE106","v":0},{"$f":"BT26*$AE106","v":0},{"$f":"BU26*$AE106","v":0},{"$f":"BV26*$AE106","v":0},{"$f":"BW26*$AE106","v":0},{"$f":"BX26*$AE106","v":0},{"$f":"BY26*$AE106","v":0},{"$f":"BZ26*$AE106","v":0},{"$f":"CA26*$AE106","v":0},{"$f":"CB26*$AE106","v":0},{"$f":"CC26*$AE106","v":0},{"$f":"CD26*$AE106","v":0},{"$f":"CE26*$AE106","v":0},{"$f":"CF26*$AE106","v":0},{"$f":"CG26*$AE106","v":0},{"$f":"CH26*$AE106","v":0},{"$f":"CI26*$AE106","v":0},{"$f":"CJ26*$AE106","v":0},{"$f":"CK26*$AE106","v":0},{"$f":"CL26*$AE106","v":0},{"$f":"CM26*$AE106","v":0},{"$f":"CN26*$AE106","v":0},{"$f":"CO26*$AE106","v":0}]
["GGFA_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D124,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E124=F124,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AF107","v":0},{"$f":"V26*$AF107","v":0},{"$f":"W26*$AF107","v":0.20419107126447975},{"$f":"X26*$AF107","v":0.20419107126447975},{"$f":"Y26*$AF107","v":0.20419107126447975},{"$f":"Z26*$AF107","v":0.20419107126447975},{"$f":"AA26*$AF107","v":0},{"$f":"AB26*$AF107","v":0},{"$f":"AC26*$AF107","v":0},{"$f":"AD26*$AF107","v":0},{"$f":"AE26*$AF107","v":0},{"$f":"AF26*$AF107","v":0},{"$f":"AG26*$AF107","v":0},{"$f":"AH26*$AF107","v":0},{"$f":"AI26*$AF107","v":0},{"$f":"AJ26*$AF107","v":0},{"$f":"AK26*$AF107","v":0},{"$f":"AL26*$AF107","v":0},{"$f":"AM26*$AF107","v":0},{"$f":"AN26*$AF107","v":0},{"$f":"AO26*$AF107","v":0},{"$f":"AP26*$AF107","v":0},{"$f":"AQ26*$AF107","v":0},{"$f":"AR26*$AF107","v":0},{"$f":"AS26*$AF107","v":0},{"$f":"AT26*$AF107","v":0},{"$f":"AU26*$AF107","v":0},{"$f":"AV26*$AF107","v":0},{"$f":"AW26*$AF107","v":0},{"$f":"AX26*$AF107","v":0},{"$f":"AY26*$AF107","v":0},{"$f":"AZ26*$AF107","v":0},{"$f":"BA26*$AF107","v":0},{"$f":"BB26*$AF107","v":0},{"$f":"BC26*$AF107","v":0},{"$f":"BD26*$AF107","v":0},{"$f":"BE26*$AF107","v":0},{"$f":"BF26*$AF107","v":0},{"$f":"BG26*$AF107","v":0},{"$f":"BH26*$AF107","v":0},{"$f":"BI26*$AF107","v":0},{"$f":"BJ26*$AF107","v":0},{"$f":"BK26*$AF107","v":0},{"$f":"BL26*$AF107","v":0},{"$f":"BM26*$AF107","v":0},{"$f":"BN26*$AF107","v":0},{"$f":"BO26*$AF107","v":0},{"$f":"BP26*$AF107","v":0},{"$f":"BQ26*$AF107","v":0},{"$f":"BR26*$AF107","v":0},{"$f":"BS26*$AF107","v":0},{"$f":"BT26*$AF107","v":0},{"$f":"BU26*$AF107","v":0},{"$f":"BV26*$AF107","v":0},{"$f":"BW26*$AF107","v":0},{"$f":"BX26*$AF107","v":0},{"$f":"BY26*$AF107","v":0},{"$f":"BZ26*$AF107","v":0},{"$f":"CA26*$AF107","v":0},{"$f":"CB26*$AF107","v":0},{"$f":"CC26*$AF107","v":0},{"$f":"CD26*$AF107","v":0},{"$f":"CE26*$AF107","v":0},{"$f":"CF26*$AF107","v":0},{"$f":"CG26*$AF107","v":0},{"$f":"CH26*$AF107","v":0},{"$f":"CI26*$AF107","v":0},{"$f":"CJ26*$AF107","v":0},{"$f":"CK26*$AF107","v":0},{"$f":"CL26*$AF107","v":0},{"$f":"CM26*$AF107","v":0},{"$f":"CN26*$AF107","v":0}]
["GGFA_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D125,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E125=F125,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AG108","v":0},{"$f":"V26*$AG108","v":0},{"$f":"W26*$AG108","v":0},{"$f":"X26*$AG108","v":0},{"$f":"Y26*$AG108","v":0},{"$f":"Z26*$AG108","v":0},{"$f":"AA26*$AG108","v":0},{"$f":"AB26*$AG108","v":0},{"$f":"AC26*$AG108","v":0},{"$f":"AD26*$AG108","v":0},{"$f":"AE26*$AG108","v":0},{"$f":"AF26*$AG108","v":0},{"$f":"AG26*$AG108","v":0},{"$f":"AH26*$AG108","v":0},{"$f":"AI26*$AG108","v":0},{"$f":"AJ26*$AG108","v":0},{"$f":"AK26*$AG108","v":0},{"$f":"AL26*$AG108","v":0},{"$f":"AM26*$AG108","v":0},{"$f":"AN26*$AG108","v":0},{"$f":"AO26*$AG108","v":0},{"$f":"AP26*$AG108","v":0},{"$f":"AQ26*$AG108","v":0},{"$f":"AR26*$AG108","v":0},{"$f":"AS26*$AG108","v":0},{"$f":"AT26*$AG108","v":0},{"$f":"AU26*$AG108","v":0},{"$f":"AV26*$AG108","v":0},{"$f":"AW26*$AG108","v":0},{"$f":"AX26*$AG108","v":0},{"$f":"AY26*$AG108","v":0},{"$f":"AZ26*$AG108","v":0},{"$f":"BA26*$AG108","v":0},{"$f":"BB26*$AG108","v":0},{"$f":"BC26*$AG108","v":0},{"$f":"BD26*$AG108","v":0},{"$f":"BE26*$AG108","v":0},{"$f":"BF26*$AG108","v":0},{"$f":"BG26*$AG108","v":0},{"$f":"BH26*$AG108","v":0},{"$f":"BI26*$AG108","v":0},{"$f":"BJ26*$AG108","v":0},{"$f":"BK26*$AG108","v":0},{"$f":"BL26*$AG108","v":0},{"$f":"BM26*$AG108","v":0},{"$f":"BN26*$AG108","v":0},{"$f":"BO26*$AG108","v":0},{"$f":"BP26*$AG108","v":0},{"$f":"BQ26*$AG108","v":0},{"$f":"BR26*$AG108","v":0},{"$f":"BS26*$AG108","v":0},{"$f":"BT26*$AG108","v":0},{"$f":"BU26*$AG108","v":0},{"$f":"BV26*$AG108","v":0},{"$f":"BW26*$AG108","v":0},{"$f":"BX26*$AG108","v":0},{"$f":"BY26*$AG108","v":0},{"$f":"BZ26*$AG108","v":0},{"$f":"CA26*$AG108","v":0},{"$f":"CB26*$AG108","v":0},{"$f":"CC26*$AG108","v":0},{"$f":"CD26*$AG108","v":0},{"$f":"CE26*$AG108","v":0},{"$f":"CF26*$AG108","v":0},{"$f":"CG26*$AG108","v":0},{"$f":"CH26*$AG108","v":0},{"$f":"CI26*$AG108","v":0},{"$f":"CJ26*$AG108","v":0},{"$f":"CK26*$AG108","v":0},{"$f":"CL26*$AG108","v":0},{"$f":"CM26*$AG108","v":0}]
["GGFA_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D126,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E126=F126,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AH109","v":0},{"$f":"V26*$AH109","v":0},{"$f":"W26*$AH109","v":0},{"$f":"X26*$AH109","v":0},{"$f":"Y26*$AH109","v":0},{"$f":"Z26*$AH109","v":0},{"$f":"AA26*$AH109","v":0},{"$f":"AB26*$AH109","v":0},{"$f":"AC26*$AH109","v":0},{"$f":"AD26*$AH109","v":0},{"$f":"AE26*$AH109","v":0},{"$f":"AF26*$AH109","v":0},{"$f":"AG26*$AH109","v":0},{"$f":"AH26*$AH109","v":0},{"$f":"AI26*$AH109","v":0},{"$f":"AJ26*$AH109","v":0},{"$f":"AK26*$AH109","v":0},{"$f":"AL26*$AH109","v":0},{"$f":"AM26*$AH109","v":0},{"$f":"AN26*$AH109","v":0},{"$f":"AO26*$AH109","v":0},{"$f":"AP26*$AH109","v":0},{"$f":"AQ26*$AH109","v":0},{"$f":"AR26*$AH109","v":0},{"$f":"AS26*$AH109","v":0},{"$f":"AT26*$AH109","v":0},{"$f":"AU26*$AH109","v":0},{"$f":"AV26*$AH109","v":0},{"$f":"AW26*$AH109","v":0},{"$f":"AX26*$AH109","v":0},{"$f":"AY26*$AH109","v":0},{"$f":"AZ26*$AH109","v":0},{"$f":"BA26*$AH109","v":0},{"$f":"BB26*$AH109","v":0},{"$f":"BC26*$AH109","v":0},{"$f":"BD26*$AH109","v":0},{"$f":"BE26*$AH109","v":0},{"$f":"BF26*$AH109","v":0},{"$f":"BG26*$AH109","v":0},{"$f":"BH26*$AH109","v":0},{"$f":"BI26*$AH109","v":0},{"$f":"BJ26*$AH109","v":0},{"$f":"BK26*$AH109","v":0},{"$f":"BL26*$AH109","v":0},{"$f":"BM26*$AH109","v":0},{"$f":"BN26*$AH109","v":0},{"$f":"BO26*$AH109","v":0},{"$f":"BP26*$AH109","v":0},{"$f":"BQ26*$AH109","v":0},{"$f":"BR26*$AH109","v":0},{"$f":"BS26*$AH109","v":0},{"$f":"BT26*$AH109","v":0},{"$f":"BU26*$AH109","v":0},{"$f":"BV26*$AH109","v":0},{"$f":"BW26*$AH109","v":0},{"$f":"BX26*$AH109","v":0},{"$f":"BY26*$AH109","v":0},{"$f":"BZ26*$AH109","v":0},{"$f":"CA26*$AH109","v":0},{"$f":"CB26*$AH109","v":0},{"$f":"CC26*$AH109","v":0},{"$f":"CD26*$AH109","v":0},{"$f":"CE26*$AH109","v":0},{"$f":"CF26*$AH109","v":0},{"$f":"CG26*$AH109","v":0},{"$f":"CH26*$AH109","v":0},{"$f":"CI26*$AH109","v":0},{"$f":"CJ26*$AH109","v":0},{"$f":"CK26*$AH109","v":0},{"$f":"CL26*$AH109","v":0}]
["GGFA_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D127,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E127=F127,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AI110","v":0},{"$f":"V26*$AI110","v":0},{"$f":"W26*$AI110","v":0},{"$f":"X26*$AI110","v":0},{"$f":"Y26*$AI110","v":0},{"$f":"Z26*$AI110","v":0},{"$f":"AA26*$AI110","v":0},{"$f":"AB26*$AI110","v":0},{"$f":"AC26*$AI110","v":0},{"$f":"AD26*$AI110","v":0},{"$f":"AE26*$AI110","v":0},{"$f":"AF26*$AI110","v":0},{"$f":"AG26*$AI110","v":0},{"$f":"AH26*$AI110","v":0},{"$f":"AI26*$AI110","v":0},{"$f":"AJ26*$AI110","v":0},{"$f":"AK26*$AI110","v":0},{"$f":"AL26*$AI110","v":0},{"$f":"AM26*$AI110","v":0},{"$f":"AN26*$AI110","v":0},{"$f":"AO26*$AI110","v":0},{"$f":"AP26*$AI110","v":0},{"$f":"AQ26*$AI110","v":0},{"$f":"AR26*$AI110","v":0},{"$f":"AS26*$AI110","v":0},{"$f":"AT26*$AI110","v":0},{"$f":"AU26*$AI110","v":0},{"$f":"AV26*$AI110","v":0},{"$f":"AW26*$AI110","v":0},{"$f":"AX26*$AI110","v":0},{"$f":"AY26*$AI110","v":0},{"$f":"AZ26*$AI110","v":0},{"$f":"BA26*$AI110","v":0},{"$f":"BB26*$AI110","v":0},{"$f":"BC26*$AI110","v":0},{"$f":"BD26*$AI110","v":0},{"$f":"BE26*$AI110","v":0},{"$f":"BF26*$AI110","v":0},{"$f":"BG26*$AI110","v":0},{"$f":"BH26*$AI110","v":0},{"$f":"BI26*$AI110","v":0},{"$f":"BJ26*$AI110","v":0},{"$f":"BK26*$AI110","v":0},{"$f":"BL26*$AI110","v":0},{"$f":"BM26*$AI110","v":0},{"$f":"BN26*$AI110","v":0},{"$f":"BO26*$AI110","v":0},{"$f":"BP26*$AI110","v":0},{"$f":"BQ26*$AI110","v":0},{"$f":"BR26*$AI110","v":0},{"$f":"BS26*$AI110","v":0},{"$f":"BT26*$AI110","v":0},{"$f":"BU26*$AI110","v":0},{"$f":"BV26*$AI110","v":0},{"$f":"BW26*$AI110","v":0},{"$f":"BX26*$AI110","v":0},{"$f":"BY26*$AI110","v":0},{"$f":"BZ26*$AI110","v":0},{"$f":"CA26*$AI110","v":0},{"$f":"CB26*$AI110","v":0},{"$f":"CC26*$AI110","v":0},{"$f":"CD26*$AI110","v":0},{"$f":"CE26*$AI110","v":0},{"$f":"CF26*$AI110","v":0},{"$f":"CG26*$AI110","v":0},{"$f":"CH26*$AI110","v":0},{"$f":"CI26*$AI110","v":0},{"$f":"CJ26*$AI110","v":0},{"$f":"CK26*$AI110","v":0}]
["GGFA_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D128,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E128=F128,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26*$AJ111","v":0},{"$f":"V26*$AJ111","v":0},{"$f":"W26*$AJ111","v":0},{"$f":"X26*$AJ111","v":0},{"$f":"Y26*$AJ111","v":0},{"$f":"Z26*$AJ111","v":0},{"$f":"AA26*$AJ111","v":0},{"$f":"AB26*$AJ111","v":0},{"$f":"AC26*$AJ111","v":0},{"$f":"AD26*$AJ111","v":0},{"$f":"AE26*$AJ111","v":0},{"$f":"AF26*$AJ111","v":0},{"$f":"AG26*$AJ111","v":0},{"$f":"AH26*$AJ111","v":0},{"$f":"AI26*$AJ111","v":0},{"$f":"AJ26*$AJ111","v":0},{"$f":"AK26*$AJ111","v":0},{"$f":"AL26*$AJ111","v":0},{"$f":"AM26*$AJ111","v":0},{"$f":"AN26*$AJ111","v":0},{"$f":"AO26*$AJ111","v":0},{"$f":"AP26*$AJ111","v":0},{"$f":"AQ26*$AJ111","v":0},{"$f":"AR26*$AJ111","v":0},{"$f":"AS26*$AJ111","v":0},{"$f":"AT26*$AJ111","v":0},{"$f":"AU26*$AJ111","v":0},{"$f":"AV26*$AJ111","v":0},{"$f":"AW26*$AJ111","v":0},{"$f":"AX26*$AJ111","v":0},{"$f":"AY26*$AJ111","v":0},{"$f":"AZ26*$AJ111","v":0},{"$f":"BA26*$AJ111","v":0},{"$f":"BB26*$AJ111","v":0},{"$f":"BC26*$AJ111","v":0},{"$f":"BD26*$AJ111","v":0},{"$f":"BE26*$AJ111","v":0},{"$f":"BF26*$AJ111","v":0},{"$f":"BG26*$AJ111","v":0},{"$f":"BH26*$AJ111","v":0},{"$f":"BI26*$AJ111","v":0},{"$f":"BJ26*$AJ111","v":0},{"$f":"BK26*$AJ111","v":0},{"$f":"BL26*$AJ111","v":0},{"$f":"BM26*$AJ111","v":0},{"$f":"BN26*$AJ111","v":0},{"$f":"BO26*$AJ111","v":0},{"$f":"BP26*$AJ111","v":0},{"$f":"BQ26*$AJ111","v":0},{"$f":"BR26*$AJ111","v":0},{"$f":"BS26*$AJ111","v":0},{"$f":"BT26*$AJ111","v":0},{"$f":"BU26*$AJ111","v":0},{"$f":"BV26*$AJ111","v":0},{"$f":"BW26*$AJ111","v":0},{"$f":"BX26*$AJ111","v":0},{"$f":"BY26*$AJ111","v":0},{"$f":"BZ26*$AJ111","v":0},{"$f":"CA26*$AJ111","v":0},{"$f":"CB26*$AJ111","v":0},{"$f":"CC26*$AJ111","v":0},{"$f":"CD26*$AJ111","v":0},{"$f":"CE26*$AJ111","v":0},{"$f":"CF26*$AJ111","v":0},{"$f":"CG26*$AJ111","v":0},{"$f":"CH26*$AJ111","v":0},{"$f":"CI26*$AJ111","v":0},{"$f":"CJ26*$AJ111","v":0}]
[{"$f":"Q129&\"_\"&C129&\"_\"&D129","v":"HEAD_GGEI_1_"},null,{"$f":"COUNTIF(D$1:D129,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGEI","Interest"]
["GGEI_1_0",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D130,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D130","v":2023},{"$f":"G130+E130","v":2024},{"$f":"G130+F130","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E113=F113,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI","In the year of issuance, interest is determined as the applicable interest rate times the amount of debt issued that year (this only produces non-zero values if the instrument is semiannual, with one payment in the year of issuance). Afterward, the interest bill is determined as the applicable interest rate times debt outstanding at the end of the previous year.",null,null,{"$f":"U28*U96","v":0},{"$f":"V28*IF($O130=1,U96,AVERAGE(U96:V96))","v":7.14091218530295E-2},{"$f":"W28*IF($O130=1,V96,AVERAGE(V96:W96))","v":7.14091218530295E-2},{"$f":"X28*IF($O130=1,W96,AVERAGE(W96:X96))","v":5.3556841389772125E-2},3.570456092651475E-2,1.7852280463257375E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL28*IF($O130=1,AK96,AVERAGE(AK96:AL96))","v":0},{"$f":"AM28*IF($O130=1,AL96,AVERAGE(AL96:AM96))","v":0},{"$f":"AN28*IF($O130=1,AM96,AVERAGE(AM96:AN96))","v":0},{"$f":"AO28*IF($O130=1,AN96,AVERAGE(AN96:AO96))","v":0},{"$f":"AP28*IF($O130=1,AO96,AVERAGE(AO96:AP96))","v":0},{"$f":"AQ28*IF($O130=1,AP96,AVERAGE(AP96:AQ96))","v":0},{"$f":"AR28*IF($O130=1,AQ96,AVERAGE(AQ96:AR96))","v":0},{"$f":"AS28*IF($O130=1,AR96,AVERAGE(AR96:AS96))","v":0},{"$f":"AT28*IF($O130=1,AS96,AVERAGE(AS96:AT96))","v":0},{"$f":"AU28*IF($O130=1,AT96,AVERAGE(AT96:AU96))","v":0},{"$f":"AV28*IF($O130=1,AU96,AVERAGE(AU96:AV96))","v":0},{"$f":"AW28*IF($O130=1,AV96,AVERAGE(AV96:AW96))","v":0},{"$f":"AX28*IF($O130=1,AW96,AVERAGE(AW96:AX96))","v":0},{"$f":"AY28*IF($O130=1,AX96,AVERAGE(AX96:AY96))","v":0},{"$f":"AZ28*IF($O130=1,AY96,AVERAGE(AY96:AZ96))","v":0},{"$f":"BA28*IF($O130=1,AZ96,AVERAGE(AZ96:BA96))","v":0},{"$f":"BB28*IF($O130=1,BA96,AVERAGE(BA96:BB96))","v":0},{"$f":"BC28*IF($O130=1,BB96,AVERAGE(BB96:BC96))","v":0},{"$f":"BD28*IF($O130=1,BC96,AVERAGE(BC96:BD96))","v":0},{"$f":"BE28*IF($O130=1,BD96,AVERAGE(BD96:BE96))","v":0},{"$f":"BF28*IF($O130=1,BE96,AVERAGE(BE96:BF96))","v":0},{"$f":"BG28*IF($O130=1,BF96,AVERAGE(BF96:BG96))","v":0},{"$f":"BH28*IF($O130=1,BG96,AVERAGE(BG96:BH96))","v":0},{"$f":"BI28*IF($O130=1,BH96,AVERAGE(BH96:BI96))","v":0},{"$f":"BJ28*IF($O130=1,BI96,AVERAGE(BI96:BJ96))","v":0},{"$f":"BK28*IF($O130=1,BJ96,AVERAGE(BJ96:BK96))","v":0},{"$f":"BL28*IF($O130=1,BK96,AVERAGE(BK96:BL96))","v":0},{"$f":"BM28*IF($O130=1,BL96,AVERAGE(BL96:BM96))","v":0},{"$f":"BN28*IF($O130=1,BM96,AVERAGE(BM96:BN96))","v":0},{"$f":"BO28*IF($O130=1,BN96,AVERAGE(BN96:BO96))","v":0},{"$f":"BP28*IF($O130=1,BO96,AVERAGE(BO96:BP96))","v":0},{"$f":"BQ28*IF($O130=1,BP96,AVERAGE(BP96:BQ96))","v":0},{"$f":"BR28*IF($O130=1,BQ96,AVERAGE(BQ96:BR96))","v":0},{"$f":"BS28*IF($O130=1,BR96,AVERAGE(BR96:BS96))","v":0},{"$f":"BT28*IF($O130=1,BS96,AVERAGE(BS96:BT96))","v":0},{"$f":"BU28*IF($O130=1,BT96,AVERAGE(BT96:BU96))","v":0},{"$f":"BV28*IF($O130=1,BU96,AVERAGE(BU96:BV96))","v":0},{"$f":"BW28*IF($O130=1,BV96,AVERAGE(BV96:BW96))","v":0},{"$f":"BX28*IF($O130=1,BW96,AVERAGE(BW96:BX96))","v":0},{"$f":"BY28*IF($O130=1,BX96,AVERAGE(BX96:BY96))","v":0},{"$f":"BZ28*IF($O130=1,BY96,AVERAGE(BY96:BZ96))","v":0},{"$f":"CA28*IF($O130=1,BZ96,AVERAGE(BZ96:CA96))","v":0},{"$f":"CB28*IF($O130=1,CA96,AVERAGE(CA96:CB96))","v":0},{"$f":"CC28*IF($O130=1,CB96,AVERAGE(CB96:CC96))","v":0},{"$f":"CD28*IF($O130=1,CC96,AVERAGE(CC96:CD96))","v":0},{"$f":"CE28*IF($O130=1,CD96,AVERAGE(CD96:CE96))","v":0},{"$f":"CF28*IF($O130=1,CE96,AVERAGE(CE96:CF96))","v":0},{"$f":"CG28*IF($O130=1,CF96,AVERAGE(CF96:CG96))","v":0},{"$f":"CH28*IF($O130=1,CG96,AVERAGE(CG96:CH96))","v":0},{"$f":"CI28*IF($O130=1,CH96,AVERAGE(CH96:CI96))","v":0},{"$f":"CJ28*IF($O130=1,CI96,AVERAGE(CI96:CJ96))","v":0},{"$f":"CK28*IF($O130=1,CJ96,AVERAGE(CJ96:CK96))","v":0},{"$f":"CL28*IF($O130=1,CK96,AVERAGE(CK96:CL96))","v":0},{"$f":"CM28*IF($O130=1,CL96,AVERAGE(CL96:CM96))","v":0},{"$f":"CN28*IF($O130=1,CM96,AVERAGE(CM96:CN96))","v":0},{"$f":"CO28*IF($O130=1,CN96,AVERAGE(CN96:CO96))","v":0},{"$f":"CP28*IF($O130=1,CO96,AVERAGE(CO96:CP96))","v":0},{"$f":"CQ28*IF($O130=1,CP96,AVERAGE(CP96:CQ96))","v":0},{"$f":"CR28*IF($O130=1,CQ96,AVERAGE(CQ96:CR96))","v":0},{"$f":"CS28*IF($O130=1,CR96,AVERAGE(CR96:CS96))","v":0},{"$f":"CT28*IF($O130=1,CS96,AVERAGE(CS96:CT96))","v":0},{"$f":"CU28*IF($O130=1,CT96,AVERAGE(CT96:CU96))","v":0},{"$f":"CV28*IF($O130=1,CU96,AVERAGE(CU96:CV96))","v":0},{"$f":"CW28*IF($O130=1,CV96,AVERAGE(CV96:CW96))","v":0},{"$f":"CX28*IF($O130=1,CW96,AVERAGE(CW96:CX96))","v":0},{"$f":"CY28*IF($O130=1,CX96,AVERAGE(CX96:CY96))","v":0}]
["GGEI_1_1",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D131,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,2025,2029,{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E114=F114,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,{"$f":"V29*V97","v":0},{"$f":"W29*IF($O131=1,V97,AVERAGE(V97:W97))","v":2.676928431822417E-2},2.676928431822417E-2,2.0076963238668127E-2,1.3384642159112087E-2,6.6923210795560443E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D132,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E115=F115,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,{"$f":"W30*W98","v":0},{"$f":"X30*IF($O132=1,W98,AVERAGE(W98:X98))","v":3.1121274598151699E-2},3.1121274598151699E-2,2.3340955948613774E-2,1.556063729907585E-2,7.7803186495379248E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D133,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E116=F116,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,{"$f":"X31*X99","v":0},2.2385087704332448E-2,2.2385087704332448E-2,1.6788815778249335E-2,1.1192543852166222E-2,5.5962719260831103E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D134,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E117=F117,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,{"$f":"Y32*Y100","v":0},3.2147760961374901E-2,3.2147760961374901E-2,2.4110820721031177E-2,1.6073880480687454E-2,8.0369402403437287E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D135,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E118=F118,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,{"$f":"Z33*Z101","v":0},1.9404372843319619E-2,1.9404372843319619E-2,1.4553279632489714E-2,9.7021864216598093E-3,4.8510932108299046E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D136,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E119=F119,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,{"$f":"AA34*AA102","v":0},2.405548364872908E-2,2.405548364872908E-2,1.8041612736546812E-2,1.2027741824364542E-2,6.0138709121822717E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D137,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E120=F120,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,{"$f":"AB35*AB103","v":0},1.6624634370755641E-2,1.6624634370755641E-2,1.2468475778066729E-2,8.3123171853778204E-3,4.1561585926889102E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D138,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E121=F121,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC36*AC104","v":0},2.9774060071689631E-2,2.9774060071689631E-2,2.233054505376722E-2,1.4887030035844814E-2,7.4435150179224061E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D139,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E122=F122,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD37*AD105","v":0},3.0674033147547297E-2,3.0674033147547297E-2,2.3005524860660473E-2,1.5337016573773649E-2,7.6685082868868243E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D140,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E123=F123,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE38*AE106","v":0},{"$f":"AF38*IF($O140=1,AE106,AVERAGE(AE106:AF106))","v":3.8138532162829197E-2},3.8138532162829197E-2,2.8603899122121898E-2,1.9069266081414599E-2,9.5346330407072993E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D141,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E124=F124,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF39*AF107","v":0},{"$f":"AG39*IF($O141=1,AF107,AVERAGE(AF107:AG107))","v":2.4502928551737569E-2},{"$f":"AH39*IF($O141=1,AG107,AVERAGE(AG107:AH107))","v":2.4502928551737569E-2},{"$f":"AI39*IF($O141=1,AH107,AVERAGE(AH107:AI107))","v":1.8377196413803174E-2},{"$f":"AJ39*IF($O141=1,AI107,AVERAGE(AI107:AJ107))","v":1.2251464275868783E-2},{"$f":"AK39*IF($O141=1,AJ107,AVERAGE(AJ107:AK107))","v":6.1257321379343905E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D142,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E125=F125,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG40*AG108","v":0},{"$f":"AH40*IF($O142=1,AG108,AVERAGE(AG108:AH108))","v":0},{"$f":"AI40*IF($O142=1,AH108,AVERAGE(AH108:AI108))","v":0},{"$f":"AJ40*IF($O142=1,AI108,AVERAGE(AI108:AJ108))","v":0},{"$f":"AK40*IF($O142=1,AJ108,AVERAGE(AJ108:AK108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D143,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E126=F126,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH41*AH109","v":0},{"$f":"AI41*IF($O143=1,AH109,AVERAGE(AH109:AI109))","v":0},{"$f":"AJ41*IF($O143=1,AI109,AVERAGE(AI109:AJ109))","v":0},{"$f":"AK41*IF($O143=1,AJ109,AVERAGE(AJ109:AK109))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D144,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E127=F127,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42*AI110","v":0},{"$f":"AJ42*IF($O144=1,AI110,AVERAGE(AI110:AJ110))","v":0},{"$f":"AK42*IF($O144=1,AJ110,AVERAGE(AJ110:AK110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D145,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E128=F128,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ43*AJ111","v":0},{"$f":"AK43*IF($O145=1,AJ111,AVERAGE(AJ111:AK111))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q146&\"_\"&C146&\"_\"&D146","v":"HEAD_EFF_IR_1_"},null,{"$f":"COUNTIF(D$1:D146,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_EFF_IR","Contribution to effective interest rate"]
["EFF_IR_1_0",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D147,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D147","v":2023},{"$f":"G147+E147","v":2024},{"$f":"G147+F147","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E113=F113,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR","This is the contribution to the effective interest rate for this currency denomination of debt (e.g. applicable interest rate x this instrument's share of debt in this currency denomination). It is used for the purposes of calibrating the stress tests.",null,null,{"$f":"IF(U164=0,0,U28*U164/(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(V164=0,0,V28*V164/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":6.0849786038060039E-3},{"$f":"IF(W164=0,0,W28*W164/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":6.0849786038060039E-3},{"$f":"IF(X164=0,0,X28*X164/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":4.7697628186298292E-3},{"$f":"IF(Y164=0,0,Y28*Y164/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":3.3301822996982199E-3},{"$f":"IF(Z164=0,0,Z28*Z164/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":1.7477220735361715E-3},{"$f":"IF(AA164=0,0,AA28*AA164/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AB164=0,0,AB28*AB164/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AC164=0,0,AC28*AC164/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AD164=0,0,AD28*AD164/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AE164=0,0,AE28*AE164/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AF164=0,0,AF28*AF164/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AG164=0,0,AG28*AG164/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AH164=0,0,AH28*AH164/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AI164=0,0,AI28*AI164/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AJ164=0,0,AJ28*AJ164/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AK164=0,0,AK28*AK164/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AL164=0,0,AL28*AL164/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AM164=0,0,AM28*AM164/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AN164=0,0,AN28*AN164/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AO164=0,0,AO28*AO164/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AP164=0,0,AP28*AP164/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AQ164=0,0,AQ28*AQ164/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AR164=0,0,AR28*AR164/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AS164=0,0,AS28*AS164/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AT164=0,0,AT28*AT164/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AU164=0,0,AU28*AU164/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AV164=0,0,AV28*AV164/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AW164=0,0,AW28*AW164/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AX164=0,0,AX28*AX164/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AY164=0,0,AY28*AY164/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(AZ164=0,0,AZ28*AZ164/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BA164=0,0,BA28*BA164/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BB164=0,0,BB28*BB164/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BC164=0,0,BC28*BC164/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BD164=0,0,BD28*BD164/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BE164=0,0,BE28*BE164/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BF164=0,0,BF28*BF164/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BG164=0,0,BG28*BG164/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BH164=0,0,BH28*BH164/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BI164=0,0,BI28*BI164/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BJ164=0,0,BJ28*BJ164/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BK164=0,0,BK28*BK164/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BL164=0,0,BL28*BL164/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BM164=0,0,BM28*BM164/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BN164=0,0,BN28*BN164/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BO164=0,0,BO28*BO164/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BP164=0,0,BP28*BP164/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BQ164=0,0,BQ28*BQ164/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BR164=0,0,BR28*BR164/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BS164=0,0,BS28*BS164/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BT164=0,0,BT28*BT164/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BU164=0,0,BU28*BU164/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BV164=0,0,BV28*BV164/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BW164=0,0,BW28*BW164/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BX164=0,0,BX28*BX164/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BY164=0,0,BY28*BY164/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(BZ164=0,0,BZ28*BZ164/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CA164=0,0,CA28*CA164/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CB164=0,0,CB28*CB164/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CC164=0,0,CC28*CC164/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CD164=0,0,CD28*CD164/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CE164=0,0,CE28*CE164/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CF164=0,0,CF28*CF164/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CG164=0,0,CG28*CG164/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CH164=0,0,CH28*CH164/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CI164=0,0,CI28*CI164/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CJ164=0,0,CJ28*CJ164/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CK164=0,0,CK28*CK164/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CL164=0,0,CL28*CL164/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CM164=0,0,CM28*CM164/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CN164=0,0,CN28*CN164/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CO164=0,0,CO28*CO164/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CP164=0,0,CP28*CP164/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CQ164=0,0,CQ28*CQ164/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CR164=0,0,CR28*CR164/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CS164=0,0,CS28*CS164/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CT164=0,0,CT28*CT164/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CU164=0,0,CU28*CU164/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CV164=0,0,CV28*CV164/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CW164=0,0,CW28*CW164/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CX164=0,0,CX28*CX164/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0},{"$f":"IF(CY164=0,0,CY28*CY164/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G147,IdentFin!$K:$K,\"=\"&$K147)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G147,ResidFin!$K:$K,\"=\"&$K147)))","v":0}]
["EFF_IR_1_1",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D148,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,2025,2029,{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E114=F114,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,{"$f":"IF(V165=0,0,V29*V165/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(W165=0,0,W29*W165/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":3.6471926608737846E-3},{"$f":"IF(X165=0,0,X29*X165/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":3.6471926608737846E-3},{"$f":"IF(Y165=0,0,Y29*Y165/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":2.8817661813491644E-3},{"$f":"IF(Z165=0,0,Z29*Z165/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":2.0297921722688857E-3},{"$f":"IF(AA165=0,0,AA29*AA165/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":1.0757119961330929E-3},{"$f":"IF(AB165=0,0,AB29*AB165/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AC165=0,0,AC29*AC165/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AD165=0,0,AD29*AD165/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AE165=0,0,AE29*AE165/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AF165=0,0,AF29*AF165/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AG165=0,0,AG29*AG165/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AH165=0,0,AH29*AH165/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AI165=0,0,AI29*AI165/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AJ165=0,0,AJ29*AJ165/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AK165=0,0,AK29*AK165/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AL165=0,0,AL29*AL165/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AM165=0,0,AM29*AM165/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AN165=0,0,AN29*AN165/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AO165=0,0,AO29*AO165/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AP165=0,0,AP29*AP165/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AQ165=0,0,AQ29*AQ165/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AR165=0,0,AR29*AR165/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AS165=0,0,AS29*AS165/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AT165=0,0,AT29*AT165/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AU165=0,0,AU29*AU165/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AV165=0,0,AV29*AV165/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AW165=0,0,AW29*AW165/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AX165=0,0,AX29*AX165/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AY165=0,0,AY29*AY165/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(AZ165=0,0,AZ29*AZ165/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BA165=0,0,BA29*BA165/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BB165=0,0,BB29*BB165/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BC165=0,0,BC29*BC165/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BD165=0,0,BD29*BD165/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BE165=0,0,BE29*BE165/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BF165=0,0,BF29*BF165/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BG165=0,0,BG29*BG165/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BH165=0,0,BH29*BH165/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BI165=0,0,BI29*BI165/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BJ165=0,0,BJ29*BJ165/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BK165=0,0,BK29*BK165/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BL165=0,0,BL29*BL165/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BM165=0,0,BM29*BM165/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BN165=0,0,BN29*BN165/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BO165=0,0,BO29*BO165/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BP165=0,0,BP29*BP165/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BQ165=0,0,BQ29*BQ165/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BR165=0,0,BR29*BR165/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BS165=0,0,BS29*BS165/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BT165=0,0,BT29*BT165/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BU165=0,0,BU29*BU165/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BV165=0,0,BV29*BV165/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BW165=0,0,BW29*BW165/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BX165=0,0,BX29*BX165/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BY165=0,0,BY29*BY165/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(BZ165=0,0,BZ29*BZ165/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CA165=0,0,CA29*CA165/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CB165=0,0,CB29*CB165/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CC165=0,0,CC29*CC165/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CD165=0,0,CD29*CD165/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CE165=0,0,CE29*CE165/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CF165=0,0,CF29*CF165/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CG165=0,0,CG29*CG165/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CH165=0,0,CH29*CH165/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CI165=0,0,CI29*CI165/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CJ165=0,0,CJ29*CJ165/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CK165=0,0,CK29*CK165/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CL165=0,0,CL29*CL165/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CM165=0,0,CM29*CM165/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CN165=0,0,CN29*CN165/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CO165=0,0,CO29*CO165/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CP165=0,0,CP29*CP165/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CQ165=0,0,CQ29*CQ165/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CR165=0,0,CR29*CR165/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CS165=0,0,CS29*CS165/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CT165=0,0,CT29*CT165/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CU165=0,0,CU29*CU165/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CV165=0,0,CV29*CV165/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CW165=0,0,CW29*CW165/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CX165=0,0,CX29*CX165/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0},{"$f":"IF(CY165=0,0,CY29*CY165/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G148,IdentFin!$K:$K,\"=\"&$K148)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G148,ResidFin!$K:$K,\"=\"&$K148)))","v":0}]
["EFF_IR_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D149,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E115=F115,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,{"$f":"IF(W166=0,0,W30*W166/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(X166=0,0,X30*X166/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":3.3363149264180776E-3},{"$f":"IF(Y166=0,0,Y30*Y166/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":3.3363149264180776E-3},{"$f":"IF(Z166=0,0,Z30*Z166/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":2.627232092729991E-3},{"$f":"IF(AA166=0,0,AA30*AA166/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":1.8435817484628028E-3},{"$f":"IF(AB166=0,0,AB30*AB166/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":9.7294876725041517E-4},{"$f":"IF(AC166=0,0,AC30*AC166/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AD166=0,0,AD30*AD166/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AE166=0,0,AE30*AE166/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AF166=0,0,AF30*AF166/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AG166=0,0,AG30*AG166/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AH166=0,0,AH30*AH166/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AI166=0,0,AI30*AI166/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AJ166=0,0,AJ30*AJ166/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AK166=0,0,AK30*AK166/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AL166=0,0,AL30*AL166/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AM166=0,0,AM30*AM166/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AN166=0,0,AN30*AN166/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AO166=0,0,AO30*AO166/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AP166=0,0,AP30*AP166/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AQ166=0,0,AQ30*AQ166/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AR166=0,0,AR30*AR166/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AS166=0,0,AS30*AS166/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AT166=0,0,AT30*AT166/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AU166=0,0,AU30*AU166/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AV166=0,0,AV30*AV166/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AW166=0,0,AW30*AW166/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AX166=0,0,AX30*AX166/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AY166=0,0,AY30*AY166/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(AZ166=0,0,AZ30*AZ166/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BA166=0,0,BA30*BA166/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BB166=0,0,BB30*BB166/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BC166=0,0,BC30*BC166/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BD166=0,0,BD30*BD166/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BE166=0,0,BE30*BE166/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BF166=0,0,BF30*BF166/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BG166=0,0,BG30*BG166/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BH166=0,0,BH30*BH166/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BI166=0,0,BI30*BI166/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BJ166=0,0,BJ30*BJ166/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BK166=0,0,BK30*BK166/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BL166=0,0,BL30*BL166/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BM166=0,0,BM30*BM166/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BN166=0,0,BN30*BN166/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BO166=0,0,BO30*BO166/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BP166=0,0,BP30*BP166/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BQ166=0,0,BQ30*BQ166/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BR166=0,0,BR30*BR166/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BS166=0,0,BS30*BS166/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BT166=0,0,BT30*BT166/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BU166=0,0,BU30*BU166/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BV166=0,0,BV30*BV166/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BW166=0,0,BW30*BW166/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BX166=0,0,BX30*BX166/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BY166=0,0,BY30*BY166/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(BZ166=0,0,BZ30*BZ166/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CA166=0,0,CA30*CA166/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CB166=0,0,CB30*CB166/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CC166=0,0,CC30*CC166/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CD166=0,0,CD30*CD166/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CE166=0,0,CE30*CE166/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CF166=0,0,CF30*CF166/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CG166=0,0,CG30*CG166/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CH166=0,0,CH30*CH166/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CI166=0,0,CI30*CI166/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CJ166=0,0,CJ30*CJ166/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CK166=0,0,CK30*CK166/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CL166=0,0,CL30*CL166/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CM166=0,0,CM30*CM166/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CN166=0,0,CN30*CN166/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CO166=0,0,CO30*CO166/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CP166=0,0,CP30*CP166/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CQ166=0,0,CQ30*CQ166/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CR166=0,0,CR30*CR166/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CS166=0,0,CS30*CS166/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CT166=0,0,CT30*CT166/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CU166=0,0,CU30*CU166/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CV166=0,0,CV30*CV166/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CW166=0,0,CW30*CW166/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CX166=0,0,CX30*CX166/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0},{"$f":"IF(CY166=0,0,CY30*CY166/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G149,IdentFin!$K:$K,\"=\"&$K149)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G149,ResidFin!$K:$K,\"=\"&$K149)))","v":0}]
["EFF_IR_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D150,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E116=F116,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,{"$f":"IF(X167=0,0,X31*X167/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(Y167=0,0,Y31*Y167/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":2.9847291854128823E-3},{"$f":"IF(Z167=0,0,Z31*Z167/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":2.9847291854128823E-3},{"$f":"IF(AA167=0,0,AA31*AA167/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":2.3660729622886857E-3},{"$f":"IF(AB167=0,0,AB31*AB167/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":1.6726711012038471E-3},{"$f":"IF(AC167=0,0,AC31*AC167/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":8.9010659742113783E-4},{"$f":"IF(AD167=0,0,AD31*AD167/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AE167=0,0,AE31*AE167/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AF167=0,0,AF31*AF167/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AG167=0,0,AG31*AG167/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AH167=0,0,AH31*AH167/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AI167=0,0,AI31*AI167/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AJ167=0,0,AJ31*AJ167/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AK167=0,0,AK31*AK167/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AL167=0,0,AL31*AL167/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AM167=0,0,AM31*AM167/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AN167=0,0,AN31*AN167/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AO167=0,0,AO31*AO167/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AP167=0,0,AP31*AP167/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AQ167=0,0,AQ31*AQ167/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AR167=0,0,AR31*AR167/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AS167=0,0,AS31*AS167/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AT167=0,0,AT31*AT167/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AU167=0,0,AU31*AU167/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AV167=0,0,AV31*AV167/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AW167=0,0,AW31*AW167/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AX167=0,0,AX31*AX167/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AY167=0,0,AY31*AY167/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(AZ167=0,0,AZ31*AZ167/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BA167=0,0,BA31*BA167/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BB167=0,0,BB31*BB167/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BC167=0,0,BC31*BC167/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BD167=0,0,BD31*BD167/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BE167=0,0,BE31*BE167/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BF167=0,0,BF31*BF167/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BG167=0,0,BG31*BG167/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BH167=0,0,BH31*BH167/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BI167=0,0,BI31*BI167/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BJ167=0,0,BJ31*BJ167/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BK167=0,0,BK31*BK167/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BL167=0,0,BL31*BL167/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BM167=0,0,BM31*BM167/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BN167=0,0,BN31*BN167/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BO167=0,0,BO31*BO167/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BP167=0,0,BP31*BP167/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BQ167=0,0,BQ31*BQ167/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BR167=0,0,BR31*BR167/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BS167=0,0,BS31*BS167/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BT167=0,0,BT31*BT167/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BU167=0,0,BU31*BU167/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BV167=0,0,BV31*BV167/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BW167=0,0,BW31*BW167/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BX167=0,0,BX31*BX167/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BY167=0,0,BY31*BY167/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(BZ167=0,0,BZ31*BZ167/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CA167=0,0,CA31*CA167/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CB167=0,0,CB31*CB167/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CC167=0,0,CC31*CC167/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CD167=0,0,CD31*CD167/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CE167=0,0,CE31*CE167/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CF167=0,0,CF31*CF167/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CG167=0,0,CG31*CG167/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CH167=0,0,CH31*CH167/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CI167=0,0,CI31*CI167/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CJ167=0,0,CJ31*CJ167/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CK167=0,0,CK31*CK167/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CL167=0,0,CL31*CL167/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CM167=0,0,CM31*CM167/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CN167=0,0,CN31*CN167/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CO167=0,0,CO31*CO167/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CP167=0,0,CP31*CP167/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CQ167=0,0,CQ31*CQ167/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CR167=0,0,CR31*CR167/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CS167=0,0,CS31*CS167/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CT167=0,0,CT31*CT167/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CU167=0,0,CU31*CU167/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CV167=0,0,CV31*CV167/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CW167=0,0,CW31*CW167/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CX167=0,0,CX31*CX167/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0},{"$f":"IF(CY167=0,0,CY31*CY167/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G150,IdentFin!$K:$K,\"=\"&$K150)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G150,ResidFin!$K:$K,\"=\"&$K150)))","v":0}]
["EFF_IR_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D151,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E117=F117,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y168=0,0,Y32*Y168/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(Z168=0,0,Z32*Z168/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":3.4798641471704365E-3},{"$f":"IF(AA168=0,0,AA32*AA168/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":3.4798641471704365E-3},{"$f":"IF(AB168=0,0,AB32*AB168/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":2.7674083425798792E-3},{"$f":"IF(AC168=0,0,AC32*AC168/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":1.9634343240775552E-3},{"$f":"IF(AD168=0,0,AD32*AD168/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":1.0490978777038418E-3},{"$f":"IF(AE168=0,0,AE32*AE168/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AF168=0,0,AF32*AF168/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AG168=0,0,AG32*AG168/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AH168=0,0,AH32*AH168/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AI168=0,0,AI32*AI168/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AJ168=0,0,AJ32*AJ168/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AK168=0,0,AK32*AK168/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AL168=0,0,AL32*AL168/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AM168=0,0,AM32*AM168/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AN168=0,0,AN32*AN168/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AO168=0,0,AO32*AO168/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AP168=0,0,AP32*AP168/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AQ168=0,0,AQ32*AQ168/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AR168=0,0,AR32*AR168/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AS168=0,0,AS32*AS168/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AT168=0,0,AT32*AT168/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AU168=0,0,AU32*AU168/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AV168=0,0,AV32*AV168/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AW168=0,0,AW32*AW168/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AX168=0,0,AX32*AX168/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AY168=0,0,AY32*AY168/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(AZ168=0,0,AZ32*AZ168/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BA168=0,0,BA32*BA168/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BB168=0,0,BB32*BB168/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BC168=0,0,BC32*BC168/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BD168=0,0,BD32*BD168/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BE168=0,0,BE32*BE168/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BF168=0,0,BF32*BF168/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BG168=0,0,BG32*BG168/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BH168=0,0,BH32*BH168/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BI168=0,0,BI32*BI168/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BJ168=0,0,BJ32*BJ168/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BK168=0,0,BK32*BK168/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BL168=0,0,BL32*BL168/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BM168=0,0,BM32*BM168/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BN168=0,0,BN32*BN168/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BO168=0,0,BO32*BO168/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BP168=0,0,BP32*BP168/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BQ168=0,0,BQ32*BQ168/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BR168=0,0,BR32*BR168/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BS168=0,0,BS32*BS168/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BT168=0,0,BT32*BT168/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BU168=0,0,BU32*BU168/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BV168=0,0,BV32*BV168/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BW168=0,0,BW32*BW168/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BX168=0,0,BX32*BX168/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BY168=0,0,BY32*BY168/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(BZ168=0,0,BZ32*BZ168/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CA168=0,0,CA32*CA168/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CB168=0,0,CB32*CB168/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CC168=0,0,CC32*CC168/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CD168=0,0,CD32*CD168/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CE168=0,0,CE32*CE168/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CF168=0,0,CF32*CF168/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CG168=0,0,CG32*CG168/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CH168=0,0,CH32*CH168/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CI168=0,0,CI32*CI168/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CJ168=0,0,CJ32*CJ168/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CK168=0,0,CK32*CK168/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CL168=0,0,CL32*CL168/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CM168=0,0,CM32*CM168/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CN168=0,0,CN32*CN168/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CO168=0,0,CO32*CO168/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CP168=0,0,CP32*CP168/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CQ168=0,0,CQ32*CQ168/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CR168=0,0,CR32*CR168/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CS168=0,0,CS32*CS168/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CT168=0,0,CT32*CT168/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CU168=0,0,CU32*CU168/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CV168=0,0,CV32*CV168/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CW168=0,0,CW32*CW168/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CX168=0,0,CX32*CX168/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0},{"$f":"IF(CY168=0,0,CY32*CY168/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G151,IdentFin!$K:$K,\"=\"&$K151)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G151,ResidFin!$K:$K,\"=\"&$K151)))","v":0}]
["EFF_IR_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D152,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E118=F118,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,{"$f":"IF(Z169=0,0,Z33*Z169/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AA169=0,0,AA33*AA169/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":2.6829973639873762E-3},{"$f":"IF(AB169=0,0,AB33*AB169/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":2.6829973639873762E-3},{"$f":"IF(AC169=0,0,AC33*AC169/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":2.1509090478983237E-3},{"$f":"IF(AD169=0,0,AD33*AD169/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":1.5400628077567779E-3},{"$f":"IF(AE169=0,0,AE33*AE169/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":8.3157486182637574E-4},{"$f":"IF(AF169=0,0,AF33*AF169/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AG169=0,0,AG33*AG169/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AH169=0,0,AH33*AH169/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AI169=0,0,AI33*AI169/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AJ169=0,0,AJ33*AJ169/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AK169=0,0,AK33*AK169/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AL169=0,0,AL33*AL169/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AM169=0,0,AM33*AM169/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AN169=0,0,AN33*AN169/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AO169=0,0,AO33*AO169/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AP169=0,0,AP33*AP169/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AQ169=0,0,AQ33*AQ169/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AR169=0,0,AR33*AR169/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AS169=0,0,AS33*AS169/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AT169=0,0,AT33*AT169/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AU169=0,0,AU33*AU169/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AV169=0,0,AV33*AV169/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AW169=0,0,AW33*AW169/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AX169=0,0,AX33*AX169/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AY169=0,0,AY33*AY169/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(AZ169=0,0,AZ33*AZ169/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BA169=0,0,BA33*BA169/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BB169=0,0,BB33*BB169/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BC169=0,0,BC33*BC169/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BD169=0,0,BD33*BD169/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BE169=0,0,BE33*BE169/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BF169=0,0,BF33*BF169/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BG169=0,0,BG33*BG169/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BH169=0,0,BH33*BH169/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BI169=0,0,BI33*BI169/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BJ169=0,0,BJ33*BJ169/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BK169=0,0,BK33*BK169/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BL169=0,0,BL33*BL169/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BM169=0,0,BM33*BM169/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BN169=0,0,BN33*BN169/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BO169=0,0,BO33*BO169/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BP169=0,0,BP33*BP169/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BQ169=0,0,BQ33*BQ169/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BR169=0,0,BR33*BR169/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BS169=0,0,BS33*BS169/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BT169=0,0,BT33*BT169/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BU169=0,0,BU33*BU169/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BV169=0,0,BV33*BV169/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BW169=0,0,BW33*BW169/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BX169=0,0,BX33*BX169/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BY169=0,0,BY33*BY169/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(BZ169=0,0,BZ33*BZ169/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CA169=0,0,CA33*CA169/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CB169=0,0,CB33*CB169/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CC169=0,0,CC33*CC169/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CD169=0,0,CD33*CD169/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CE169=0,0,CE33*CE169/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CF169=0,0,CF33*CF169/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CG169=0,0,CG33*CG169/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CH169=0,0,CH33*CH169/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CI169=0,0,CI33*CI169/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CJ169=0,0,CJ33*CJ169/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CK169=0,0,CK33*CK169/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CL169=0,0,CL33*CL169/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CM169=0,0,CM33*CM169/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CN169=0,0,CN33*CN169/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CO169=0,0,CO33*CO169/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CP169=0,0,CP33*CP169/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CQ169=0,0,CQ33*CQ169/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CR169=0,0,CR33*CR169/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CS169=0,0,CS33*CS169/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CT169=0,0,CT33*CT169/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CU169=0,0,CU33*CU169/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CV169=0,0,CV33*CV169/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CW169=0,0,CW33*CW169/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CX169=0,0,CX33*CX169/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0},{"$f":"IF(CY169=0,0,CY33*CY169/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G152,IdentFin!$K:$K,\"=\"&$K152)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G152,ResidFin!$K:$K,\"=\"&$K152)))","v":0}]
["EFF_IR_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D153,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E119=F119,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,{"$f":"IF(AA170=0,0,AA34*AA170/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AB170=0,0,AB34*AB170/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":3.0664779100533666E-3},{"$f":"IF(AC170=0,0,AC34*AC170/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":3.0664779100533666E-3},{"$f":"IF(AD170=0,0,AD34*AD170/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":2.4761633870574703E-3},{"$f":"IF(AE170=0,0,AE34*AE170/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":1.7878288460070329E-3},{"$f":"IF(AF170=0,0,AF34*AF170/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":9.7484992753091694E-4},{"$f":"IF(AG170=0,0,AG34*AG170/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AH170=0,0,AH34*AH170/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AI170=0,0,AI34*AI170/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AJ170=0,0,AJ34*AJ170/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AK170=0,0,AK34*AK170/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AL170=0,0,AL34*AL170/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AM170=0,0,AM34*AM170/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AN170=0,0,AN34*AN170/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AO170=0,0,AO34*AO170/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AP170=0,0,AP34*AP170/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AQ170=0,0,AQ34*AQ170/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AR170=0,0,AR34*AR170/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AS170=0,0,AS34*AS170/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AT170=0,0,AT34*AT170/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AU170=0,0,AU34*AU170/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AV170=0,0,AV34*AV170/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AW170=0,0,AW34*AW170/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AX170=0,0,AX34*AX170/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AY170=0,0,AY34*AY170/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(AZ170=0,0,AZ34*AZ170/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BA170=0,0,BA34*BA170/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BB170=0,0,BB34*BB170/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BC170=0,0,BC34*BC170/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BD170=0,0,BD34*BD170/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BE170=0,0,BE34*BE170/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BF170=0,0,BF34*BF170/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BG170=0,0,BG34*BG170/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BH170=0,0,BH34*BH170/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BI170=0,0,BI34*BI170/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BJ170=0,0,BJ34*BJ170/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BK170=0,0,BK34*BK170/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BL170=0,0,BL34*BL170/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BM170=0,0,BM34*BM170/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BN170=0,0,BN34*BN170/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BO170=0,0,BO34*BO170/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BP170=0,0,BP34*BP170/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BQ170=0,0,BQ34*BQ170/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BR170=0,0,BR34*BR170/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BS170=0,0,BS34*BS170/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BT170=0,0,BT34*BT170/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BU170=0,0,BU34*BU170/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BV170=0,0,BV34*BV170/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BW170=0,0,BW34*BW170/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BX170=0,0,BX34*BX170/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BY170=0,0,BY34*BY170/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(BZ170=0,0,BZ34*BZ170/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CA170=0,0,CA34*CA170/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CB170=0,0,CB34*CB170/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CC170=0,0,CC34*CC170/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CD170=0,0,CD34*CD170/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CE170=0,0,CE34*CE170/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CF170=0,0,CF34*CF170/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CG170=0,0,CG34*CG170/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CH170=0,0,CH34*CH170/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CI170=0,0,CI34*CI170/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CJ170=0,0,CJ34*CJ170/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CK170=0,0,CK34*CK170/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CL170=0,0,CL34*CL170/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CM170=0,0,CM34*CM170/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CN170=0,0,CN34*CN170/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CO170=0,0,CO34*CO170/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CP170=0,0,CP34*CP170/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CQ170=0,0,CQ34*CQ170/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CR170=0,0,CR34*CR170/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CS170=0,0,CS34*CS170/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CT170=0,0,CT34*CT170/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CU170=0,0,CU34*CU170/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CV170=0,0,CV34*CV170/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CW170=0,0,CW34*CW170/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CX170=0,0,CX34*CX170/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0},{"$f":"IF(CY170=0,0,CY34*CY170/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G153,IdentFin!$K:$K,\"=\"&$K153)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G153,ResidFin!$K:$K,\"=\"&$K153)))","v":0}]
["EFF_IR_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D154,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E120=F120,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB171=0,0,AB35*AB171/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AC171=0,0,AC35*AC171/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":2.0925207778486961E-3},{"$f":"IF(AD171=0,0,AD35*AD171/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":2.0925207778486961E-3},{"$f":"IF(AE171=0,0,AE35*AE171/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":1.6814128783672094E-3},{"$f":"IF(AF171=0,0,AF35*AF171/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":1.207104412836654E-3},{"$f":"IF(AG171=0,0,AG35*AG171/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":6.5380790542368542E-4},{"$f":"IF(AH171=0,0,AH35*AH171/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AI171=0,0,AI35*AI171/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AJ171=0,0,AJ35*AJ171/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AK171=0,0,AK35*AK171/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AL171=0,0,AL35*AL171/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AM171=0,0,AM35*AM171/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AN171=0,0,AN35*AN171/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AO171=0,0,AO35*AO171/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AP171=0,0,AP35*AP171/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AQ171=0,0,AQ35*AQ171/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AR171=0,0,AR35*AR171/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AS171=0,0,AS35*AS171/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AT171=0,0,AT35*AT171/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AU171=0,0,AU35*AU171/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AV171=0,0,AV35*AV171/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AW171=0,0,AW35*AW171/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AX171=0,0,AX35*AX171/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AY171=0,0,AY35*AY171/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(AZ171=0,0,AZ35*AZ171/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BA171=0,0,BA35*BA171/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BB171=0,0,BB35*BB171/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BC171=0,0,BC35*BC171/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BD171=0,0,BD35*BD171/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BE171=0,0,BE35*BE171/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BF171=0,0,BF35*BF171/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BG171=0,0,BG35*BG171/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BH171=0,0,BH35*BH171/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BI171=0,0,BI35*BI171/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BJ171=0,0,BJ35*BJ171/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BK171=0,0,BK35*BK171/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BL171=0,0,BL35*BL171/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BM171=0,0,BM35*BM171/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BN171=0,0,BN35*BN171/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BO171=0,0,BO35*BO171/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BP171=0,0,BP35*BP171/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BQ171=0,0,BQ35*BQ171/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BR171=0,0,BR35*BR171/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BS171=0,0,BS35*BS171/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BT171=0,0,BT35*BT171/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BU171=0,0,BU35*BU171/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BV171=0,0,BV35*BV171/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BW171=0,0,BW35*BW171/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BX171=0,0,BX35*BX171/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BY171=0,0,BY35*BY171/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(BZ171=0,0,BZ35*BZ171/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CA171=0,0,CA35*CA171/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CB171=0,0,CB35*CB171/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CC171=0,0,CC35*CC171/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CD171=0,0,CD35*CD171/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CE171=0,0,CE35*CE171/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CF171=0,0,CF35*CF171/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CG171=0,0,CG35*CG171/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CH171=0,0,CH35*CH171/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CI171=0,0,CI35*CI171/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CJ171=0,0,CJ35*CJ171/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CK171=0,0,CK35*CK171/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CL171=0,0,CL35*CL171/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CM171=0,0,CM35*CM171/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CN171=0,0,CN35*CN171/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CO171=0,0,CO35*CO171/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CP171=0,0,CP35*CP171/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CQ171=0,0,CQ35*CQ171/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CR171=0,0,CR35*CR171/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CS171=0,0,CS35*CS171/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CT171=0,0,CT35*CT171/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CU171=0,0,CU35*CU171/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CV171=0,0,CV35*CV171/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CW171=0,0,CW35*CW171/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CX171=0,0,CX35*CX171/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0},{"$f":"IF(CY171=0,0,CY35*CY171/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G154,IdentFin!$K:$K,\"=\"&$K154)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G154,ResidFin!$K:$K,\"=\"&$K154)))","v":0}]
["EFF_IR_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D155,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E121=F121,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC172=0,0,AC36*AC172/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AD172=0,0,AD36*AD172/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":3.0628185853820542E-3},{"$f":"IF(AE172=0,0,AE36*AE172/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":3.0628185853820542E-3},{"$f":"IF(AF172=0,0,AF36*AF172/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":2.4705329256655894E-3},{"$f":"IF(AG172=0,0,AG36*AG172/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":1.7815162558890338E-3},{"$f":"IF(AH172=0,0,AH36*AH172/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":9.6996454518509924E-4},{"$f":"IF(AI172=0,0,AI36*AI172/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AJ172=0,0,AJ36*AJ172/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AK172=0,0,AK36*AK172/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AL172=0,0,AL36*AL172/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AM172=0,0,AM36*AM172/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AN172=0,0,AN36*AN172/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AO172=0,0,AO36*AO172/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AP172=0,0,AP36*AP172/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AQ172=0,0,AQ36*AQ172/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AR172=0,0,AR36*AR172/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AS172=0,0,AS36*AS172/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AT172=0,0,AT36*AT172/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AU172=0,0,AU36*AU172/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AV172=0,0,AV36*AV172/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AW172=0,0,AW36*AW172/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AX172=0,0,AX36*AX172/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AY172=0,0,AY36*AY172/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(AZ172=0,0,AZ36*AZ172/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BA172=0,0,BA36*BA172/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BB172=0,0,BB36*BB172/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BC172=0,0,BC36*BC172/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BD172=0,0,BD36*BD172/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BE172=0,0,BE36*BE172/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BF172=0,0,BF36*BF172/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BG172=0,0,BG36*BG172/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BH172=0,0,BH36*BH172/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BI172=0,0,BI36*BI172/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BJ172=0,0,BJ36*BJ172/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BK172=0,0,BK36*BK172/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BL172=0,0,BL36*BL172/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BM172=0,0,BM36*BM172/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BN172=0,0,BN36*BN172/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BO172=0,0,BO36*BO172/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BP172=0,0,BP36*BP172/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BQ172=0,0,BQ36*BQ172/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BR172=0,0,BR36*BR172/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BS172=0,0,BS36*BS172/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BT172=0,0,BT36*BT172/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BU172=0,0,BU36*BU172/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BV172=0,0,BV36*BV172/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BW172=0,0,BW36*BW172/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BX172=0,0,BX36*BX172/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BY172=0,0,BY36*BY172/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(BZ172=0,0,BZ36*BZ172/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CA172=0,0,CA36*CA172/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CB172=0,0,CB36*CB172/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CC172=0,0,CC36*CC172/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CD172=0,0,CD36*CD172/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CE172=0,0,CE36*CE172/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CF172=0,0,CF36*CF172/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CG172=0,0,CG36*CG172/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CH172=0,0,CH36*CH172/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CI172=0,0,CI36*CI172/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CJ172=0,0,CJ36*CJ172/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CK172=0,0,CK36*CK172/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CL172=0,0,CL36*CL172/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CM172=0,0,CM36*CM172/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CN172=0,0,CN36*CN172/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CO172=0,0,CO36*CO172/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CP172=0,0,CP36*CP172/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CQ172=0,0,CQ36*CQ172/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CR172=0,0,CR36*CR172/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CS172=0,0,CS36*CS172/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CT172=0,0,CT36*CT172/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CU172=0,0,CU36*CU172/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CV172=0,0,CV36*CV172/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CW172=0,0,CW36*CW172/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CX172=0,0,CX36*CX172/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0},{"$f":"IF(CY172=0,0,CY36*CY172/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G155,IdentFin!$K:$K,\"=\"&$K155)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G155,ResidFin!$K:$K,\"=\"&$K155)))","v":0}]
["EFF_IR_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D156,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E122=F122,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD173=0,0,AD37*AD173/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AE173=0,0,AE37*AE173/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":2.6518985373923183E-3},{"$f":"IF(AF173=0,0,AF37*AF173/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":2.6518985373923183E-3},{"$f":"IF(AG173=0,0,AG37*AG173/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":2.1234928891855657E-3},{"$f":"IF(AH173=0,0,AH37*AH173/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":1.5183953286567709E-3},{"$f":"IF(AI173=0,0,AI37*AI173/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":8.1860299969142814E-4},{"$f":"IF(AJ173=0,0,AJ37*AJ173/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AK173=0,0,AK37*AK173/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AL173=0,0,AL37*AL173/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AM173=0,0,AM37*AM173/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AN173=0,0,AN37*AN173/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AO173=0,0,AO37*AO173/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AP173=0,0,AP37*AP173/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AQ173=0,0,AQ37*AQ173/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AR173=0,0,AR37*AR173/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AS173=0,0,AS37*AS173/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AT173=0,0,AT37*AT173/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AU173=0,0,AU37*AU173/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AV173=0,0,AV37*AV173/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AW173=0,0,AW37*AW173/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AX173=0,0,AX37*AX173/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AY173=0,0,AY37*AY173/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(AZ173=0,0,AZ37*AZ173/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BA173=0,0,BA37*BA173/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BB173=0,0,BB37*BB173/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BC173=0,0,BC37*BC173/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BD173=0,0,BD37*BD173/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BE173=0,0,BE37*BE173/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BF173=0,0,BF37*BF173/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BG173=0,0,BG37*BG173/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BH173=0,0,BH37*BH173/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BI173=0,0,BI37*BI173/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BJ173=0,0,BJ37*BJ173/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BK173=0,0,BK37*BK173/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BL173=0,0,BL37*BL173/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BM173=0,0,BM37*BM173/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BN173=0,0,BN37*BN173/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BO173=0,0,BO37*BO173/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BP173=0,0,BP37*BP173/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BQ173=0,0,BQ37*BQ173/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BR173=0,0,BR37*BR173/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BS173=0,0,BS37*BS173/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BT173=0,0,BT37*BT173/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BU173=0,0,BU37*BU173/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BV173=0,0,BV37*BV173/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BW173=0,0,BW37*BW173/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BX173=0,0,BX37*BX173/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BY173=0,0,BY37*BY173/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(BZ173=0,0,BZ37*BZ173/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CA173=0,0,CA37*CA173/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CB173=0,0,CB37*CB173/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CC173=0,0,CC37*CC173/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CD173=0,0,CD37*CD173/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CE173=0,0,CE37*CE173/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CF173=0,0,CF37*CF173/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CG173=0,0,CG37*CG173/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CH173=0,0,CH37*CH173/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CI173=0,0,CI37*CI173/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CJ173=0,0,CJ37*CJ173/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CK173=0,0,CK37*CK173/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CL173=0,0,CL37*CL173/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CM173=0,0,CM37*CM173/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CN173=0,0,CN37*CN173/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CO173=0,0,CO37*CO173/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CP173=0,0,CP37*CP173/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CQ173=0,0,CQ37*CQ173/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CR173=0,0,CR37*CR173/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CS173=0,0,CS37*CS173/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CT173=0,0,CT37*CT173/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CU173=0,0,CU37*CU173/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CV173=0,0,CV37*CV173/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CW173=0,0,CW37*CW173/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CX173=0,0,CX37*CX173/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0},{"$f":"IF(CY173=0,0,CY37*CY173/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G156,IdentFin!$K:$K,\"=\"&$K156)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G156,ResidFin!$K:$K,\"=\"&$K156)))","v":0}]
["EFF_IR_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D157,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E123=F123,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE174=0,0,AE38*AE174/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AF174=0,0,AF38*AF174/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":2.9158584666434603E-3},{"$f":"IF(AG174=0,0,AG38*AG174/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":2.9158584666434603E-3},{"$f":"IF(AH174=0,0,AH38*AH174/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":2.3370653922298304E-3},{"$f":"IF(AI174=0,0,AI38*AI174/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":1.6729212139405248E-3},{"$f":"IF(AJ174=0,0,AJ38*AJ174/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":9.0304380296779032E-4},{"$f":"IF(AK174=0,0,AK38*AK174/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AL174=0,0,AL38*AL174/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AM174=0,0,AM38*AM174/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AN174=0,0,AN38*AN174/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AO174=0,0,AO38*AO174/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AP174=0,0,AP38*AP174/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AQ174=0,0,AQ38*AQ174/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AR174=0,0,AR38*AR174/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AS174=0,0,AS38*AS174/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AT174=0,0,AT38*AT174/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AU174=0,0,AU38*AU174/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AV174=0,0,AV38*AV174/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AW174=0,0,AW38*AW174/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AX174=0,0,AX38*AX174/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AY174=0,0,AY38*AY174/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(AZ174=0,0,AZ38*AZ174/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BA174=0,0,BA38*BA174/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BB174=0,0,BB38*BB174/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BC174=0,0,BC38*BC174/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BD174=0,0,BD38*BD174/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BE174=0,0,BE38*BE174/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BF174=0,0,BF38*BF174/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BG174=0,0,BG38*BG174/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BH174=0,0,BH38*BH174/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BI174=0,0,BI38*BI174/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BJ174=0,0,BJ38*BJ174/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BK174=0,0,BK38*BK174/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BL174=0,0,BL38*BL174/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BM174=0,0,BM38*BM174/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BN174=0,0,BN38*BN174/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BO174=0,0,BO38*BO174/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BP174=0,0,BP38*BP174/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BQ174=0,0,BQ38*BQ174/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BR174=0,0,BR38*BR174/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BS174=0,0,BS38*BS174/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BT174=0,0,BT38*BT174/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BU174=0,0,BU38*BU174/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BV174=0,0,BV38*BV174/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BW174=0,0,BW38*BW174/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BX174=0,0,BX38*BX174/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BY174=0,0,BY38*BY174/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(BZ174=0,0,BZ38*BZ174/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CA174=0,0,CA38*CA174/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CB174=0,0,CB38*CB174/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CC174=0,0,CC38*CC174/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CD174=0,0,CD38*CD174/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CE174=0,0,CE38*CE174/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CF174=0,0,CF38*CF174/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CG174=0,0,CG38*CG174/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CH174=0,0,CH38*CH174/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CI174=0,0,CI38*CI174/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CJ174=0,0,CJ38*CJ174/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CK174=0,0,CK38*CK174/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CL174=0,0,CL38*CL174/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CM174=0,0,CM38*CM174/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CN174=0,0,CN38*CN174/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CO174=0,0,CO38*CO174/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CP174=0,0,CP38*CP174/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CQ174=0,0,CQ38*CQ174/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CR174=0,0,CR38*CR174/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CS174=0,0,CS38*CS174/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CT174=0,0,CT38*CT174/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CU174=0,0,CU38*CU174/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CV174=0,0,CV38*CV174/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CW174=0,0,CW38*CW174/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CX174=0,0,CX38*CX174/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0},{"$f":"IF(CY174=0,0,CY38*CY174/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G157,IdentFin!$K:$K,\"=\"&$K157)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G157,ResidFin!$K:$K,\"=\"&$K157)))","v":0}]
["EFF_IR_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D158,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E124=F124,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF175=0,0,AF39*AF175/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AG175=0,0,AG39*AG175/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":2.1878102023406452E-3},{"$f":"IF(AH175=0,0,AH39*AH175/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":2.1878102023406452E-3},{"$f":"IF(AI175=0,0,AI39*AI175/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":1.7624558452679069E-3},{"$f":"IF(AJ175=0,0,AJ39*AJ175/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":1.2690126293211257E-3},{"$f":"IF(AK175=0,0,AK39*AK175/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":6.8970911921837469E-4},{"$f":"IF(AL175=0,0,AL39*AL175/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AM175=0,0,AM39*AM175/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AN175=0,0,AN39*AN175/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AO175=0,0,AO39*AO175/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AP175=0,0,AP39*AP175/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AQ175=0,0,AQ39*AQ175/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AR175=0,0,AR39*AR175/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AS175=0,0,AS39*AS175/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AT175=0,0,AT39*AT175/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AU175=0,0,AU39*AU175/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AV175=0,0,AV39*AV175/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AW175=0,0,AW39*AW175/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AX175=0,0,AX39*AX175/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AY175=0,0,AY39*AY175/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(AZ175=0,0,AZ39*AZ175/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BA175=0,0,BA39*BA175/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BB175=0,0,BB39*BB175/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BC175=0,0,BC39*BC175/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BD175=0,0,BD39*BD175/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BE175=0,0,BE39*BE175/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BF175=0,0,BF39*BF175/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BG175=0,0,BG39*BG175/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BH175=0,0,BH39*BH175/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BI175=0,0,BI39*BI175/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BJ175=0,0,BJ39*BJ175/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BK175=0,0,BK39*BK175/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BL175=0,0,BL39*BL175/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BM175=0,0,BM39*BM175/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BN175=0,0,BN39*BN175/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BO175=0,0,BO39*BO175/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BP175=0,0,BP39*BP175/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BQ175=0,0,BQ39*BQ175/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BR175=0,0,BR39*BR175/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BS175=0,0,BS39*BS175/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BT175=0,0,BT39*BT175/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BU175=0,0,BU39*BU175/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BV175=0,0,BV39*BV175/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BW175=0,0,BW39*BW175/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BX175=0,0,BX39*BX175/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BY175=0,0,BY39*BY175/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(BZ175=0,0,BZ39*BZ175/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CA175=0,0,CA39*CA175/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CB175=0,0,CB39*CB175/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CC175=0,0,CC39*CC175/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CD175=0,0,CD39*CD175/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CE175=0,0,CE39*CE175/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CF175=0,0,CF39*CF175/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CG175=0,0,CG39*CG175/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CH175=0,0,CH39*CH175/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CI175=0,0,CI39*CI175/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CJ175=0,0,CJ39*CJ175/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CK175=0,0,CK39*CK175/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CL175=0,0,CL39*CL175/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CM175=0,0,CM39*CM175/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CN175=0,0,CN39*CN175/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CO175=0,0,CO39*CO175/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CP175=0,0,CP39*CP175/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CQ175=0,0,CQ39*CQ175/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CR175=0,0,CR39*CR175/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CS175=0,0,CS39*CS175/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CT175=0,0,CT39*CT175/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CU175=0,0,CU39*CU175/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CV175=0,0,CV39*CV175/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CW175=0,0,CW39*CW175/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CX175=0,0,CX39*CX175/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0},{"$f":"IF(CY175=0,0,CY39*CY175/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G158,IdentFin!$K:$K,\"=\"&$K158)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G158,ResidFin!$K:$K,\"=\"&$K158)))","v":0}]
["EFF_IR_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D159,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E125=F125,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG176=0,0,AG40*AG176/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AH176=0,0,AH40*AH176/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AI176=0,0,AI40*AI176/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AJ176=0,0,AJ40*AJ176/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AK176=0,0,AK40*AK176/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AL176=0,0,AL40*AL176/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AM176=0,0,AM40*AM176/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AN176=0,0,AN40*AN176/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AO176=0,0,AO40*AO176/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AP176=0,0,AP40*AP176/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AQ176=0,0,AQ40*AQ176/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AR176=0,0,AR40*AR176/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AS176=0,0,AS40*AS176/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AT176=0,0,AT40*AT176/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AU176=0,0,AU40*AU176/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AV176=0,0,AV40*AV176/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AW176=0,0,AW40*AW176/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AX176=0,0,AX40*AX176/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AY176=0,0,AY40*AY176/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(AZ176=0,0,AZ40*AZ176/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BA176=0,0,BA40*BA176/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BB176=0,0,BB40*BB176/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BC176=0,0,BC40*BC176/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BD176=0,0,BD40*BD176/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BE176=0,0,BE40*BE176/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BF176=0,0,BF40*BF176/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BG176=0,0,BG40*BG176/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BH176=0,0,BH40*BH176/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BI176=0,0,BI40*BI176/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BJ176=0,0,BJ40*BJ176/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BK176=0,0,BK40*BK176/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BL176=0,0,BL40*BL176/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BM176=0,0,BM40*BM176/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BN176=0,0,BN40*BN176/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BO176=0,0,BO40*BO176/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BP176=0,0,BP40*BP176/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BQ176=0,0,BQ40*BQ176/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BR176=0,0,BR40*BR176/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BS176=0,0,BS40*BS176/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BT176=0,0,BT40*BT176/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BU176=0,0,BU40*BU176/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BV176=0,0,BV40*BV176/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BW176=0,0,BW40*BW176/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BX176=0,0,BX40*BX176/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BY176=0,0,BY40*BY176/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(BZ176=0,0,BZ40*BZ176/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CA176=0,0,CA40*CA176/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CB176=0,0,CB40*CB176/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CC176=0,0,CC40*CC176/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CD176=0,0,CD40*CD176/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CE176=0,0,CE40*CE176/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CF176=0,0,CF40*CF176/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CG176=0,0,CG40*CG176/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CH176=0,0,CH40*CH176/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CI176=0,0,CI40*CI176/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CJ176=0,0,CJ40*CJ176/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CK176=0,0,CK40*CK176/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CL176=0,0,CL40*CL176/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CM176=0,0,CM40*CM176/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CN176=0,0,CN40*CN176/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CO176=0,0,CO40*CO176/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CP176=0,0,CP40*CP176/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CQ176=0,0,CQ40*CQ176/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CR176=0,0,CR40*CR176/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CS176=0,0,CS40*CS176/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CT176=0,0,CT40*CT176/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CU176=0,0,CU40*CU176/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CV176=0,0,CV40*CV176/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CW176=0,0,CW40*CW176/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CX176=0,0,CX40*CX176/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0},{"$f":"IF(CY176=0,0,CY40*CY176/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G159,IdentFin!$K:$K,\"=\"&$K159)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G159,ResidFin!$K:$K,\"=\"&$K159)))","v":0}]
["EFF_IR_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D160,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E126=F126,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH177=0,0,AH41*AH177/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AI177=0,0,AI41*AI177/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AJ177=0,0,AJ41*AJ177/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AK177=0,0,AK41*AK177/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AL177=0,0,AL41*AL177/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AM177=0,0,AM41*AM177/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AN177=0,0,AN41*AN177/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AO177=0,0,AO41*AO177/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AP177=0,0,AP41*AP177/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AQ177=0,0,AQ41*AQ177/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AR177=0,0,AR41*AR177/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AS177=0,0,AS41*AS177/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AT177=0,0,AT41*AT177/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AU177=0,0,AU41*AU177/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AV177=0,0,AV41*AV177/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AW177=0,0,AW41*AW177/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AX177=0,0,AX41*AX177/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AY177=0,0,AY41*AY177/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(AZ177=0,0,AZ41*AZ177/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BA177=0,0,BA41*BA177/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BB177=0,0,BB41*BB177/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BC177=0,0,BC41*BC177/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BD177=0,0,BD41*BD177/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BE177=0,0,BE41*BE177/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BF177=0,0,BF41*BF177/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BG177=0,0,BG41*BG177/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BH177=0,0,BH41*BH177/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BI177=0,0,BI41*BI177/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BJ177=0,0,BJ41*BJ177/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BK177=0,0,BK41*BK177/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BL177=0,0,BL41*BL177/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BM177=0,0,BM41*BM177/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BN177=0,0,BN41*BN177/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BO177=0,0,BO41*BO177/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BP177=0,0,BP41*BP177/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BQ177=0,0,BQ41*BQ177/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BR177=0,0,BR41*BR177/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BS177=0,0,BS41*BS177/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BT177=0,0,BT41*BT177/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BU177=0,0,BU41*BU177/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BV177=0,0,BV41*BV177/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BW177=0,0,BW41*BW177/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BX177=0,0,BX41*BX177/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BY177=0,0,BY41*BY177/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(BZ177=0,0,BZ41*BZ177/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CA177=0,0,CA41*CA177/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CB177=0,0,CB41*CB177/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CC177=0,0,CC41*CC177/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CD177=0,0,CD41*CD177/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CE177=0,0,CE41*CE177/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CF177=0,0,CF41*CF177/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CG177=0,0,CG41*CG177/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CH177=0,0,CH41*CH177/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CI177=0,0,CI41*CI177/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CJ177=0,0,CJ41*CJ177/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CK177=0,0,CK41*CK177/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CL177=0,0,CL41*CL177/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CM177=0,0,CM41*CM177/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CN177=0,0,CN41*CN177/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CO177=0,0,CO41*CO177/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CP177=0,0,CP41*CP177/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CQ177=0,0,CQ41*CQ177/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CR177=0,0,CR41*CR177/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CS177=0,0,CS41*CS177/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CT177=0,0,CT41*CT177/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CU177=0,0,CU41*CU177/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CV177=0,0,CV41*CV177/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CW177=0,0,CW41*CW177/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CX177=0,0,CX41*CX177/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0},{"$f":"IF(CY177=0,0,CY41*CY177/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G160,IdentFin!$K:$K,\"=\"&$K160)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G160,ResidFin!$K:$K,\"=\"&$K160)))","v":0}]
["EFF_IR_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D161,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E127=F127,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI178=0,0,AI42*AI178/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AJ178=0,0,AJ42*AJ178/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AK178=0,0,AK42*AK178/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AL178=0,0,AL42*AL178/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AM178=0,0,AM42*AM178/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AN178=0,0,AN42*AN178/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AO178=0,0,AO42*AO178/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AP178=0,0,AP42*AP178/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AQ178=0,0,AQ42*AQ178/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AR178=0,0,AR42*AR178/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AS178=0,0,AS42*AS178/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AT178=0,0,AT42*AT178/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AU178=0,0,AU42*AU178/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AV178=0,0,AV42*AV178/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AW178=0,0,AW42*AW178/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AX178=0,0,AX42*AX178/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AY178=0,0,AY42*AY178/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(AZ178=0,0,AZ42*AZ178/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BA178=0,0,BA42*BA178/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BB178=0,0,BB42*BB178/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BC178=0,0,BC42*BC178/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BD178=0,0,BD42*BD178/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BE178=0,0,BE42*BE178/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BF178=0,0,BF42*BF178/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BG178=0,0,BG42*BG178/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BH178=0,0,BH42*BH178/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BI178=0,0,BI42*BI178/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BJ178=0,0,BJ42*BJ178/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BK178=0,0,BK42*BK178/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BL178=0,0,BL42*BL178/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BM178=0,0,BM42*BM178/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BN178=0,0,BN42*BN178/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BO178=0,0,BO42*BO178/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BP178=0,0,BP42*BP178/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BQ178=0,0,BQ42*BQ178/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BR178=0,0,BR42*BR178/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BS178=0,0,BS42*BS178/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BT178=0,0,BT42*BT178/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BU178=0,0,BU42*BU178/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BV178=0,0,BV42*BV178/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BW178=0,0,BW42*BW178/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BX178=0,0,BX42*BX178/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BY178=0,0,BY42*BY178/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(BZ178=0,0,BZ42*BZ178/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CA178=0,0,CA42*CA178/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CB178=0,0,CB42*CB178/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CC178=0,0,CC42*CC178/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CD178=0,0,CD42*CD178/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CE178=0,0,CE42*CE178/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CF178=0,0,CF42*CF178/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CG178=0,0,CG42*CG178/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CH178=0,0,CH42*CH178/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CI178=0,0,CI42*CI178/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CJ178=0,0,CJ42*CJ178/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CK178=0,0,CK42*CK178/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CL178=0,0,CL42*CL178/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CM178=0,0,CM42*CM178/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CN178=0,0,CN42*CN178/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CO178=0,0,CO42*CO178/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CP178=0,0,CP42*CP178/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CQ178=0,0,CQ42*CQ178/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CR178=0,0,CR42*CR178/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CS178=0,0,CS42*CS178/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CT178=0,0,CT42*CT178/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CU178=0,0,CU42*CU178/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CV178=0,0,CV42*CV178/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CW178=0,0,CW42*CW178/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CX178=0,0,CX42*CX178/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0},{"$f":"IF(CY178=0,0,CY42*CY178/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G161,IdentFin!$K:$K,\"=\"&$K161)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G161,ResidFin!$K:$K,\"=\"&$K161)))","v":0}]
["EFF_IR_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D162,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E128=F128,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ179=0,0,AJ43*AJ179/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AK179=0,0,AK43*AK179/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AL179=0,0,AL43*AL179/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AM179=0,0,AM43*AM179/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AN179=0,0,AN43*AN179/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AO179=0,0,AO43*AO179/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AP179=0,0,AP43*AP179/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AQ179=0,0,AQ43*AQ179/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AR179=0,0,AR43*AR179/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AS179=0,0,AS43*AS179/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AT179=0,0,AT43*AT179/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AU179=0,0,AU43*AU179/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AV179=0,0,AV43*AV179/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AW179=0,0,AW43*AW179/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AX179=0,0,AX43*AX179/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AY179=0,0,AY43*AY179/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(AZ179=0,0,AZ43*AZ179/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BA179=0,0,BA43*BA179/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BB179=0,0,BB43*BB179/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BC179=0,0,BC43*BC179/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BD179=0,0,BD43*BD179/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BE179=0,0,BE43*BE179/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BF179=0,0,BF43*BF179/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BG179=0,0,BG43*BG179/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BH179=0,0,BH43*BH179/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BI179=0,0,BI43*BI179/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BJ179=0,0,BJ43*BJ179/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BK179=0,0,BK43*BK179/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BL179=0,0,BL43*BL179/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BM179=0,0,BM43*BM179/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BN179=0,0,BN43*BN179/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BO179=0,0,BO43*BO179/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BP179=0,0,BP43*BP179/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BQ179=0,0,BQ43*BQ179/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BR179=0,0,BR43*BR179/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BS179=0,0,BS43*BS179/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BT179=0,0,BT43*BT179/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BU179=0,0,BU43*BU179/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BV179=0,0,BV43*BV179/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BW179=0,0,BW43*BW179/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BX179=0,0,BX43*BX179/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BY179=0,0,BY43*BY179/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(BZ179=0,0,BZ43*BZ179/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CA179=0,0,CA43*CA179/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CB179=0,0,CB43*CB179/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CC179=0,0,CC43*CC179/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CD179=0,0,CD43*CD179/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CE179=0,0,CE43*CE179/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CF179=0,0,CF43*CF179/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CG179=0,0,CG43*CG179/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CH179=0,0,CH43*CH179/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CI179=0,0,CI43*CI179/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CJ179=0,0,CJ43*CJ179/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CK179=0,0,CK43*CK179/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CL179=0,0,CL43*CL179/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CM179=0,0,CM43*CM179/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CN179=0,0,CN43*CN179/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CO179=0,0,CO43*CO179/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CP179=0,0,CP43*CP179/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CQ179=0,0,CQ43*CQ179/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CR179=0,0,CR43*CR179/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CS179=0,0,CS43*CS179/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CT179=0,0,CT43*CT179/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CU179=0,0,CU43*CU179/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CV179=0,0,CV43*CV179/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CW179=0,0,CW43*CW179/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CX179=0,0,CX43*CX179/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0},{"$f":"IF(CY179=0,0,CY43*CY179/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G162,IdentFin!$K:$K,\"=\"&$K162)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G162,ResidFin!$K:$K,\"=\"&$K162)))","v":0}]
[{"$f":"Q163&\"_\"&C163&\"_\"&D163","v":"HEAD_INT_BASE_1_"},null,{"$f":"COUNTIF(D$1:D163,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_INT_BASE","Interest base"]
["INT_BASE_1_0",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D164,\"=X\")+$C$6","v":1},0,{"$f":"R12","v":1},{"$f":"R13","v":5},{"$f":"ProjYr+D164","v":2023},{"$f":"G164+E164","v":2024},{"$f":"G164+F164","v":2028},{"$f":"U10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E113=F113,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE","This is the amount of principal to which the interest rate is applied for the purpose of calculating interest payments.",null,null,{"$f":"U96","v":1.42818243706059},{"$f":"IF($O164=1,U96,AVERAGE(U96,V96))","v":1.42818243706059},{"$f":"IF($O164=1,V96,AVERAGE(V96,W96))","v":1.42818243706059},1.0711368277954425,0.714091218530295,0.3570456092651475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O164=1,CH96,AVERAGE(CH96,CI96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_1",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D165,\"=X\")+$C$6","v":1},1,{"$f":"R12","v":1},{"$f":"R13","v":5},2024,2025,2029,{"$f":"V10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E114=F114,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,{"$f":"V97","v":0.89230947727413901},0.89230947727413901,0.89230947727413901,0.66923210795560428,0.44615473863706956,0.22307736931853481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_2",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D166,\"=X\")+$C$6","v":1},2,{"$f":"R12","v":1},{"$f":"R13","v":5},2025,2026,2030,{"$f":"W10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E115=F115,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,{"$f":"W98","v":1.03737581993839},1.03737581993839,1.03737581993839,0.77803186495379251,0.518687909969195,0.2593439549845975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O166=1,BT98,AVERAGE(BT98,BU98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_3",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D167,\"=X\")+$C$6","v":1},3,{"$f":"R12","v":1},{"$f":"R13","v":5},2026,2027,2031,{"$f":"X10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E116=F116,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,{"$f":"X99","v":0.74616959014441497},0.74616959014441497,0.74616959014441497,0.55962719260831117,0.37308479507220743,0.18654239753610369,0,0,0,0,0,0,0,{"$f":"IF($O167=1,AJ99,AVERAGE(AJ99,AK99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_4",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D168,\"=X\")+$C$6","v":1},4,{"$f":"R12","v":1},{"$f":"R13","v":5},2027,2028,2032,{"$f":"Y10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E117=F117,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y100","v":1.0715920320458301},1.0715920320458301,1.0715920320458301,0.80369402403437262,0.53579601602291516,0.26789800801145763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_5",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D169,\"=X\")+$C$6","v":1},5,{"$f":"R12","v":1},{"$f":"R13","v":5},2028,2029,2033,{"$f":"Z10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E118=F118,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,{"$f":"Z101","v":0.64681242811065398},0.64681242811065398,0.64681242811065398,0.48510932108299049,0.32340621405532699,0.1617031070276635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_6",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D170,\"=X\")+$C$6","v":1},6,{"$f":"R12","v":1},{"$f":"R13","v":5},2029,2030,2034,{"$f":"AA10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E119=F119,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,{"$f":"AA102","v":0.80184945495763604},0.80184945495763604,0.80184945495763604,0.60138709121822709,0.40092472747881808,0.20046236373940907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_7",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D171,\"=X\")+$C$6","v":1},7,{"$f":"R12","v":1},{"$f":"R13","v":5},2030,2031,2035,{"$f":"AB10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E120=F120,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,{"$f":"AB103","v":0.554154479025188},0.554154479025188,0.554154479025188,0.415615859268891,0.277077239512594,0.138538619756297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_8",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D172,\"=X\")+$C$6","v":1},8,{"$f":"R12","v":1},{"$f":"R13","v":5},2031,2032,2036,{"$f":"AC10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E121=F121,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC104","v":0.99246866905632103},0.99246866905632103,0.99246866905632103,0.74435150179224074,0.49623433452816046,0.2481171672640802,0,0,0,0,0,0,0,{"$f":"IF($O172=1,AO104,AVERAGE(AO104,AP104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_9",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D173,\"=X\")+$C$6","v":1},9,{"$f":"R12","v":1},{"$f":"R13","v":5},2032,2033,2037,{"$f":"AD10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E122=F122,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD105","v":1.02246777158491},1.02246777158491,1.02246777158491,0.76685082868868248,0.51123388579245499,0.25561694289622749,0,{"$f":"IF($O173=1,AJ105,AVERAGE(AJ105,AK105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_10",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D174,\"=X\")+$C$6","v":1},10,{"$f":"R12","v":1},{"$f":"R13","v":5},2033,2034,2038,{"$f":"AE10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E123=F123,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE106","v":1.27128440542764},1.27128440542764,1.27128440542764,0.95346330407072999,0.63564220271381999,0.31782110135691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_11",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D175,\"=X\")+$C$6","v":1},11,{"$f":"R12","v":1},{"$f":"R13","v":5},2034,2035,2039,{"$f":"AF10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E124=F124,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF107","v":0.81676428505791898},0.81676428505791898,0.81676428505791898,0.61257321379343921,0.40838214252895944,0.20419107126447969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_12",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D176,\"=X\")+$C$6","v":1},12,{"$f":"R12","v":1},{"$f":"R13","v":5},2035,2036,2040,{"$f":"AG10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E125=F125,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_13",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D177,\"=X\")+$C$6","v":1},13,{"$f":"R12","v":1},{"$f":"R13","v":5},2036,2037,2041,{"$f":"AH10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E126=F126,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_14",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D178,\"=X\")+$C$6","v":1},14,{"$f":"R12","v":1},{"$f":"R13","v":5},2037,2038,2042,{"$f":"AI10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E127=F127,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI110","v":0},0,0,0,0,0,0,{"$f":"IF($O178=1,AO110,AVERAGE(AO110,AP110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_1_15",{"$f":"_xlfn.SWITCH(R17,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D179,\"=X\")+$C$6","v":1},15,{"$f":"R12","v":1},{"$f":"R13","v":5},2038,2039,2043,{"$f":"AJ10","v":1},{"$f":"R8","v":"Local"},{"$f":"R10","v":"Market"},{"$f":"R9","v":"Fixed"},{"$f":"R14","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R11,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R11=\"Custom\",\"Custom\",IF(R9=\"Zero-coupon\",\"Zero-coupon\",IF(E128=F128,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ111","v":0},{"$f":"IF($O179=1,AJ111,AVERAGE(AJ111,AK111))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O179=1,CV111,AVERAGE(CV111,CW111))","v":0},0,0]
["End of instrument 1_1_",null,{"$f":"COUNTIF(D$1:D180,\"=X\")+$C$6","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"End of instrument \"&C180","v":"End of instrument 1"}]
[]
[{"$f":"C182&\"-HEAD\"","v":"2-HEAD"},{"$f":"\"INST\"&C182","v":"INST2"},{"$f":"COUNTIF(D$1:D182,\"=X\")+$C$6","v":2},"X",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Instrument \"&RIGHT(B182,LEN(B182)-4)","v":"Instrument 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For use in long term modules"]
[{"$f":"C183&\"-CURR_IS\"","v":"2-CURR_IS"},{"$f":"B182&\"_A\"","v":"INST2_A"},{"$f":"COUNTIF(D$1:D183,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency",{"$f":"IF(VLOOKUP($B182&\"_C\",FinancingIn,U$5,FALSE)=1,\"Local\",IF(VLOOKUP($B182&\"_C\",FinancingIn,U$5,FALSE)=2,\"Foreign\",IF(VLOOKUP($B182&\"_C\",FinancingIn,U$5,FALSE)=3,\"Local-Linked 1\",\"Local-Linked 2\")))","v":"Local"},"Amount of debt issued",null,{"$f":"VLOOKUP($B183,FinancingIn,U$5,FALSE)","v":5.4930093733099703},3.3504407491572579,3.7530325051253453,3.2648242602852808,3.9479997708645014,3.2219124780631834,2.9702043703222492,3.2595537688568319,3.6326569805272984,4.24730118252642,4.2769691081927776,4.2157486401386306,0,0,0,0]
[{"$f":"C183&\"-ITYP-IR\"","v":"2-ITYP-IR"},{"$f":"B182&\"_I\"","v":"INST2_I"},{"$f":"COUNTIF(D$1:D184,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest type","Fixed","Interest rate",null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,0,0,0,0]
[{"$f":"C185&\"-MKTY-ER\"","v":"2-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D185,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R183=\"Local\",1,IF($R183=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R183=\"Local-Linked 1\",$R183=\"Local-Linked 2\"),VLOOKUP($R190,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ185","v":1},{"$f":"AK185","v":1},{"$f":"AL185","v":1},{"$f":"AM185","v":1},{"$f":"AN185","v":1},{"$f":"AO185","v":1},{"$f":"AP185","v":1},{"$f":"AQ185","v":1},{"$f":"AR185","v":1},{"$f":"AS185","v":1},{"$f":"AT185","v":1},{"$f":"AU185","v":1},{"$f":"AV185","v":1},{"$f":"AW185","v":1},{"$f":"AX185","v":1},{"$f":"AY185","v":1},{"$f":"AZ185","v":1},{"$f":"BA185","v":1},{"$f":"BB185","v":1},{"$f":"BC185","v":1},{"$f":"BD185","v":1},{"$f":"BE185","v":1},{"$f":"BF185","v":1},{"$f":"BG185","v":1},{"$f":"BH185","v":1},{"$f":"BI185","v":1},{"$f":"BJ185","v":1},{"$f":"BK185","v":1},{"$f":"BL185","v":1},{"$f":"BM185","v":1},{"$f":"BN185","v":1},{"$f":"BO185","v":1},{"$f":"BP185","v":1},{"$f":"BQ185","v":1},{"$f":"BR185","v":1},{"$f":"BS185","v":1},{"$f":"BT185","v":1},{"$f":"BU185","v":1},{"$f":"BV185","v":1},{"$f":"BW185","v":1},{"$f":"BX185","v":1},{"$f":"BY185","v":1},{"$f":"BZ185","v":1},{"$f":"CA185","v":1},{"$f":"CB185","v":1},{"$f":"CC185","v":1},{"$f":"CD185","v":1},{"$f":"CE185","v":1},{"$f":"CF185","v":1},{"$f":"CG185","v":1},{"$f":"CH185","v":1},{"$f":"CI185","v":1},{"$f":"CJ185","v":1},{"$f":"CK185","v":1},{"$f":"CL185","v":1},{"$f":"CM185","v":1},{"$f":"CN185","v":1},{"$f":"CO185","v":1},{"$f":"CP185","v":1},{"$f":"CQ185","v":1},{"$f":"CR185","v":1},{"$f":"CS185","v":1},{"$f":"CT185","v":1},{"$f":"CU185","v":1},{"$f":"CV185","v":1},{"$f":"CW185","v":1},{"$f":"CX185","v":1}]
[{"$f":"C186&\"-FQ-X1\"","v":"2-FQ-X1"},null,{"$f":"COUNTIF(D$1:D186,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency",{"$f":"IF(VLOOKUP($B182&\"_F\",FinancingIn,U$5,FALSE)=0.5,\"Semiannual\",\"Annual\")","v":"Annual"},{"$f":"\"Percent of \"&Q182&\" allocated to:\"","v":"Percent of Instrument 2 allocated to:"}]
[{"$f":"C187&\"-GP-SHDC\"","v":"2-GP-SHDC"},"SH_GGDDC_AT",{"$f":"COUNTIF(D$1:D187,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Grace",{"$f":"VLOOKUP(B182&\"_G\",FinancingIn,U$5,FALSE)","v":5},null,"Domestic central bank",{"$f":"VLOOKUP($B187,MacrofwData,U$5-1,FALSE)","v":8.5741818095299363E-2},{"$f":"U187","v":8.5741818095299363E-2},{"$f":"V187","v":8.5741818095299363E-2},{"$f":"W187","v":8.5741818095299363E-2},{"$f":"X187","v":8.5741818095299363E-2},{"$f":"Y187","v":8.5741818095299363E-2},{"$f":"Z187","v":8.5741818095299363E-2},{"$f":"AA187","v":8.5741818095299363E-2},{"$f":"AB187","v":8.5741818095299363E-2},{"$f":"AC187","v":8.5741818095299363E-2},{"$f":"AD187","v":8.5741818095299363E-2},{"$f":"AE187","v":8.5741818095299363E-2},{"$f":"AF187","v":8.5741818095299363E-2},{"$f":"AG187","v":8.5741818095299363E-2},{"$f":"AH187","v":8.5741818095299363E-2},{"$f":"AI187","v":8.5741818095299363E-2}]
[{"$f":"C188&\"-MY-SHDB\"","v":"2-MY-SHDB"},"SH_GGDDB_AT",{"$f":"COUNTIF(D$1:D188,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity",{"$f":"VLOOKUP(B182&\"_M\",FinancingIn,U$5,FALSE)","v":15},null,"Domestic commercial banks",{"$f":"VLOOKUP($B188,MacrofwData,U$5-1,FALSE)","v":0.36012313368318588},0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"C189&\"-PR-SHDN\"","v":"2-PR-SHDN"},"SH_GGDDN_AT",{"$f":"COUNTIF(D$1:D189,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Perimeter","Cent. Govt",null,"Domestic other creditors",{"$f":"VLOOKUP($B189,MacrofwData,U$5-1,FALSE)","v":0.22823856047944688},0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688]
[{"$f":"C190&\"-LRSHXO\"","v":"2-LRSHXO"},"SH_GGDXO_AT",{"$f":"COUNTIF(D$1:D190,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Code for linked",{"$f":"IF(R183=\"Local-Linked 1\",\"LLI1\",IF(R183=\"Local-Linked 2\",\"LLI2\",\"n.a.\"))","v":"n.a."},null,"External official creditors",{"$f":"VLOOKUP($B190,MacrofwData,U$5-1,FALSE)","v":0.1754787845211242},0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242]
[{"$f":"C191&\"-X2-SHXP\"","v":"2-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D191,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B191,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C192&\"-X3-CA\"","v":"2-X3-CA"},null,{"$f":"COUNTIF(D$1:D192,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"Committed","No","Option: custom amortization"]
[{"$f":"C193&\"-X4-PJ\"","v":"2-X4-PJ"},null,{"$f":"COUNTIF(D$1:D193,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option: price re-set for linked"]
[{"$f":"C194&\"-ISSUANCE\"","v":"2-ISSUANCE"},"Issuance",{"$f":"COUNTIF(D$1:D194,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,{"$f":"R183","v":"Local"},null,null,null,null,null,null,null,"Debt issued",null,{"$f":"U183","v":5.4930093733099703},{"$f":"V183","v":3.3504407491572579},3.7530325051253453,3.2648242602852808,3.9479997708645014,3.2219124780631834,2.9702043703222492,3.2595537688568319,3.6326569805272984,4.24730118252642,4.2769691081927776,4.2157486401386306,0,0,0,0,{"$f":"IF(AK183=0,0.000001,AK183)","v":9.9999999999999995E-7},{"$f":"IF(AL183=0,0.000001,AL183)","v":9.9999999999999995E-7},{"$f":"IF(AM183=0,0.000001,AM183)","v":9.9999999999999995E-7},9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,{"$f":"IF(CY183=0,0.000001,CY183)","v":9.9999999999999995E-7}]
[{"$f":"C195&\"-ISHARE\"","v":"2-ISHARE"},null,{"$f":"COUNTIF(D$1:D195,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of total debt issuance",null,{"$f":"U194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!U:U)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!U:U))","v":0.37872269695197747},{"$f":"V194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!V:V)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!V:V))","v":0.24391736157127092},{"$f":"W194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!W:W)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!W:W))","v":0.31433456547029553},{"$f":"X194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!X:X)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!X:X))","v":0.188603874361044},{"$f":"Y194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Y:Y)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Y:Y))","v":0.27588142041794872},{"$f":"Z194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Z:Z)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Z:Z))","v":0.31028763159956285},{"$f":"AA194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AA:AA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AA:AA))","v":0.24960494518396911},{"$f":"AB194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AB:AB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AB:AB))","v":0.22508326721425034},{"$f":"AC194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AC:AC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AC:AC))","v":0.23358131536311239},{"$f":"AD194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AD:AD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AD:AD))","v":0.25036969039286627},{"$f":"AE194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AE:AE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AE:AE))","v":0.22069293617086364},{"$f":"AF194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AF:AF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AF:AF))","v":0.24794763875622647},{"$f":"AG194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AG:AG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AG:AG))","v":{"$error":"#N/A"}},{"$f":"AH194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AH:AH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AH:AH))","v":{"$error":"#N/A"}},{"$f":"AI194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AI:AI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AI:AI))","v":{"$error":"#N/A"}},{"$f":"AJ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AJ:AJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AJ:AJ))","v":{"$error":"#N/A"}},{"$f":"AK194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AK:AK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AK:AK))","v":0.16666666666666669},{"$f":"AL194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AL:AL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AL:AL))","v":0.16666666666666669},{"$f":"AM194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AM:AM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AM:AM))","v":0.16666666666666669},{"$f":"AN194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AN:AN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AN:AN))","v":0.16666666666666669},{"$f":"AO194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AO:AO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AO:AO))","v":0.16666666666666669},{"$f":"AP194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AP:AP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AP:AP))","v":0.16666666666666669},{"$f":"AQ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AQ:AQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AQ:AQ))","v":0.16666666666666669},{"$f":"AR194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AR:AR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AR:AR))","v":0.16666666666666669},{"$f":"AS194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AS:AS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AS:AS))","v":0.16666666666666669},{"$f":"AT194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AT:AT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AT:AT))","v":0.16666666666666669},{"$f":"AU194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AU:AU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AU:AU))","v":0.16666666666666669},{"$f":"AV194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AV:AV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AV:AV))","v":0.16666666666666669},{"$f":"AW194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AW:AW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AW:AW))","v":0.16666666666666669},{"$f":"AX194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AX:AX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AX:AX))","v":0.16666666666666669},{"$f":"AY194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AY:AY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AY:AY))","v":0.16666666666666669},{"$f":"AZ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AZ:AZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AZ:AZ))","v":0.16666666666666669},{"$f":"BA194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BA:BA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BA:BA))","v":0.16666666666666669},{"$f":"BB194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BB:BB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BB:BB))","v":0.16666666666666669},{"$f":"BC194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BC:BC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BC:BC))","v":0.16666666666666669},{"$f":"BD194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BD:BD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BD:BD))","v":0.16666666666666669},{"$f":"BE194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BE:BE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BE:BE))","v":0.16666666666666669},{"$f":"BF194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BF:BF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BF:BF))","v":0.16666666666666669},{"$f":"BG194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BG:BG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BG:BG))","v":0.16666666666666669},{"$f":"BH194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BH:BH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BH:BH))","v":0.16666666666666669},{"$f":"BI194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BI:BI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BI:BI))","v":0.16666666666666669},{"$f":"BJ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BJ:BJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BJ:BJ))","v":0.16666666666666669},{"$f":"BK194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BK:BK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BK:BK))","v":0.16666666666666669},{"$f":"BL194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BL:BL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BL:BL))","v":0.16666666666666669},{"$f":"BM194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BM:BM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BM:BM))","v":0.16666666666666669},{"$f":"BN194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BN:BN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BN:BN))","v":0.16666666666666669},{"$f":"BO194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BO:BO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BO:BO))","v":0.16666666666666669},{"$f":"BP194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BP:BP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BP:BP))","v":0.16666666666666669},{"$f":"BQ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BQ:BQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BQ:BQ))","v":0.16666666666666669},{"$f":"BR194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BR:BR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BR:BR))","v":0.16666666666666669},{"$f":"BS194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BS:BS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BS:BS))","v":0.16666666666666669},{"$f":"BT194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BT:BT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BT:BT))","v":0.16666666666666669},{"$f":"BU194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BU:BU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BU:BU))","v":0.16666666666666669},{"$f":"BV194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BV:BV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BV:BV))","v":0.16666666666666669},{"$f":"BW194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BW:BW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BW:BW))","v":0.16666666666666669},{"$f":"BX194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BX:BX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BX:BX))","v":0.16666666666666669},{"$f":"BY194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BY:BY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BY:BY))","v":0.16666666666666669},{"$f":"BZ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BZ:BZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BZ:BZ))","v":0.16666666666666669},{"$f":"CA194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CA:CA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CA:CA))","v":0.16666666666666669},{"$f":"CB194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CB:CB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CB:CB))","v":0.16666666666666669},{"$f":"CC194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CC:CC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CC:CC))","v":0.16666666666666669},{"$f":"CD194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CD:CD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CD:CD))","v":0.16666666666666669},{"$f":"CE194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CE:CE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CE:CE))","v":0.16666666666666669},{"$f":"CF194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CF:CF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CF:CF))","v":0.16666666666666669},{"$f":"CG194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CG:CG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CG:CG))","v":0.16666666666666669},{"$f":"CH194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CH:CH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CH:CH))","v":0.16666666666666669},{"$f":"CI194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CI:CI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CI:CI))","v":0.16666666666666669},{"$f":"CJ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CJ:CJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CJ:CJ))","v":0.16666666666666669},{"$f":"CK194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CK:CK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CK:CK))","v":0.16666666666666669},{"$f":"CL194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CL:CL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CL:CL))","v":0.16666666666666669},{"$f":"CM194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CM:CM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CM:CM))","v":0.16666666666666669},{"$f":"CN194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CN:CN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CN:CN))","v":0.16666666666666669},{"$f":"CO194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CO:CO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CO:CO))","v":0.16666666666666669},{"$f":"CP194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CP:CP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CP:CP))","v":0.16666666666666669},{"$f":"CQ194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CQ:CQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CQ:CQ))","v":0.16666666666666669},{"$f":"CR194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CR:CR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CR:CR))","v":0.16666666666666669},{"$f":"CS194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CS:CS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CS:CS))","v":0.16666666666666669},{"$f":"CT194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CT:CT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CT:CT))","v":0.16666666666666669},{"$f":"CU194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CU:CU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CU:CU))","v":0.16666666666666669},{"$f":"CV194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CV:CV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CV:CV))","v":0.16666666666666669},{"$f":"CW194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CW:CW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CW:CW))","v":0.16666666666666669},{"$f":"CX194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CX:CX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CX:CX))","v":0.16666666666666669},{"$f":"CY194/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CY:CY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CY:CY))","v":0.16666666666666669}]
[{"$f":"C196&\"-CONT_IRT\"","v":"2-CONT_IRT"},null,{"$f":"COUNTIF(D$1:D196,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"IRContribT",null,"Contribution to total marginal effective IR",null,{"$f":"U184*U195","v":1.7042521362838986E-2},{"$f":"V184*V195","v":1.097628127070719E-2},1.4145055446163299E-2,8.4871743462469791E-3,1.2414663918807693E-2,1.0549779474385138E-2,8.4865681362549499E-3,7.6528310852845118E-3,7.9417647223458225E-3,8.5125694733574533E-3,7.5035598298093644E-3,8.4302197177117E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"C197&\"-CONT_IRC\"","v":"2-CONT_IRC"},null,{"$f":"COUNTIF(D$1:D197,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,{"$f":"R183","v":"Local"},null,null,null,null,null,"IRContribC",null,"Contribution to currency marginal effective IR",null,{"$f":"U184*U194/(SUMIFS(IdentFin!U:U,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!U:U,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":2.1063387474713122E-2},{"$f":"V184*V194/(SUMIFS(IdentFin!V:V,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!V:V,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":2.0541700871005032E-2},{"$f":"W184*W194/(SUMIFS(IdentFin!W:W,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!W:W,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.8105249021890972E-2},{"$f":"X184*X194/(SUMIFS(IdentFin!X:X,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!X:X,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.9589279133644763E-2},{"$f":"Y184*Y194/(SUMIFS(IdentFin!Y:Y,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!Y:Y,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.9230970058781997E-2},{"$f":"Z184*Z194/(SUMIFS(IdentFin!Z:Z,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!Z:Z,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.5146534942663586E-2},{"$f":"AA184*AA194/(SUMIFS(IdentFin!AA:AA,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AA:AA,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.2873332815913846E-2},{"$f":"AB184*AB194/(SUMIFS(IdentFin!AB:AB,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AB:AB,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.3949374790147006E-2},{"$f":"AC184*AC194/(SUMIFS(IdentFin!AC:AC,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AC:AC,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.2705346727136703E-2},{"$f":"AD184*AD194/(SUMIFS(IdentFin!AD:AD,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AD:AD,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.2484696718795894E-2},{"$f":"AE184*AE194/(SUMIFS(IdentFin!AE:AE,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AE:AE,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.1117765154237772E-2},{"$f":"AF184*AF194/(SUMIFS(IdentFin!AF:AF,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AF:AF,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":1.2798093396935136E-2},{"$f":"AG184*AG194/(SUMIFS(IdentFin!AG:AG,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AG:AG,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":{"$error":"#N/A"}},{"$f":"AH184*AH194/(SUMIFS(IdentFin!AH:AH,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AH:AH,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":{"$error":"#N/A"}},{"$f":"AI184*AI194/(SUMIFS(IdentFin!AI:AI,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AI:AI,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":{"$error":"#N/A"}},{"$f":"AJ184*AJ194/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K197))","v":{"$error":"#N/A"}}]
[{"$f":"C198&\"-YRSPOST\"","v":"2-YRSPOST"},null,{"$f":"COUNTIF(D$1:D198,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years since issuance:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[{"$f":"C199&\"-SEMIANN_INT\"","v":"2-SEMIANN_INT"},null,{"$f":"COUNTIF(D$1:D199,\"=X\")+$C$6","v":2},null,{"$f":"R187","v":5},{"$f":"R188","v":15},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E199=F199,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, interest",null,{"$f":"IF(AND($O199=0.5,U198=0),0.5,IF(AND(U198>0,U198<=$F199),1,0))","v":0},{"$f":"IF(AND($O199=0.5,V198=0),0.5,IF(AND(V198>0,V198<=$F199),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O199=0.5,CH198=0),0.5,IF(AND(CH198>0,CH198<=$F199),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C200&\"-SEMIANN_AMORT\"","v":"2-SEMIANN_AMORT"},null,{"$f":"COUNTIF(D$1:D200,\"=X\")+$C$6","v":2},null,{"$f":"R187","v":5},{"$f":"R188","v":15},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E200=F200,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, amortization",null,{"$f":"IF(AND($O200=0.5,OR(U198=$E200,U198=$F200)),0.5,IF(AND(U198>$E200,U198<=$F200),1,0))","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O200=0.5,OR(CG198=$E200,CG198=$F200)),0.5,IF(AND(CG198>$E200,CG198<=$F200),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C201&\"-AMORT_SCH\"","v":"2-AMORT_SCH"},null,{"$f":"COUNTIF(D$1:D201,\"=X\")+$C$6","v":2},null,{"$f":"R187","v":5},{"$f":"R188","v":15},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E201=F201,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Amortization schedule",null,{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=U$4,1,0),\"Amortizing\",1/($F201-$E201)*U200,\"Zero-coupon\",IF(U$4=$F201,1,0),\"Custom\",U192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=V$4,1,0),\"Amortizing\",1/($F201-$E201)*V200,\"Zero-coupon\",IF(V$4=$F201,1,0),\"Custom\",V192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=W$4,1,0),\"Amortizing\",1/($F201-$E201)*W200,\"Zero-coupon\",IF(W$4=$F201,1,0),\"Custom\",W192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=X$4,1,0),\"Amortizing\",1/($F201-$E201)*X200,\"Zero-coupon\",IF(X$4=$F201,1,0),\"Custom\",X192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=Y$4,1,0),\"Amortizing\",1/($F201-$E201)*Y200,\"Zero-coupon\",IF(Y$4=$F201,1,0),\"Custom\",Y192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=Z$4,1,0),\"Amortizing\",1/($F201-$E201)*Z200,\"Zero-coupon\",IF(Z$4=$F201,1,0),\"Custom\",Z192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AA$4,1,0),\"Amortizing\",1/($F201-$E201)*AA200,\"Zero-coupon\",IF(AA$4=$F201,1,0),\"Custom\",AA192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AB$4,1,0),\"Amortizing\",1/($F201-$E201)*AB200,\"Zero-coupon\",IF(AB$4=$F201,1,0),\"Custom\",AB192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AC$4,1,0),\"Amortizing\",1/($F201-$E201)*AC200,\"Zero-coupon\",IF(AC$4=$F201,1,0),\"Custom\",AC192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AD$4,1,0),\"Amortizing\",1/($F201-$E201)*AD200,\"Zero-coupon\",IF(AD$4=$F201,1,0),\"Custom\",AD192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AE$4,1,0),\"Amortizing\",1/($F201-$E201)*AE200,\"Zero-coupon\",IF(AE$4=$F201,1,0),\"Custom\",AE192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AF$4,1,0),\"Amortizing\",1/($F201-$E201)*AF200,\"Zero-coupon\",IF(AF$4=$F201,1,0),\"Custom\",AF192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AG$4,1,0),\"Amortizing\",1/($F201-$E201)*AG200,\"Zero-coupon\",IF(AG$4=$F201,1,0),\"Custom\",AG192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AH$4,1,0),\"Amortizing\",1/($F201-$E201)*AH200,\"Zero-coupon\",IF(AH$4=$F201,1,0),\"Custom\",AH192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AI$4,1,0),\"Amortizing\",1/($F201-$E201)*AI200,\"Zero-coupon\",IF(AI$4=$F201,1,0),\"Custom\",AI192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AJ$4,1,0),\"Amortizing\",1/($F201-$E201)*AJ200,\"Zero-coupon\",IF(AJ$4=$F201,1,0),\"Custom\",AJ192)","v":0.1},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AK$4,1,0),\"Amortizing\",1/($F201-$E201)*AK200,\"Zero-coupon\",IF(AK$4=$F201,1,0),\"Custom\",AK192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AL$4,1,0),\"Amortizing\",1/($F201-$E201)*AL200,\"Zero-coupon\",IF(AL$4=$F201,1,0),\"Custom\",AL192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AM$4,1,0),\"Amortizing\",1/($F201-$E201)*AM200,\"Zero-coupon\",IF(AM$4=$F201,1,0),\"Custom\",AM192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AN$4,1,0),\"Amortizing\",1/($F201-$E201)*AN200,\"Zero-coupon\",IF(AN$4=$F201,1,0),\"Custom\",AN192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AO$4,1,0),\"Amortizing\",1/($F201-$E201)*AO200,\"Zero-coupon\",IF(AO$4=$F201,1,0),\"Custom\",AO192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AP$4,1,0),\"Amortizing\",1/($F201-$E201)*AP200,\"Zero-coupon\",IF(AP$4=$F201,1,0),\"Custom\",AP192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AQ$4,1,0),\"Amortizing\",1/($F201-$E201)*AQ200,\"Zero-coupon\",IF(AQ$4=$F201,1,0),\"Custom\",AQ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AR$4,1,0),\"Amortizing\",1/($F201-$E201)*AR200,\"Zero-coupon\",IF(AR$4=$F201,1,0),\"Custom\",AR192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AS$4,1,0),\"Amortizing\",1/($F201-$E201)*AS200,\"Zero-coupon\",IF(AS$4=$F201,1,0),\"Custom\",AS192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AT$4,1,0),\"Amortizing\",1/($F201-$E201)*AT200,\"Zero-coupon\",IF(AT$4=$F201,1,0),\"Custom\",AT192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AU$4,1,0),\"Amortizing\",1/($F201-$E201)*AU200,\"Zero-coupon\",IF(AU$4=$F201,1,0),\"Custom\",AU192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AV$4,1,0),\"Amortizing\",1/($F201-$E201)*AV200,\"Zero-coupon\",IF(AV$4=$F201,1,0),\"Custom\",AV192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AW$4,1,0),\"Amortizing\",1/($F201-$E201)*AW200,\"Zero-coupon\",IF(AW$4=$F201,1,0),\"Custom\",AW192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AX$4,1,0),\"Amortizing\",1/($F201-$E201)*AX200,\"Zero-coupon\",IF(AX$4=$F201,1,0),\"Custom\",AX192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AY$4,1,0),\"Amortizing\",1/($F201-$E201)*AY200,\"Zero-coupon\",IF(AY$4=$F201,1,0),\"Custom\",AY192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=AZ$4,1,0),\"Amortizing\",1/($F201-$E201)*AZ200,\"Zero-coupon\",IF(AZ$4=$F201,1,0),\"Custom\",AZ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BA$4,1,0),\"Amortizing\",1/($F201-$E201)*BA200,\"Zero-coupon\",IF(BA$4=$F201,1,0),\"Custom\",BA192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BB$4,1,0),\"Amortizing\",1/($F201-$E201)*BB200,\"Zero-coupon\",IF(BB$4=$F201,1,0),\"Custom\",BB192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BC$4,1,0),\"Amortizing\",1/($F201-$E201)*BC200,\"Zero-coupon\",IF(BC$4=$F201,1,0),\"Custom\",BC192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BD$4,1,0),\"Amortizing\",1/($F201-$E201)*BD200,\"Zero-coupon\",IF(BD$4=$F201,1,0),\"Custom\",BD192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BE$4,1,0),\"Amortizing\",1/($F201-$E201)*BE200,\"Zero-coupon\",IF(BE$4=$F201,1,0),\"Custom\",BE192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BF$4,1,0),\"Amortizing\",1/($F201-$E201)*BF200,\"Zero-coupon\",IF(BF$4=$F201,1,0),\"Custom\",BF192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BG$4,1,0),\"Amortizing\",1/($F201-$E201)*BG200,\"Zero-coupon\",IF(BG$4=$F201,1,0),\"Custom\",BG192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BH$4,1,0),\"Amortizing\",1/($F201-$E201)*BH200,\"Zero-coupon\",IF(BH$4=$F201,1,0),\"Custom\",BH192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BI$4,1,0),\"Amortizing\",1/($F201-$E201)*BI200,\"Zero-coupon\",IF(BI$4=$F201,1,0),\"Custom\",BI192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BJ$4,1,0),\"Amortizing\",1/($F201-$E201)*BJ200,\"Zero-coupon\",IF(BJ$4=$F201,1,0),\"Custom\",BJ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BK$4,1,0),\"Amortizing\",1/($F201-$E201)*BK200,\"Zero-coupon\",IF(BK$4=$F201,1,0),\"Custom\",BK192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BL$4,1,0),\"Amortizing\",1/($F201-$E201)*BL200,\"Zero-coupon\",IF(BL$4=$F201,1,0),\"Custom\",BL192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BM$4,1,0),\"Amortizing\",1/($F201-$E201)*BM200,\"Zero-coupon\",IF(BM$4=$F201,1,0),\"Custom\",BM192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BN$4,1,0),\"Amortizing\",1/($F201-$E201)*BN200,\"Zero-coupon\",IF(BN$4=$F201,1,0),\"Custom\",BN192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BO$4,1,0),\"Amortizing\",1/($F201-$E201)*BO200,\"Zero-coupon\",IF(BO$4=$F201,1,0),\"Custom\",BO192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BP$4,1,0),\"Amortizing\",1/($F201-$E201)*BP200,\"Zero-coupon\",IF(BP$4=$F201,1,0),\"Custom\",BP192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BQ$4,1,0),\"Amortizing\",1/($F201-$E201)*BQ200,\"Zero-coupon\",IF(BQ$4=$F201,1,0),\"Custom\",BQ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BR$4,1,0),\"Amortizing\",1/($F201-$E201)*BR200,\"Zero-coupon\",IF(BR$4=$F201,1,0),\"Custom\",BR192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BS$4,1,0),\"Amortizing\",1/($F201-$E201)*BS200,\"Zero-coupon\",IF(BS$4=$F201,1,0),\"Custom\",BS192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BT$4,1,0),\"Amortizing\",1/($F201-$E201)*BT200,\"Zero-coupon\",IF(BT$4=$F201,1,0),\"Custom\",BT192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BU$4,1,0),\"Amortizing\",1/($F201-$E201)*BU200,\"Zero-coupon\",IF(BU$4=$F201,1,0),\"Custom\",BU192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BV$4,1,0),\"Amortizing\",1/($F201-$E201)*BV200,\"Zero-coupon\",IF(BV$4=$F201,1,0),\"Custom\",BV192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BW$4,1,0),\"Amortizing\",1/($F201-$E201)*BW200,\"Zero-coupon\",IF(BW$4=$F201,1,0),\"Custom\",BW192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BX$4,1,0),\"Amortizing\",1/($F201-$E201)*BX200,\"Zero-coupon\",IF(BX$4=$F201,1,0),\"Custom\",BX192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BY$4,1,0),\"Amortizing\",1/($F201-$E201)*BY200,\"Zero-coupon\",IF(BY$4=$F201,1,0),\"Custom\",BY192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=BZ$4,1,0),\"Amortizing\",1/($F201-$E201)*BZ200,\"Zero-coupon\",IF(BZ$4=$F201,1,0),\"Custom\",BZ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CA$4,1,0),\"Amortizing\",1/($F201-$E201)*CA200,\"Zero-coupon\",IF(CA$4=$F201,1,0),\"Custom\",CA192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CB$4,1,0),\"Amortizing\",1/($F201-$E201)*CB200,\"Zero-coupon\",IF(CB$4=$F201,1,0),\"Custom\",CB192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CC$4,1,0),\"Amortizing\",1/($F201-$E201)*CC200,\"Zero-coupon\",IF(CC$4=$F201,1,0),\"Custom\",CC192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CD$4,1,0),\"Amortizing\",1/($F201-$E201)*CD200,\"Zero-coupon\",IF(CD$4=$F201,1,0),\"Custom\",CD192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CE$4,1,0),\"Amortizing\",1/($F201-$E201)*CE200,\"Zero-coupon\",IF(CE$4=$F201,1,0),\"Custom\",CE192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CF$4,1,0),\"Amortizing\",1/($F201-$E201)*CF200,\"Zero-coupon\",IF(CF$4=$F201,1,0),\"Custom\",CF192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CG$4,1,0),\"Amortizing\",1/($F201-$E201)*CG200,\"Zero-coupon\",IF(CG$4=$F201,1,0),\"Custom\",CG192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CH$4,1,0),\"Amortizing\",1/($F201-$E201)*CH200,\"Zero-coupon\",IF(CH$4=$F201,1,0),\"Custom\",CH192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CI$4,1,0),\"Amortizing\",1/($F201-$E201)*CI200,\"Zero-coupon\",IF(CI$4=$F201,1,0),\"Custom\",CI192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CJ$4,1,0),\"Amortizing\",1/($F201-$E201)*CJ200,\"Zero-coupon\",IF(CJ$4=$F201,1,0),\"Custom\",CJ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CK$4,1,0),\"Amortizing\",1/($F201-$E201)*CK200,\"Zero-coupon\",IF(CK$4=$F201,1,0),\"Custom\",CK192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CL$4,1,0),\"Amortizing\",1/($F201-$E201)*CL200,\"Zero-coupon\",IF(CL$4=$F201,1,0),\"Custom\",CL192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CM$4,1,0),\"Amortizing\",1/($F201-$E201)*CM200,\"Zero-coupon\",IF(CM$4=$F201,1,0),\"Custom\",CM192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CN$4,1,0),\"Amortizing\",1/($F201-$E201)*CN200,\"Zero-coupon\",IF(CN$4=$F201,1,0),\"Custom\",CN192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CO$4,1,0),\"Amortizing\",1/($F201-$E201)*CO200,\"Zero-coupon\",IF(CO$4=$F201,1,0),\"Custom\",CO192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CP$4,1,0),\"Amortizing\",1/($F201-$E201)*CP200,\"Zero-coupon\",IF(CP$4=$F201,1,0),\"Custom\",CP192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CQ$4,1,0),\"Amortizing\",1/($F201-$E201)*CQ200,\"Zero-coupon\",IF(CQ$4=$F201,1,0),\"Custom\",CQ192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CR$4,1,0),\"Amortizing\",1/($F201-$E201)*CR200,\"Zero-coupon\",IF(CR$4=$F201,1,0),\"Custom\",CR192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CS$4,1,0),\"Amortizing\",1/($F201-$E201)*CS200,\"Zero-coupon\",IF(CS$4=$F201,1,0),\"Custom\",CS192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CT$4,1,0),\"Amortizing\",1/($F201-$E201)*CT200,\"Zero-coupon\",IF(CT$4=$F201,1,0),\"Custom\",CT192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CU$4,1,0),\"Amortizing\",1/($F201-$E201)*CU200,\"Zero-coupon\",IF(CU$4=$F201,1,0),\"Custom\",CU192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CV$4,1,0),\"Amortizing\",1/($F201-$E201)*CV200,\"Zero-coupon\",IF(CV$4=$F201,1,0),\"Custom\",CV192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CW$4,1,0),\"Amortizing\",1/($F201-$E201)*CW200,\"Zero-coupon\",IF(CW$4=$F201,1,0),\"Custom\",CW192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CX$4,1,0),\"Amortizing\",1/($F201-$E201)*CX200,\"Zero-coupon\",IF(CX$4=$F201,1,0),\"Custom\",CX192)","v":0},{"$f":"_xlfn.SWITCH($P201,\"Bullet\",IF($F201=CY$4,1,0),\"Amortizing\",1/($F201-$E201)*CY200,\"Zero-coupon\",IF(CY$4=$F201,1,0),\"Custom\",CY192)","v":0}]
[{"$f":"Q202&\"_\"&C202&\"_\"&D202","v":"HEAD_FI_2_"},null,{"$f":"COUNTIF(D$1:D202,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_FI","Interest rate triangle"]
[{"$f":"Q203&\"_\"&C203&\"_\"&D203","v":"FI_2_0"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D203,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D203","v":2023},{"$f":"G203+E203","v":2028},{"$f":"G203+F203","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E203=F203,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI","Note on the formula: There are 2 parts: (1) The SWITCH statement assigns the applicable interest rate, if \"Fixed\" it is the user's entry in the year of issuance; if \"Floating\", then it is the user's entry in the current year; if \"Zero-coupon\", it is the interest rate the user entered in the issuance year, compounded to maturity. (2) A frequency component, if there are semiannual payments it is 0.5 and it is the first/last year, otherwise it is 1 (annual or custom). ",null,null,{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",U184,\"Zero-coupon\",IF(U$3=$I203,(1+$U184)^$F203-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",V184,\"Zero-coupon\",IF(V$3=$I203,(1+$U184)^$F203-1,0))*V199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",W184,\"Zero-coupon\",IF(W$3=$I203,(1+$U184)^$F203-1,0))*W199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",X184,\"Zero-coupon\",IF(X$3=$I203,(1+$U184)^$F203-1,0))*X199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",Y184,\"Zero-coupon\",IF(Y$3=$I203,(1+$U184)^$F203-1,0))*Y199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I203,(1+$U184)^$F203-1,0))*Z199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I203,(1+$U184)^$F203-1,0))*AA199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I203,(1+$U184)^$F203-1,0))*AB199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I203,(1+$U184)^$F203-1,0))*AC199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I203,(1+$U184)^$F203-1,0))*AD199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I203,(1+$U184)^$F203-1,0))*AE199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I203,(1+$U184)^$F203-1,0))*AF199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I203,(1+$U184)^$F203-1,0))*AG199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I203,(1+$U184)^$F203-1,0))*AH199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I203,(1+$U184)^$F203-1,0))*AI199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I203,(1+$U184)^$F203-1,0))*AJ199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I203,(1+$U184)^$F203-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I203,(1+$U184)^$F203-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I203,(1+$U184)^$F203-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I203,(1+$U184)^$F203-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I203,(1+$U184)^$F203-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I203,(1+$U184)^$F203-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I203,(1+$U184)^$F203-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I203,(1+$U184)^$F203-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I203,(1+$U184)^$F203-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I203,(1+$U184)^$F203-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I203,(1+$U184)^$F203-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I203,(1+$U184)^$F203-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I203,(1+$U184)^$F203-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I203,(1+$U184)^$F203-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I203,(1+$U184)^$F203-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I203,(1+$U184)^$F203-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I203,(1+$U184)^$F203-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I203,(1+$U184)^$F203-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I203,(1+$U184)^$F203-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I203,(1+$U184)^$F203-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I203,(1+$U184)^$F203-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I203,(1+$U184)^$F203-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I203,(1+$U184)^$F203-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I203,(1+$U184)^$F203-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I203,(1+$U184)^$F203-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I203,(1+$U184)^$F203-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I203,(1+$U184)^$F203-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I203,(1+$U184)^$F203-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I203,(1+$U184)^$F203-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I203,(1+$U184)^$F203-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I203,(1+$U184)^$F203-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I203,(1+$U184)^$F203-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I203,(1+$U184)^$F203-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I203,(1+$U184)^$F203-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I203,(1+$U184)^$F203-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I203,(1+$U184)^$F203-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I203,(1+$U184)^$F203-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I203,(1+$U184)^$F203-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I203,(1+$U184)^$F203-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I203,(1+$U184)^$F203-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I203,(1+$U184)^$F203-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I203,(1+$U184)^$F203-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I203,(1+$U184)^$F203-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I203,(1+$U184)^$F203-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I203,(1+$U184)^$F203-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I203,(1+$U184)^$F203-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I203,(1+$U184)^$F203-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I203,(1+$U184)^$F203-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I203,(1+$U184)^$F203-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I203,(1+$U184)^$F203-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I203,(1+$U184)^$F203-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I203,(1+$U184)^$F203-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I203,(1+$U184)^$F203-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I203,(1+$U184)^$F203-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I203,(1+$U184)^$F203-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I203,(1+$U184)^$F203-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I203,(1+$U184)^$F203-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I203,(1+$U184)^$F203-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I203,(1+$U184)^$F203-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I203,(1+$U184)^$F203-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I203,(1+$U184)^$F203-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I203,(1+$U184)^$F203-1,0))*CT199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I203,(1+$U184)^$F203-1,0))*CU199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I203,(1+$U184)^$F203-1,0))*CV199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I203,(1+$U184)^$F203-1,0))*CW199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I203,(1+$U184)^$F203-1,0))*CX199","v":0},{"$f":"_xlfn.SWITCH($M203,\"Fixed\",$U184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I203,(1+$U184)^$F203-1,0))*CY199","v":0}]
[{"$f":"Q204&\"_\"&C204&\"_\"&D204","v":"FI_2_1"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D204,\"=X\")+$C$6","v":2},1,{"$f":"R187","v":5},{"$f":"R188","v":15},2024,{"$f":"G204+E204","v":2029},{"$f":"G204+F204","v":2039},{"$f":"V185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E204=F204,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",V184,\"Zero-coupon\",IF(V$3=$I204,(1+$V184)^$F204-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",W184,\"Zero-coupon\",IF(W$3=$I204,(1+$V184)^$F204-1,0))*V199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",X184,\"Zero-coupon\",IF(X$3=$I204,(1+$V184)^$F204-1,0))*W199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",Y184,\"Zero-coupon\",IF(Y$3=$I204,(1+$V184)^$F204-1,0))*X199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I204,(1+$V184)^$F204-1,0))*Y199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I204,(1+$V184)^$F204-1,0))*Z199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I204,(1+$V184)^$F204-1,0))*AA199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I204,(1+$V184)^$F204-1,0))*AB199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I204,(1+$V184)^$F204-1,0))*AC199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I204,(1+$V184)^$F204-1,0))*AD199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I204,(1+$V184)^$F204-1,0))*AE199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I204,(1+$V184)^$F204-1,0))*AF199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I204,(1+$V184)^$F204-1,0))*AG199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I204,(1+$V184)^$F204-1,0))*AH199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I204,(1+$V184)^$F204-1,0))*AI199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I204,(1+$V184)^$F204-1,0))*AJ199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I204,(1+$V184)^$F204-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I204,(1+$V184)^$F204-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I204,(1+$V184)^$F204-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I204,(1+$V184)^$F204-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I204,(1+$V184)^$F204-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I204,(1+$V184)^$F204-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I204,(1+$V184)^$F204-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I204,(1+$V184)^$F204-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I204,(1+$V184)^$F204-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I204,(1+$V184)^$F204-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I204,(1+$V184)^$F204-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I204,(1+$V184)^$F204-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I204,(1+$V184)^$F204-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I204,(1+$V184)^$F204-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I204,(1+$V184)^$F204-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I204,(1+$V184)^$F204-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I204,(1+$V184)^$F204-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I204,(1+$V184)^$F204-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I204,(1+$V184)^$F204-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I204,(1+$V184)^$F204-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I204,(1+$V184)^$F204-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I204,(1+$V184)^$F204-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I204,(1+$V184)^$F204-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I204,(1+$V184)^$F204-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I204,(1+$V184)^$F204-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I204,(1+$V184)^$F204-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I204,(1+$V184)^$F204-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I204,(1+$V184)^$F204-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I204,(1+$V184)^$F204-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I204,(1+$V184)^$F204-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I204,(1+$V184)^$F204-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I204,(1+$V184)^$F204-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I204,(1+$V184)^$F204-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I204,(1+$V184)^$F204-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I204,(1+$V184)^$F204-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I204,(1+$V184)^$F204-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I204,(1+$V184)^$F204-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I204,(1+$V184)^$F204-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I204,(1+$V184)^$F204-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I204,(1+$V184)^$F204-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I204,(1+$V184)^$F204-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I204,(1+$V184)^$F204-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I204,(1+$V184)^$F204-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I204,(1+$V184)^$F204-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I204,(1+$V184)^$F204-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I204,(1+$V184)^$F204-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I204,(1+$V184)^$F204-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I204,(1+$V184)^$F204-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I204,(1+$V184)^$F204-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I204,(1+$V184)^$F204-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I204,(1+$V184)^$F204-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I204,(1+$V184)^$F204-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I204,(1+$V184)^$F204-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I204,(1+$V184)^$F204-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I204,(1+$V184)^$F204-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I204,(1+$V184)^$F204-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I204,(1+$V184)^$F204-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I204,(1+$V184)^$F204-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I204,(1+$V184)^$F204-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I204,(1+$V184)^$F204-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I204,(1+$V184)^$F204-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I204,(1+$V184)^$F204-1,0))*CT199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I204,(1+$V184)^$F204-1,0))*CU199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I204,(1+$V184)^$F204-1,0))*CV199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I204,(1+$V184)^$F204-1,0))*CW199","v":0},{"$f":"_xlfn.SWITCH($M204,\"Fixed\",$V184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I204,(1+$V184)^$F204-1,0))*CX199","v":0}]
["FI_2_2",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D205,\"=X\")+$C$6","v":2},2,{"$f":"R187","v":5},{"$f":"R188","v":15},2025,2030,2040,{"$f":"W185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E205=F205,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",W184,\"Zero-coupon\",IF(W$3=$I205,(1+$W184)^$F205-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",X184,\"Zero-coupon\",IF(X$3=$I205,(1+$W184)^$F205-1,0))*V199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",Y184,\"Zero-coupon\",IF(Y$3=$I205,(1+$W184)^$F205-1,0))*W199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I205,(1+$W184)^$F205-1,0))*X199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I205,(1+$W184)^$F205-1,0))*Y199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I205,(1+$W184)^$F205-1,0))*Z199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I205,(1+$W184)^$F205-1,0))*AA199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I205,(1+$W184)^$F205-1,0))*AB199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I205,(1+$W184)^$F205-1,0))*AC199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I205,(1+$W184)^$F205-1,0))*AD199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I205,(1+$W184)^$F205-1,0))*AE199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I205,(1+$W184)^$F205-1,0))*AF199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I205,(1+$W184)^$F205-1,0))*AG199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I205,(1+$W184)^$F205-1,0))*AH199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I205,(1+$W184)^$F205-1,0))*AI199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I205,(1+$W184)^$F205-1,0))*AJ199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I205,(1+$W184)^$F205-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I205,(1+$W184)^$F205-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I205,(1+$W184)^$F205-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I205,(1+$W184)^$F205-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I205,(1+$W184)^$F205-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I205,(1+$W184)^$F205-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I205,(1+$W184)^$F205-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I205,(1+$W184)^$F205-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I205,(1+$W184)^$F205-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I205,(1+$W184)^$F205-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I205,(1+$W184)^$F205-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I205,(1+$W184)^$F205-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I205,(1+$W184)^$F205-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I205,(1+$W184)^$F205-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I205,(1+$W184)^$F205-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I205,(1+$W184)^$F205-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I205,(1+$W184)^$F205-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I205,(1+$W184)^$F205-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I205,(1+$W184)^$F205-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I205,(1+$W184)^$F205-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I205,(1+$W184)^$F205-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I205,(1+$W184)^$F205-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I205,(1+$W184)^$F205-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I205,(1+$W184)^$F205-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I205,(1+$W184)^$F205-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I205,(1+$W184)^$F205-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I205,(1+$W184)^$F205-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I205,(1+$W184)^$F205-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I205,(1+$W184)^$F205-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I205,(1+$W184)^$F205-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I205,(1+$W184)^$F205-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I205,(1+$W184)^$F205-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I205,(1+$W184)^$F205-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I205,(1+$W184)^$F205-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I205,(1+$W184)^$F205-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I205,(1+$W184)^$F205-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I205,(1+$W184)^$F205-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I205,(1+$W184)^$F205-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I205,(1+$W184)^$F205-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I205,(1+$W184)^$F205-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I205,(1+$W184)^$F205-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I205,(1+$W184)^$F205-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I205,(1+$W184)^$F205-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I205,(1+$W184)^$F205-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I205,(1+$W184)^$F205-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I205,(1+$W184)^$F205-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I205,(1+$W184)^$F205-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I205,(1+$W184)^$F205-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I205,(1+$W184)^$F205-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I205,(1+$W184)^$F205-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I205,(1+$W184)^$F205-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I205,(1+$W184)^$F205-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I205,(1+$W184)^$F205-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I205,(1+$W184)^$F205-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I205,(1+$W184)^$F205-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I205,(1+$W184)^$F205-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I205,(1+$W184)^$F205-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I205,(1+$W184)^$F205-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I205,(1+$W184)^$F205-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I205,(1+$W184)^$F205-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I205,(1+$W184)^$F205-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I205,(1+$W184)^$F205-1,0))*CT199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I205,(1+$W184)^$F205-1,0))*CU199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I205,(1+$W184)^$F205-1,0))*CV199","v":0},{"$f":"_xlfn.SWITCH($M205,\"Fixed\",$W184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I205,(1+$W184)^$F205-1,0))*CW199","v":0}]
["FI_2_3",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D206,\"=X\")+$C$6","v":2},3,{"$f":"R187","v":5},{"$f":"R188","v":15},2026,2031,2041,{"$f":"X185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E206=F206,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",X184,\"Zero-coupon\",IF(X$3=$I206,(1+$X184)^$F206-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",Y184,\"Zero-coupon\",IF(Y$3=$I206,(1+$X184)^$F206-1,0))*V199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I206,(1+$X184)^$F206-1,0))*W199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I206,(1+$X184)^$F206-1,0))*X199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I206,(1+$X184)^$F206-1,0))*Y199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I206,(1+$X184)^$F206-1,0))*Z199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I206,(1+$X184)^$F206-1,0))*AA199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I206,(1+$X184)^$F206-1,0))*AB199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I206,(1+$X184)^$F206-1,0))*AC199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I206,(1+$X184)^$F206-1,0))*AD199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I206,(1+$X184)^$F206-1,0))*AE199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I206,(1+$X184)^$F206-1,0))*AF199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I206,(1+$X184)^$F206-1,0))*AG199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I206,(1+$X184)^$F206-1,0))*AH199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I206,(1+$X184)^$F206-1,0))*AI199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I206,(1+$X184)^$F206-1,0))*AJ199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I206,(1+$X184)^$F206-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I206,(1+$X184)^$F206-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I206,(1+$X184)^$F206-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I206,(1+$X184)^$F206-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I206,(1+$X184)^$F206-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I206,(1+$X184)^$F206-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I206,(1+$X184)^$F206-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I206,(1+$X184)^$F206-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I206,(1+$X184)^$F206-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I206,(1+$X184)^$F206-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I206,(1+$X184)^$F206-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I206,(1+$X184)^$F206-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I206,(1+$X184)^$F206-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I206,(1+$X184)^$F206-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I206,(1+$X184)^$F206-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I206,(1+$X184)^$F206-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I206,(1+$X184)^$F206-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I206,(1+$X184)^$F206-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I206,(1+$X184)^$F206-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I206,(1+$X184)^$F206-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I206,(1+$X184)^$F206-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I206,(1+$X184)^$F206-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I206,(1+$X184)^$F206-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I206,(1+$X184)^$F206-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I206,(1+$X184)^$F206-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I206,(1+$X184)^$F206-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I206,(1+$X184)^$F206-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I206,(1+$X184)^$F206-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I206,(1+$X184)^$F206-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I206,(1+$X184)^$F206-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I206,(1+$X184)^$F206-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I206,(1+$X184)^$F206-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I206,(1+$X184)^$F206-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I206,(1+$X184)^$F206-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I206,(1+$X184)^$F206-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I206,(1+$X184)^$F206-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I206,(1+$X184)^$F206-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I206,(1+$X184)^$F206-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I206,(1+$X184)^$F206-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I206,(1+$X184)^$F206-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I206,(1+$X184)^$F206-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I206,(1+$X184)^$F206-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I206,(1+$X184)^$F206-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I206,(1+$X184)^$F206-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I206,(1+$X184)^$F206-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I206,(1+$X184)^$F206-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I206,(1+$X184)^$F206-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I206,(1+$X184)^$F206-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I206,(1+$X184)^$F206-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I206,(1+$X184)^$F206-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I206,(1+$X184)^$F206-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I206,(1+$X184)^$F206-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I206,(1+$X184)^$F206-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I206,(1+$X184)^$F206-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I206,(1+$X184)^$F206-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I206,(1+$X184)^$F206-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I206,(1+$X184)^$F206-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I206,(1+$X184)^$F206-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I206,(1+$X184)^$F206-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I206,(1+$X184)^$F206-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I206,(1+$X184)^$F206-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I206,(1+$X184)^$F206-1,0))*CT199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I206,(1+$X184)^$F206-1,0))*CU199","v":0},{"$f":"_xlfn.SWITCH($M206,\"Fixed\",$X184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I206,(1+$X184)^$F206-1,0))*CV199","v":0}]
["FI_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D207,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E207=F207,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",Y184,\"Zero-coupon\",IF(Y$3=$I207,(1+$Y184)^$F207-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I207,(1+$Y184)^$F207-1,0))*V199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I207,(1+$Y184)^$F207-1,0))*W199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I207,(1+$Y184)^$F207-1,0))*X199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I207,(1+$Y184)^$F207-1,0))*Y199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I207,(1+$Y184)^$F207-1,0))*Z199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I207,(1+$Y184)^$F207-1,0))*AA199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I207,(1+$Y184)^$F207-1,0))*AB199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I207,(1+$Y184)^$F207-1,0))*AC199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I207,(1+$Y184)^$F207-1,0))*AD199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I207,(1+$Y184)^$F207-1,0))*AE199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I207,(1+$Y184)^$F207-1,0))*AF199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I207,(1+$Y184)^$F207-1,0))*AG199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I207,(1+$Y184)^$F207-1,0))*AH199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I207,(1+$Y184)^$F207-1,0))*AI199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I207,(1+$Y184)^$F207-1,0))*AJ199","v":4.4999999999999998E-2},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I207,(1+$Y184)^$F207-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I207,(1+$Y184)^$F207-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I207,(1+$Y184)^$F207-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I207,(1+$Y184)^$F207-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I207,(1+$Y184)^$F207-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I207,(1+$Y184)^$F207-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I207,(1+$Y184)^$F207-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I207,(1+$Y184)^$F207-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I207,(1+$Y184)^$F207-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I207,(1+$Y184)^$F207-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I207,(1+$Y184)^$F207-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I207,(1+$Y184)^$F207-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I207,(1+$Y184)^$F207-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I207,(1+$Y184)^$F207-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I207,(1+$Y184)^$F207-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I207,(1+$Y184)^$F207-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I207,(1+$Y184)^$F207-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I207,(1+$Y184)^$F207-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I207,(1+$Y184)^$F207-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I207,(1+$Y184)^$F207-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I207,(1+$Y184)^$F207-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I207,(1+$Y184)^$F207-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I207,(1+$Y184)^$F207-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I207,(1+$Y184)^$F207-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I207,(1+$Y184)^$F207-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I207,(1+$Y184)^$F207-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I207,(1+$Y184)^$F207-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I207,(1+$Y184)^$F207-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I207,(1+$Y184)^$F207-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I207,(1+$Y184)^$F207-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I207,(1+$Y184)^$F207-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I207,(1+$Y184)^$F207-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I207,(1+$Y184)^$F207-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I207,(1+$Y184)^$F207-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I207,(1+$Y184)^$F207-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I207,(1+$Y184)^$F207-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I207,(1+$Y184)^$F207-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I207,(1+$Y184)^$F207-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I207,(1+$Y184)^$F207-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I207,(1+$Y184)^$F207-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I207,(1+$Y184)^$F207-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I207,(1+$Y184)^$F207-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I207,(1+$Y184)^$F207-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I207,(1+$Y184)^$F207-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I207,(1+$Y184)^$F207-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I207,(1+$Y184)^$F207-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I207,(1+$Y184)^$F207-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I207,(1+$Y184)^$F207-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I207,(1+$Y184)^$F207-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I207,(1+$Y184)^$F207-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I207,(1+$Y184)^$F207-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I207,(1+$Y184)^$F207-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I207,(1+$Y184)^$F207-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I207,(1+$Y184)^$F207-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I207,(1+$Y184)^$F207-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I207,(1+$Y184)^$F207-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I207,(1+$Y184)^$F207-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I207,(1+$Y184)^$F207-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I207,(1+$Y184)^$F207-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I207,(1+$Y184)^$F207-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I207,(1+$Y184)^$F207-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I207,(1+$Y184)^$F207-1,0))*CT199","v":0},{"$f":"_xlfn.SWITCH($M207,\"Fixed\",$Y184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I207,(1+$Y184)^$F207-1,0))*CU199","v":0}]
["FI_2_5",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D208,\"=X\")+$C$6","v":2},5,{"$f":"R187","v":5},{"$f":"R188","v":15},2028,2033,2043,{"$f":"Z185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E208=F208,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",Z184,\"Zero-coupon\",IF(Z$3=$I208,(1+$Z184)^$F208-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I208,(1+$Z184)^$F208-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I208,(1+$Z184)^$F208-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I208,(1+$Z184)^$F208-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I208,(1+$Z184)^$F208-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I208,(1+$Z184)^$F208-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I208,(1+$Z184)^$F208-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I208,(1+$Z184)^$F208-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I208,(1+$Z184)^$F208-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I208,(1+$Z184)^$F208-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I208,(1+$Z184)^$F208-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I208,(1+$Z184)^$F208-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I208,(1+$Z184)^$F208-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I208,(1+$Z184)^$F208-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I208,(1+$Z184)^$F208-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I208,(1+$Z184)^$F208-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I208,(1+$Z184)^$F208-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I208,(1+$Z184)^$F208-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I208,(1+$Z184)^$F208-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I208,(1+$Z184)^$F208-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I208,(1+$Z184)^$F208-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I208,(1+$Z184)^$F208-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I208,(1+$Z184)^$F208-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I208,(1+$Z184)^$F208-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I208,(1+$Z184)^$F208-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I208,(1+$Z184)^$F208-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I208,(1+$Z184)^$F208-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I208,(1+$Z184)^$F208-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I208,(1+$Z184)^$F208-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I208,(1+$Z184)^$F208-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I208,(1+$Z184)^$F208-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I208,(1+$Z184)^$F208-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I208,(1+$Z184)^$F208-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I208,(1+$Z184)^$F208-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I208,(1+$Z184)^$F208-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I208,(1+$Z184)^$F208-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I208,(1+$Z184)^$F208-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I208,(1+$Z184)^$F208-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I208,(1+$Z184)^$F208-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I208,(1+$Z184)^$F208-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I208,(1+$Z184)^$F208-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I208,(1+$Z184)^$F208-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I208,(1+$Z184)^$F208-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I208,(1+$Z184)^$F208-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I208,(1+$Z184)^$F208-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I208,(1+$Z184)^$F208-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I208,(1+$Z184)^$F208-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I208,(1+$Z184)^$F208-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I208,(1+$Z184)^$F208-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I208,(1+$Z184)^$F208-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I208,(1+$Z184)^$F208-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I208,(1+$Z184)^$F208-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I208,(1+$Z184)^$F208-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I208,(1+$Z184)^$F208-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I208,(1+$Z184)^$F208-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I208,(1+$Z184)^$F208-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I208,(1+$Z184)^$F208-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I208,(1+$Z184)^$F208-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I208,(1+$Z184)^$F208-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I208,(1+$Z184)^$F208-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I208,(1+$Z184)^$F208-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I208,(1+$Z184)^$F208-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I208,(1+$Z184)^$F208-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I208,(1+$Z184)^$F208-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I208,(1+$Z184)^$F208-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I208,(1+$Z184)^$F208-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I208,(1+$Z184)^$F208-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I208,(1+$Z184)^$F208-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I208,(1+$Z184)^$F208-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I208,(1+$Z184)^$F208-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I208,(1+$Z184)^$F208-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I208,(1+$Z184)^$F208-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I208,(1+$Z184)^$F208-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I208,(1+$Z184)^$F208-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I208,(1+$Z184)^$F208-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I208,(1+$Z184)^$F208-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I208,(1+$Z184)^$F208-1,0))*CS199","v":0},{"$f":"_xlfn.SWITCH($M208,\"Fixed\",$Z184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I208,(1+$Z184)^$F208-1,0))*CT199","v":0}]
["FI_2_6",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D209,\"=X\")+$C$6","v":2},6,{"$f":"R187","v":5},{"$f":"R188","v":15},2029,2034,2044,{"$f":"AA185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E209=F209,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AA184,\"Zero-coupon\",IF(AA$3=$I209,(1+$AA184)^$F209-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I209,(1+$AA184)^$F209-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I209,(1+$AA184)^$F209-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I209,(1+$AA184)^$F209-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I209,(1+$AA184)^$F209-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I209,(1+$AA184)^$F209-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I209,(1+$AA184)^$F209-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I209,(1+$AA184)^$F209-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I209,(1+$AA184)^$F209-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I209,(1+$AA184)^$F209-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I209,(1+$AA184)^$F209-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I209,(1+$AA184)^$F209-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I209,(1+$AA184)^$F209-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I209,(1+$AA184)^$F209-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I209,(1+$AA184)^$F209-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I209,(1+$AA184)^$F209-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I209,(1+$AA184)^$F209-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I209,(1+$AA184)^$F209-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I209,(1+$AA184)^$F209-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I209,(1+$AA184)^$F209-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I209,(1+$AA184)^$F209-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I209,(1+$AA184)^$F209-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I209,(1+$AA184)^$F209-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I209,(1+$AA184)^$F209-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I209,(1+$AA184)^$F209-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I209,(1+$AA184)^$F209-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I209,(1+$AA184)^$F209-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I209,(1+$AA184)^$F209-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I209,(1+$AA184)^$F209-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I209,(1+$AA184)^$F209-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I209,(1+$AA184)^$F209-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I209,(1+$AA184)^$F209-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I209,(1+$AA184)^$F209-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I209,(1+$AA184)^$F209-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I209,(1+$AA184)^$F209-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I209,(1+$AA184)^$F209-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I209,(1+$AA184)^$F209-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I209,(1+$AA184)^$F209-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I209,(1+$AA184)^$F209-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I209,(1+$AA184)^$F209-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I209,(1+$AA184)^$F209-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I209,(1+$AA184)^$F209-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I209,(1+$AA184)^$F209-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I209,(1+$AA184)^$F209-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I209,(1+$AA184)^$F209-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I209,(1+$AA184)^$F209-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I209,(1+$AA184)^$F209-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I209,(1+$AA184)^$F209-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I209,(1+$AA184)^$F209-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I209,(1+$AA184)^$F209-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I209,(1+$AA184)^$F209-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I209,(1+$AA184)^$F209-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I209,(1+$AA184)^$F209-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I209,(1+$AA184)^$F209-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I209,(1+$AA184)^$F209-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I209,(1+$AA184)^$F209-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I209,(1+$AA184)^$F209-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I209,(1+$AA184)^$F209-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I209,(1+$AA184)^$F209-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I209,(1+$AA184)^$F209-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I209,(1+$AA184)^$F209-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I209,(1+$AA184)^$F209-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I209,(1+$AA184)^$F209-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I209,(1+$AA184)^$F209-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I209,(1+$AA184)^$F209-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I209,(1+$AA184)^$F209-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I209,(1+$AA184)^$F209-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I209,(1+$AA184)^$F209-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I209,(1+$AA184)^$F209-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I209,(1+$AA184)^$F209-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I209,(1+$AA184)^$F209-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I209,(1+$AA184)^$F209-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I209,(1+$AA184)^$F209-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I209,(1+$AA184)^$F209-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I209,(1+$AA184)^$F209-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I209,(1+$AA184)^$F209-1,0))*CR199","v":0},{"$f":"_xlfn.SWITCH($M209,\"Fixed\",$AA184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I209,(1+$AA184)^$F209-1,0))*CS199","v":0}]
["FI_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D210,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E210=F210,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AB184,\"Zero-coupon\",IF(AB$3=$I210,(1+$AB184)^$F210-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I210,(1+$AB184)^$F210-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I210,(1+$AB184)^$F210-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I210,(1+$AB184)^$F210-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I210,(1+$AB184)^$F210-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I210,(1+$AB184)^$F210-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I210,(1+$AB184)^$F210-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I210,(1+$AB184)^$F210-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I210,(1+$AB184)^$F210-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I210,(1+$AB184)^$F210-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I210,(1+$AB184)^$F210-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I210,(1+$AB184)^$F210-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I210,(1+$AB184)^$F210-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I210,(1+$AB184)^$F210-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I210,(1+$AB184)^$F210-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I210,(1+$AB184)^$F210-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I210,(1+$AB184)^$F210-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I210,(1+$AB184)^$F210-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I210,(1+$AB184)^$F210-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I210,(1+$AB184)^$F210-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I210,(1+$AB184)^$F210-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I210,(1+$AB184)^$F210-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I210,(1+$AB184)^$F210-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I210,(1+$AB184)^$F210-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I210,(1+$AB184)^$F210-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I210,(1+$AB184)^$F210-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I210,(1+$AB184)^$F210-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I210,(1+$AB184)^$F210-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I210,(1+$AB184)^$F210-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I210,(1+$AB184)^$F210-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I210,(1+$AB184)^$F210-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I210,(1+$AB184)^$F210-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I210,(1+$AB184)^$F210-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I210,(1+$AB184)^$F210-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I210,(1+$AB184)^$F210-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I210,(1+$AB184)^$F210-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I210,(1+$AB184)^$F210-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I210,(1+$AB184)^$F210-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I210,(1+$AB184)^$F210-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I210,(1+$AB184)^$F210-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I210,(1+$AB184)^$F210-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I210,(1+$AB184)^$F210-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I210,(1+$AB184)^$F210-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I210,(1+$AB184)^$F210-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I210,(1+$AB184)^$F210-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I210,(1+$AB184)^$F210-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I210,(1+$AB184)^$F210-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I210,(1+$AB184)^$F210-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I210,(1+$AB184)^$F210-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I210,(1+$AB184)^$F210-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I210,(1+$AB184)^$F210-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I210,(1+$AB184)^$F210-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I210,(1+$AB184)^$F210-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I210,(1+$AB184)^$F210-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I210,(1+$AB184)^$F210-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I210,(1+$AB184)^$F210-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I210,(1+$AB184)^$F210-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I210,(1+$AB184)^$F210-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I210,(1+$AB184)^$F210-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I210,(1+$AB184)^$F210-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I210,(1+$AB184)^$F210-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I210,(1+$AB184)^$F210-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I210,(1+$AB184)^$F210-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I210,(1+$AB184)^$F210-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I210,(1+$AB184)^$F210-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I210,(1+$AB184)^$F210-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I210,(1+$AB184)^$F210-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I210,(1+$AB184)^$F210-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I210,(1+$AB184)^$F210-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I210,(1+$AB184)^$F210-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I210,(1+$AB184)^$F210-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I210,(1+$AB184)^$F210-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I210,(1+$AB184)^$F210-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I210,(1+$AB184)^$F210-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I210,(1+$AB184)^$F210-1,0))*CQ199","v":0},{"$f":"_xlfn.SWITCH($M210,\"Fixed\",$AB184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I210,(1+$AB184)^$F210-1,0))*CR199","v":0}]
["FI_2_8",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D211,\"=X\")+$C$6","v":2},8,{"$f":"R187","v":5},{"$f":"R188","v":15},2031,2036,2046,{"$f":"AC185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E211=F211,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AC184,\"Zero-coupon\",IF(AC$3=$I211,(1+$AC184)^$F211-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I211,(1+$AC184)^$F211-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I211,(1+$AC184)^$F211-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I211,(1+$AC184)^$F211-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I211,(1+$AC184)^$F211-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I211,(1+$AC184)^$F211-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I211,(1+$AC184)^$F211-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I211,(1+$AC184)^$F211-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I211,(1+$AC184)^$F211-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I211,(1+$AC184)^$F211-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I211,(1+$AC184)^$F211-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I211,(1+$AC184)^$F211-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I211,(1+$AC184)^$F211-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I211,(1+$AC184)^$F211-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I211,(1+$AC184)^$F211-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I211,(1+$AC184)^$F211-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I211,(1+$AC184)^$F211-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I211,(1+$AC184)^$F211-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I211,(1+$AC184)^$F211-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I211,(1+$AC184)^$F211-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I211,(1+$AC184)^$F211-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I211,(1+$AC184)^$F211-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I211,(1+$AC184)^$F211-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I211,(1+$AC184)^$F211-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I211,(1+$AC184)^$F211-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I211,(1+$AC184)^$F211-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I211,(1+$AC184)^$F211-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I211,(1+$AC184)^$F211-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I211,(1+$AC184)^$F211-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I211,(1+$AC184)^$F211-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I211,(1+$AC184)^$F211-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I211,(1+$AC184)^$F211-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I211,(1+$AC184)^$F211-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I211,(1+$AC184)^$F211-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I211,(1+$AC184)^$F211-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I211,(1+$AC184)^$F211-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I211,(1+$AC184)^$F211-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I211,(1+$AC184)^$F211-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I211,(1+$AC184)^$F211-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I211,(1+$AC184)^$F211-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I211,(1+$AC184)^$F211-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I211,(1+$AC184)^$F211-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I211,(1+$AC184)^$F211-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I211,(1+$AC184)^$F211-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I211,(1+$AC184)^$F211-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I211,(1+$AC184)^$F211-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I211,(1+$AC184)^$F211-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I211,(1+$AC184)^$F211-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I211,(1+$AC184)^$F211-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I211,(1+$AC184)^$F211-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I211,(1+$AC184)^$F211-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I211,(1+$AC184)^$F211-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I211,(1+$AC184)^$F211-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I211,(1+$AC184)^$F211-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I211,(1+$AC184)^$F211-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I211,(1+$AC184)^$F211-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I211,(1+$AC184)^$F211-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I211,(1+$AC184)^$F211-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I211,(1+$AC184)^$F211-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I211,(1+$AC184)^$F211-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I211,(1+$AC184)^$F211-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I211,(1+$AC184)^$F211-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I211,(1+$AC184)^$F211-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I211,(1+$AC184)^$F211-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I211,(1+$AC184)^$F211-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I211,(1+$AC184)^$F211-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I211,(1+$AC184)^$F211-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I211,(1+$AC184)^$F211-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I211,(1+$AC184)^$F211-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I211,(1+$AC184)^$F211-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I211,(1+$AC184)^$F211-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I211,(1+$AC184)^$F211-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I211,(1+$AC184)^$F211-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I211,(1+$AC184)^$F211-1,0))*CP199","v":0},{"$f":"_xlfn.SWITCH($M211,\"Fixed\",$AC184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I211,(1+$AC184)^$F211-1,0))*CQ199","v":0}]
["FI_2_9",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D212,\"=X\")+$C$6","v":2},9,{"$f":"R187","v":5},{"$f":"R188","v":15},2032,2037,2047,{"$f":"AD185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E212=F212,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AD184,\"Zero-coupon\",IF(AD$3=$I212,(1+$AD184)^$F212-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I212,(1+$AD184)^$F212-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I212,(1+$AD184)^$F212-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I212,(1+$AD184)^$F212-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I212,(1+$AD184)^$F212-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I212,(1+$AD184)^$F212-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I212,(1+$AD184)^$F212-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I212,(1+$AD184)^$F212-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I212,(1+$AD184)^$F212-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I212,(1+$AD184)^$F212-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I212,(1+$AD184)^$F212-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I212,(1+$AD184)^$F212-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I212,(1+$AD184)^$F212-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I212,(1+$AD184)^$F212-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I212,(1+$AD184)^$F212-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I212,(1+$AD184)^$F212-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I212,(1+$AD184)^$F212-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I212,(1+$AD184)^$F212-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I212,(1+$AD184)^$F212-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I212,(1+$AD184)^$F212-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I212,(1+$AD184)^$F212-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I212,(1+$AD184)^$F212-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I212,(1+$AD184)^$F212-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I212,(1+$AD184)^$F212-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I212,(1+$AD184)^$F212-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I212,(1+$AD184)^$F212-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I212,(1+$AD184)^$F212-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I212,(1+$AD184)^$F212-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I212,(1+$AD184)^$F212-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I212,(1+$AD184)^$F212-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I212,(1+$AD184)^$F212-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I212,(1+$AD184)^$F212-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I212,(1+$AD184)^$F212-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I212,(1+$AD184)^$F212-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I212,(1+$AD184)^$F212-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I212,(1+$AD184)^$F212-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I212,(1+$AD184)^$F212-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I212,(1+$AD184)^$F212-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I212,(1+$AD184)^$F212-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I212,(1+$AD184)^$F212-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I212,(1+$AD184)^$F212-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I212,(1+$AD184)^$F212-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I212,(1+$AD184)^$F212-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I212,(1+$AD184)^$F212-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I212,(1+$AD184)^$F212-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I212,(1+$AD184)^$F212-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I212,(1+$AD184)^$F212-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I212,(1+$AD184)^$F212-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I212,(1+$AD184)^$F212-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I212,(1+$AD184)^$F212-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I212,(1+$AD184)^$F212-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I212,(1+$AD184)^$F212-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I212,(1+$AD184)^$F212-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I212,(1+$AD184)^$F212-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I212,(1+$AD184)^$F212-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I212,(1+$AD184)^$F212-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I212,(1+$AD184)^$F212-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I212,(1+$AD184)^$F212-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I212,(1+$AD184)^$F212-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I212,(1+$AD184)^$F212-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I212,(1+$AD184)^$F212-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I212,(1+$AD184)^$F212-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I212,(1+$AD184)^$F212-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I212,(1+$AD184)^$F212-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I212,(1+$AD184)^$F212-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I212,(1+$AD184)^$F212-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I212,(1+$AD184)^$F212-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I212,(1+$AD184)^$F212-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I212,(1+$AD184)^$F212-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I212,(1+$AD184)^$F212-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I212,(1+$AD184)^$F212-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I212,(1+$AD184)^$F212-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I212,(1+$AD184)^$F212-1,0))*CO199","v":0},{"$f":"_xlfn.SWITCH($M212,\"Fixed\",$AD184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I212,(1+$AD184)^$F212-1,0))*CP199","v":0}]
["FI_2_10",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D213,\"=X\")+$C$6","v":2},10,{"$f":"R187","v":5},{"$f":"R188","v":15},2033,2038,2048,{"$f":"AE185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E213=F213,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AE184,\"Zero-coupon\",IF(AE$3=$I213,(1+$AE184)^$F213-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I213,(1+$AE184)^$F213-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I213,(1+$AE184)^$F213-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I213,(1+$AE184)^$F213-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I213,(1+$AE184)^$F213-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I213,(1+$AE184)^$F213-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I213,(1+$AE184)^$F213-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I213,(1+$AE184)^$F213-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I213,(1+$AE184)^$F213-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I213,(1+$AE184)^$F213-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I213,(1+$AE184)^$F213-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I213,(1+$AE184)^$F213-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I213,(1+$AE184)^$F213-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I213,(1+$AE184)^$F213-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I213,(1+$AE184)^$F213-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I213,(1+$AE184)^$F213-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I213,(1+$AE184)^$F213-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I213,(1+$AE184)^$F213-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I213,(1+$AE184)^$F213-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I213,(1+$AE184)^$F213-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I213,(1+$AE184)^$F213-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I213,(1+$AE184)^$F213-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I213,(1+$AE184)^$F213-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I213,(1+$AE184)^$F213-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I213,(1+$AE184)^$F213-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I213,(1+$AE184)^$F213-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I213,(1+$AE184)^$F213-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I213,(1+$AE184)^$F213-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I213,(1+$AE184)^$F213-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I213,(1+$AE184)^$F213-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I213,(1+$AE184)^$F213-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I213,(1+$AE184)^$F213-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I213,(1+$AE184)^$F213-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I213,(1+$AE184)^$F213-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I213,(1+$AE184)^$F213-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I213,(1+$AE184)^$F213-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I213,(1+$AE184)^$F213-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I213,(1+$AE184)^$F213-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I213,(1+$AE184)^$F213-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I213,(1+$AE184)^$F213-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I213,(1+$AE184)^$F213-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I213,(1+$AE184)^$F213-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I213,(1+$AE184)^$F213-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I213,(1+$AE184)^$F213-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I213,(1+$AE184)^$F213-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I213,(1+$AE184)^$F213-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I213,(1+$AE184)^$F213-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I213,(1+$AE184)^$F213-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I213,(1+$AE184)^$F213-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I213,(1+$AE184)^$F213-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I213,(1+$AE184)^$F213-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I213,(1+$AE184)^$F213-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I213,(1+$AE184)^$F213-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I213,(1+$AE184)^$F213-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I213,(1+$AE184)^$F213-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I213,(1+$AE184)^$F213-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I213,(1+$AE184)^$F213-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I213,(1+$AE184)^$F213-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I213,(1+$AE184)^$F213-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I213,(1+$AE184)^$F213-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I213,(1+$AE184)^$F213-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I213,(1+$AE184)^$F213-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I213,(1+$AE184)^$F213-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I213,(1+$AE184)^$F213-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I213,(1+$AE184)^$F213-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I213,(1+$AE184)^$F213-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I213,(1+$AE184)^$F213-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I213,(1+$AE184)^$F213-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I213,(1+$AE184)^$F213-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I213,(1+$AE184)^$F213-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I213,(1+$AE184)^$F213-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I213,(1+$AE184)^$F213-1,0))*CN199","v":0},{"$f":"_xlfn.SWITCH($M213,\"Fixed\",$AE184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I213,(1+$AE184)^$F213-1,0))*CO199","v":0}]
["FI_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D214,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E214=F214,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AF184,\"Zero-coupon\",IF(AF$3=$I214,(1+$AF184)^$F214-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I214,(1+$AF184)^$F214-1,0))*V199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I214,(1+$AF184)^$F214-1,0))*W199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I214,(1+$AF184)^$F214-1,0))*X199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I214,(1+$AF184)^$F214-1,0))*Y199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I214,(1+$AF184)^$F214-1,0))*Z199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I214,(1+$AF184)^$F214-1,0))*AA199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I214,(1+$AF184)^$F214-1,0))*AB199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I214,(1+$AF184)^$F214-1,0))*AC199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I214,(1+$AF184)^$F214-1,0))*AD199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I214,(1+$AF184)^$F214-1,0))*AE199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I214,(1+$AF184)^$F214-1,0))*AF199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I214,(1+$AF184)^$F214-1,0))*AG199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I214,(1+$AF184)^$F214-1,0))*AH199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I214,(1+$AF184)^$F214-1,0))*AI199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I214,(1+$AF184)^$F214-1,0))*AJ199","v":3.4000000000000002E-2},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I214,(1+$AF184)^$F214-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I214,(1+$AF184)^$F214-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I214,(1+$AF184)^$F214-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I214,(1+$AF184)^$F214-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I214,(1+$AF184)^$F214-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I214,(1+$AF184)^$F214-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I214,(1+$AF184)^$F214-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I214,(1+$AF184)^$F214-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I214,(1+$AF184)^$F214-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I214,(1+$AF184)^$F214-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I214,(1+$AF184)^$F214-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I214,(1+$AF184)^$F214-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I214,(1+$AF184)^$F214-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I214,(1+$AF184)^$F214-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I214,(1+$AF184)^$F214-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I214,(1+$AF184)^$F214-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I214,(1+$AF184)^$F214-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I214,(1+$AF184)^$F214-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I214,(1+$AF184)^$F214-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I214,(1+$AF184)^$F214-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I214,(1+$AF184)^$F214-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I214,(1+$AF184)^$F214-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I214,(1+$AF184)^$F214-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I214,(1+$AF184)^$F214-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I214,(1+$AF184)^$F214-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I214,(1+$AF184)^$F214-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I214,(1+$AF184)^$F214-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I214,(1+$AF184)^$F214-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I214,(1+$AF184)^$F214-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I214,(1+$AF184)^$F214-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I214,(1+$AF184)^$F214-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I214,(1+$AF184)^$F214-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I214,(1+$AF184)^$F214-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I214,(1+$AF184)^$F214-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I214,(1+$AF184)^$F214-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I214,(1+$AF184)^$F214-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I214,(1+$AF184)^$F214-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I214,(1+$AF184)^$F214-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I214,(1+$AF184)^$F214-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I214,(1+$AF184)^$F214-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I214,(1+$AF184)^$F214-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I214,(1+$AF184)^$F214-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I214,(1+$AF184)^$F214-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I214,(1+$AF184)^$F214-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I214,(1+$AF184)^$F214-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I214,(1+$AF184)^$F214-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I214,(1+$AF184)^$F214-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I214,(1+$AF184)^$F214-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I214,(1+$AF184)^$F214-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I214,(1+$AF184)^$F214-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I214,(1+$AF184)^$F214-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I214,(1+$AF184)^$F214-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I214,(1+$AF184)^$F214-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I214,(1+$AF184)^$F214-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I214,(1+$AF184)^$F214-1,0))*CM199","v":0},{"$f":"_xlfn.SWITCH($M214,\"Fixed\",$AF184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I214,(1+$AF184)^$F214-1,0))*CN199","v":0}]
["FI_2_12",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D215,\"=X\")+$C$6","v":2},12,{"$f":"R187","v":5},{"$f":"R188","v":15},2035,2040,2050,{"$f":"AG185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E215=F215,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AG184,\"Zero-coupon\",IF(AG$3=$I215,(1+$AG184)^$F215-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I215,(1+$AG184)^$F215-1,0))*V199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I215,(1+$AG184)^$F215-1,0))*W199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I215,(1+$AG184)^$F215-1,0))*X199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I215,(1+$AG184)^$F215-1,0))*Y199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I215,(1+$AG184)^$F215-1,0))*Z199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I215,(1+$AG184)^$F215-1,0))*AA199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I215,(1+$AG184)^$F215-1,0))*AB199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I215,(1+$AG184)^$F215-1,0))*AC199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I215,(1+$AG184)^$F215-1,0))*AD199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I215,(1+$AG184)^$F215-1,0))*AE199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I215,(1+$AG184)^$F215-1,0))*AF199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I215,(1+$AG184)^$F215-1,0))*AG199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I215,(1+$AG184)^$F215-1,0))*AH199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I215,(1+$AG184)^$F215-1,0))*AI199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I215,(1+$AG184)^$F215-1,0))*AJ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I215,(1+$AG184)^$F215-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I215,(1+$AG184)^$F215-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I215,(1+$AG184)^$F215-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I215,(1+$AG184)^$F215-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I215,(1+$AG184)^$F215-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I215,(1+$AG184)^$F215-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I215,(1+$AG184)^$F215-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I215,(1+$AG184)^$F215-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I215,(1+$AG184)^$F215-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I215,(1+$AG184)^$F215-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I215,(1+$AG184)^$F215-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I215,(1+$AG184)^$F215-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I215,(1+$AG184)^$F215-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I215,(1+$AG184)^$F215-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I215,(1+$AG184)^$F215-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I215,(1+$AG184)^$F215-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I215,(1+$AG184)^$F215-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I215,(1+$AG184)^$F215-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I215,(1+$AG184)^$F215-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I215,(1+$AG184)^$F215-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I215,(1+$AG184)^$F215-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I215,(1+$AG184)^$F215-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I215,(1+$AG184)^$F215-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I215,(1+$AG184)^$F215-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I215,(1+$AG184)^$F215-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I215,(1+$AG184)^$F215-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I215,(1+$AG184)^$F215-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I215,(1+$AG184)^$F215-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I215,(1+$AG184)^$F215-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I215,(1+$AG184)^$F215-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I215,(1+$AG184)^$F215-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I215,(1+$AG184)^$F215-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I215,(1+$AG184)^$F215-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I215,(1+$AG184)^$F215-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I215,(1+$AG184)^$F215-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I215,(1+$AG184)^$F215-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I215,(1+$AG184)^$F215-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I215,(1+$AG184)^$F215-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I215,(1+$AG184)^$F215-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I215,(1+$AG184)^$F215-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I215,(1+$AG184)^$F215-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I215,(1+$AG184)^$F215-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I215,(1+$AG184)^$F215-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I215,(1+$AG184)^$F215-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I215,(1+$AG184)^$F215-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I215,(1+$AG184)^$F215-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I215,(1+$AG184)^$F215-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I215,(1+$AG184)^$F215-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I215,(1+$AG184)^$F215-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I215,(1+$AG184)^$F215-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I215,(1+$AG184)^$F215-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I215,(1+$AG184)^$F215-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I215,(1+$AG184)^$F215-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I215,(1+$AG184)^$F215-1,0))*CL199","v":0},{"$f":"_xlfn.SWITCH($M215,\"Fixed\",$AG184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I215,(1+$AG184)^$F215-1,0))*CM199","v":0}]
["FI_2_13",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D216,\"=X\")+$C$6","v":2},13,{"$f":"R187","v":5},{"$f":"R188","v":15},2036,2041,2051,{"$f":"AH185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E216=F216,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AH184,\"Zero-coupon\",IF(AH$3=$I216,(1+$AH184)^$F216-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I216,(1+$AH184)^$F216-1,0))*V199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I216,(1+$AH184)^$F216-1,0))*W199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I216,(1+$AH184)^$F216-1,0))*X199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I216,(1+$AH184)^$F216-1,0))*Y199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I216,(1+$AH184)^$F216-1,0))*Z199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I216,(1+$AH184)^$F216-1,0))*AA199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I216,(1+$AH184)^$F216-1,0))*AB199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I216,(1+$AH184)^$F216-1,0))*AC199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I216,(1+$AH184)^$F216-1,0))*AD199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I216,(1+$AH184)^$F216-1,0))*AE199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I216,(1+$AH184)^$F216-1,0))*AF199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I216,(1+$AH184)^$F216-1,0))*AG199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I216,(1+$AH184)^$F216-1,0))*AH199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I216,(1+$AH184)^$F216-1,0))*AI199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I216,(1+$AH184)^$F216-1,0))*AJ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I216,(1+$AH184)^$F216-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I216,(1+$AH184)^$F216-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I216,(1+$AH184)^$F216-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I216,(1+$AH184)^$F216-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I216,(1+$AH184)^$F216-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I216,(1+$AH184)^$F216-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I216,(1+$AH184)^$F216-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I216,(1+$AH184)^$F216-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I216,(1+$AH184)^$F216-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I216,(1+$AH184)^$F216-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I216,(1+$AH184)^$F216-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I216,(1+$AH184)^$F216-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I216,(1+$AH184)^$F216-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I216,(1+$AH184)^$F216-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I216,(1+$AH184)^$F216-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I216,(1+$AH184)^$F216-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I216,(1+$AH184)^$F216-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I216,(1+$AH184)^$F216-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I216,(1+$AH184)^$F216-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I216,(1+$AH184)^$F216-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I216,(1+$AH184)^$F216-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I216,(1+$AH184)^$F216-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I216,(1+$AH184)^$F216-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I216,(1+$AH184)^$F216-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I216,(1+$AH184)^$F216-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I216,(1+$AH184)^$F216-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I216,(1+$AH184)^$F216-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I216,(1+$AH184)^$F216-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I216,(1+$AH184)^$F216-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I216,(1+$AH184)^$F216-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I216,(1+$AH184)^$F216-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I216,(1+$AH184)^$F216-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I216,(1+$AH184)^$F216-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I216,(1+$AH184)^$F216-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I216,(1+$AH184)^$F216-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I216,(1+$AH184)^$F216-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I216,(1+$AH184)^$F216-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I216,(1+$AH184)^$F216-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I216,(1+$AH184)^$F216-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I216,(1+$AH184)^$F216-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I216,(1+$AH184)^$F216-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I216,(1+$AH184)^$F216-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I216,(1+$AH184)^$F216-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I216,(1+$AH184)^$F216-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I216,(1+$AH184)^$F216-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I216,(1+$AH184)^$F216-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I216,(1+$AH184)^$F216-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I216,(1+$AH184)^$F216-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I216,(1+$AH184)^$F216-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I216,(1+$AH184)^$F216-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I216,(1+$AH184)^$F216-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I216,(1+$AH184)^$F216-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I216,(1+$AH184)^$F216-1,0))*CK199","v":0},{"$f":"_xlfn.SWITCH($M216,\"Fixed\",$AH184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I216,(1+$AH184)^$F216-1,0))*CL199","v":0}]
["FI_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D217,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E217=F217,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AI184,\"Zero-coupon\",IF(AI$3=$I217,(1+$AI184)^$F217-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I217,(1+$AI184)^$F217-1,0))*V199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I217,(1+$AI184)^$F217-1,0))*W199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I217,(1+$AI184)^$F217-1,0))*X199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I217,(1+$AI184)^$F217-1,0))*Y199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I217,(1+$AI184)^$F217-1,0))*Z199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I217,(1+$AI184)^$F217-1,0))*AA199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I217,(1+$AI184)^$F217-1,0))*AB199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I217,(1+$AI184)^$F217-1,0))*AC199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I217,(1+$AI184)^$F217-1,0))*AD199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I217,(1+$AI184)^$F217-1,0))*AE199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I217,(1+$AI184)^$F217-1,0))*AF199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I217,(1+$AI184)^$F217-1,0))*AG199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I217,(1+$AI184)^$F217-1,0))*AH199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I217,(1+$AI184)^$F217-1,0))*AI199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I217,(1+$AI184)^$F217-1,0))*AJ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I217,(1+$AI184)^$F217-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I217,(1+$AI184)^$F217-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I217,(1+$AI184)^$F217-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I217,(1+$AI184)^$F217-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I217,(1+$AI184)^$F217-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I217,(1+$AI184)^$F217-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I217,(1+$AI184)^$F217-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I217,(1+$AI184)^$F217-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I217,(1+$AI184)^$F217-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I217,(1+$AI184)^$F217-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I217,(1+$AI184)^$F217-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I217,(1+$AI184)^$F217-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I217,(1+$AI184)^$F217-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I217,(1+$AI184)^$F217-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I217,(1+$AI184)^$F217-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I217,(1+$AI184)^$F217-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I217,(1+$AI184)^$F217-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I217,(1+$AI184)^$F217-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I217,(1+$AI184)^$F217-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I217,(1+$AI184)^$F217-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I217,(1+$AI184)^$F217-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I217,(1+$AI184)^$F217-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I217,(1+$AI184)^$F217-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I217,(1+$AI184)^$F217-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I217,(1+$AI184)^$F217-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I217,(1+$AI184)^$F217-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I217,(1+$AI184)^$F217-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I217,(1+$AI184)^$F217-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I217,(1+$AI184)^$F217-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I217,(1+$AI184)^$F217-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I217,(1+$AI184)^$F217-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I217,(1+$AI184)^$F217-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I217,(1+$AI184)^$F217-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I217,(1+$AI184)^$F217-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I217,(1+$AI184)^$F217-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I217,(1+$AI184)^$F217-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I217,(1+$AI184)^$F217-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I217,(1+$AI184)^$F217-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I217,(1+$AI184)^$F217-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I217,(1+$AI184)^$F217-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I217,(1+$AI184)^$F217-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I217,(1+$AI184)^$F217-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I217,(1+$AI184)^$F217-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I217,(1+$AI184)^$F217-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I217,(1+$AI184)^$F217-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I217,(1+$AI184)^$F217-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I217,(1+$AI184)^$F217-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I217,(1+$AI184)^$F217-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I217,(1+$AI184)^$F217-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I217,(1+$AI184)^$F217-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I217,(1+$AI184)^$F217-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I217,(1+$AI184)^$F217-1,0))*CJ199","v":0},{"$f":"_xlfn.SWITCH($M217,\"Fixed\",$AI184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I217,(1+$AI184)^$F217-1,0))*CK199","v":0}]
["FI_2_15",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D218,\"=X\")+$C$6","v":2},15,{"$f":"R187","v":5},{"$f":"R188","v":15},2038,2043,2053,{"$f":"AJ185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E218=F218,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AJ184,\"Zero-coupon\",IF(AJ$3=$I218,(1+$AJ184)^$F218-1,0))*U199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AK184,\"Zero-coupon\",IF(AK$3=$I218,(1+$AJ184)^$F218-1,0))*V199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AL184,\"Zero-coupon\",IF(AL$3=$I218,(1+$AJ184)^$F218-1,0))*W199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AM184,\"Zero-coupon\",IF(AM$3=$I218,(1+$AJ184)^$F218-1,0))*X199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AN184,\"Zero-coupon\",IF(AN$3=$I218,(1+$AJ184)^$F218-1,0))*Y199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AO184,\"Zero-coupon\",IF(AO$3=$I218,(1+$AJ184)^$F218-1,0))*Z199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AP184,\"Zero-coupon\",IF(AP$3=$I218,(1+$AJ184)^$F218-1,0))*AA199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AQ184,\"Zero-coupon\",IF(AQ$3=$I218,(1+$AJ184)^$F218-1,0))*AB199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AR184,\"Zero-coupon\",IF(AR$3=$I218,(1+$AJ184)^$F218-1,0))*AC199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AS184,\"Zero-coupon\",IF(AS$3=$I218,(1+$AJ184)^$F218-1,0))*AD199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AT184,\"Zero-coupon\",IF(AT$3=$I218,(1+$AJ184)^$F218-1,0))*AE199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AU184,\"Zero-coupon\",IF(AU$3=$I218,(1+$AJ184)^$F218-1,0))*AF199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AV184,\"Zero-coupon\",IF(AV$3=$I218,(1+$AJ184)^$F218-1,0))*AG199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AW184,\"Zero-coupon\",IF(AW$3=$I218,(1+$AJ184)^$F218-1,0))*AH199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AX184,\"Zero-coupon\",IF(AX$3=$I218,(1+$AJ184)^$F218-1,0))*AI199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AY184,\"Zero-coupon\",IF(AY$3=$I218,(1+$AJ184)^$F218-1,0))*AJ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",AZ184,\"Zero-coupon\",IF(AZ$3=$I218,(1+$AJ184)^$F218-1,0))*AK199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BA184,\"Zero-coupon\",IF(BA$3=$I218,(1+$AJ184)^$F218-1,0))*AL199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BB184,\"Zero-coupon\",IF(BB$3=$I218,(1+$AJ184)^$F218-1,0))*AM199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BC184,\"Zero-coupon\",IF(BC$3=$I218,(1+$AJ184)^$F218-1,0))*AN199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BD184,\"Zero-coupon\",IF(BD$3=$I218,(1+$AJ184)^$F218-1,0))*AO199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BE184,\"Zero-coupon\",IF(BE$3=$I218,(1+$AJ184)^$F218-1,0))*AP199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BF184,\"Zero-coupon\",IF(BF$3=$I218,(1+$AJ184)^$F218-1,0))*AQ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BG184,\"Zero-coupon\",IF(BG$3=$I218,(1+$AJ184)^$F218-1,0))*AR199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BH184,\"Zero-coupon\",IF(BH$3=$I218,(1+$AJ184)^$F218-1,0))*AS199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BI184,\"Zero-coupon\",IF(BI$3=$I218,(1+$AJ184)^$F218-1,0))*AT199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BJ184,\"Zero-coupon\",IF(BJ$3=$I218,(1+$AJ184)^$F218-1,0))*AU199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BK184,\"Zero-coupon\",IF(BK$3=$I218,(1+$AJ184)^$F218-1,0))*AV199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BL184,\"Zero-coupon\",IF(BL$3=$I218,(1+$AJ184)^$F218-1,0))*AW199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BM184,\"Zero-coupon\",IF(BM$3=$I218,(1+$AJ184)^$F218-1,0))*AX199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BN184,\"Zero-coupon\",IF(BN$3=$I218,(1+$AJ184)^$F218-1,0))*AY199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BO184,\"Zero-coupon\",IF(BO$3=$I218,(1+$AJ184)^$F218-1,0))*AZ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BP184,\"Zero-coupon\",IF(BP$3=$I218,(1+$AJ184)^$F218-1,0))*BA199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BQ184,\"Zero-coupon\",IF(BQ$3=$I218,(1+$AJ184)^$F218-1,0))*BB199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BR184,\"Zero-coupon\",IF(BR$3=$I218,(1+$AJ184)^$F218-1,0))*BC199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BS184,\"Zero-coupon\",IF(BS$3=$I218,(1+$AJ184)^$F218-1,0))*BD199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BT184,\"Zero-coupon\",IF(BT$3=$I218,(1+$AJ184)^$F218-1,0))*BE199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BU184,\"Zero-coupon\",IF(BU$3=$I218,(1+$AJ184)^$F218-1,0))*BF199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BV184,\"Zero-coupon\",IF(BV$3=$I218,(1+$AJ184)^$F218-1,0))*BG199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BW184,\"Zero-coupon\",IF(BW$3=$I218,(1+$AJ184)^$F218-1,0))*BH199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BX184,\"Zero-coupon\",IF(BX$3=$I218,(1+$AJ184)^$F218-1,0))*BI199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BY184,\"Zero-coupon\",IF(BY$3=$I218,(1+$AJ184)^$F218-1,0))*BJ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",BZ184,\"Zero-coupon\",IF(BZ$3=$I218,(1+$AJ184)^$F218-1,0))*BK199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CA184,\"Zero-coupon\",IF(CA$3=$I218,(1+$AJ184)^$F218-1,0))*BL199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CB184,\"Zero-coupon\",IF(CB$3=$I218,(1+$AJ184)^$F218-1,0))*BM199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CC184,\"Zero-coupon\",IF(CC$3=$I218,(1+$AJ184)^$F218-1,0))*BN199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CD184,\"Zero-coupon\",IF(CD$3=$I218,(1+$AJ184)^$F218-1,0))*BO199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CE184,\"Zero-coupon\",IF(CE$3=$I218,(1+$AJ184)^$F218-1,0))*BP199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CF184,\"Zero-coupon\",IF(CF$3=$I218,(1+$AJ184)^$F218-1,0))*BQ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CG184,\"Zero-coupon\",IF(CG$3=$I218,(1+$AJ184)^$F218-1,0))*BR199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CH184,\"Zero-coupon\",IF(CH$3=$I218,(1+$AJ184)^$F218-1,0))*BS199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CI184,\"Zero-coupon\",IF(CI$3=$I218,(1+$AJ184)^$F218-1,0))*BT199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CJ184,\"Zero-coupon\",IF(CJ$3=$I218,(1+$AJ184)^$F218-1,0))*BU199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CK184,\"Zero-coupon\",IF(CK$3=$I218,(1+$AJ184)^$F218-1,0))*BV199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CL184,\"Zero-coupon\",IF(CL$3=$I218,(1+$AJ184)^$F218-1,0))*BW199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CM184,\"Zero-coupon\",IF(CM$3=$I218,(1+$AJ184)^$F218-1,0))*BX199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CN184,\"Zero-coupon\",IF(CN$3=$I218,(1+$AJ184)^$F218-1,0))*BY199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CO184,\"Zero-coupon\",IF(CO$3=$I218,(1+$AJ184)^$F218-1,0))*BZ199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CP184,\"Zero-coupon\",IF(CP$3=$I218,(1+$AJ184)^$F218-1,0))*CA199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CQ184,\"Zero-coupon\",IF(CQ$3=$I218,(1+$AJ184)^$F218-1,0))*CB199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CR184,\"Zero-coupon\",IF(CR$3=$I218,(1+$AJ184)^$F218-1,0))*CC199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CS184,\"Zero-coupon\",IF(CS$3=$I218,(1+$AJ184)^$F218-1,0))*CD199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CT184,\"Zero-coupon\",IF(CT$3=$I218,(1+$AJ184)^$F218-1,0))*CE199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CU184,\"Zero-coupon\",IF(CU$3=$I218,(1+$AJ184)^$F218-1,0))*CF199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CV184,\"Zero-coupon\",IF(CV$3=$I218,(1+$AJ184)^$F218-1,0))*CG199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CW184,\"Zero-coupon\",IF(CW$3=$I218,(1+$AJ184)^$F218-1,0))*CH199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CX184,\"Zero-coupon\",IF(CX$3=$I218,(1+$AJ184)^$F218-1,0))*CI199","v":0},{"$f":"_xlfn.SWITCH($M218,\"Fixed\",$AJ184,\"Floating\",CY184,\"Zero-coupon\",IF(CY$3=$I218,(1+$AJ184)^$F218-1,0))*CJ199","v":0}]
["HEAD_GGDR_PCT_2_",null,{"$f":"COUNTIF(D$1:D219,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGDR_PCT","Share of debt issuance still outstanding"]
[{"$f":"Q220&\"_\"&C220&\"_\"&D220","v":"GGDR_PCT_2_0"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D220,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D220","v":2023},{"$f":"G220+E220","v":2028},{"$f":"G220+F220","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E220=F220,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT","Note on the formula: This is the share of debt that is oustanding at the start of each year.",null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0},{"$f":"1-SUM($U201:CT201)","v":0},{"$f":"1-SUM($U201:CU201)","v":0},{"$f":"1-SUM($U201:CV201)","v":0},{"$f":"1-SUM($U201:CW201)","v":0},{"$f":"1-SUM($U201:CX201)","v":0},{"$f":"1-SUM($U201:CY201)","v":0}]
[{"$f":"Q221&\"_\"&C221&\"_\"&D221","v":"GGDR_PCT_2_1"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D221,\"=X\")+$C$6","v":2},1,{"$f":"R187","v":5},{"$f":"R188","v":15},2024,{"$f":"G221+E221","v":2029},{"$f":"G221+F221","v":2039},{"$f":"V185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E221=F221,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0},{"$f":"1-SUM($U201:CT201)","v":0},{"$f":"1-SUM($U201:CU201)","v":0},{"$f":"1-SUM($U201:CV201)","v":0},{"$f":"1-SUM($U201:CW201)","v":0}]
["GGDR_PCT_2_2",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D222,\"=X\")+$C$6","v":2},2,{"$f":"R187","v":5},{"$f":"R188","v":15},2025,2030,2040,{"$f":"W185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E222=F222,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0},{"$f":"1-SUM($U201:CT201)","v":0},{"$f":"1-SUM($U201:CU201)","v":0},{"$f":"1-SUM($U201:CV201)","v":0}]
["GGDR_PCT_2_3",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D223,\"=X\")+$C$6","v":2},3,{"$f":"R187","v":5},{"$f":"R188","v":15},2026,2031,2041,{"$f":"X185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E223=F223,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0},{"$f":"1-SUM($U201:CT201)","v":0},{"$f":"1-SUM($U201:CU201)","v":0}]
["GGDR_PCT_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D224,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E224=F224,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0},{"$f":"1-SUM($U201:CT201)","v":0}]
["GGDR_PCT_2_5",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D225,\"=X\")+$C$6","v":2},5,{"$f":"R187","v":5},{"$f":"R188","v":15},2028,2033,2043,{"$f":"Z185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E225=F225,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0},{"$f":"1-SUM($U201:CS201)","v":0}]
["GGDR_PCT_2_6",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D226,\"=X\")+$C$6","v":2},6,{"$f":"R187","v":5},{"$f":"R188","v":15},2029,2034,2044,{"$f":"AA185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E226=F226,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0},{"$f":"1-SUM($U201:CR201)","v":0}]
["GGDR_PCT_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D227,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E227=F227,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0},{"$f":"1-SUM($U201:CQ201)","v":0}]
["GGDR_PCT_2_8",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D228,\"=X\")+$C$6","v":2},8,{"$f":"R187","v":5},{"$f":"R188","v":15},2031,2036,2046,{"$f":"AC185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E228=F228,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0},{"$f":"1-SUM($U201:CP201)","v":0}]
["GGDR_PCT_2_9",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D229,\"=X\")+$C$6","v":2},9,{"$f":"R187","v":5},{"$f":"R188","v":15},2032,2037,2047,{"$f":"AD185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E229=F229,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0},{"$f":"1-SUM($U201:CO201)","v":0}]
["GGDR_PCT_2_10",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D230,\"=X\")+$C$6","v":2},10,{"$f":"R187","v":5},{"$f":"R188","v":15},2033,2038,2048,{"$f":"AE185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E230=F230,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0},{"$f":"1-SUM($U201:CN201)","v":0}]
["GGDR_PCT_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D231,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E231=F231,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0},{"$f":"1-SUM($U201:CM201)","v":0}]
["GGDR_PCT_2_12",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D232,\"=X\")+$C$6","v":2},12,{"$f":"R187","v":5},{"$f":"R188","v":15},2035,2040,2050,{"$f":"AG185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E232=F232,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0},{"$f":"1-SUM($U201:CL201)","v":0}]
["GGDR_PCT_2_13",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D233,\"=X\")+$C$6","v":2},13,{"$f":"R187","v":5},{"$f":"R188","v":15},2036,2041,2051,{"$f":"AH185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E233=F233,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0},{"$f":"1-SUM($U201:CK201)","v":0}]
["GGDR_PCT_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D234,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E234=F234,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0},{"$f":"1-SUM($U201:CJ201)","v":0}]
["GGDR_PCT_2_15",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D235,\"=X\")+$C$6","v":2},15,{"$f":"R187","v":5},{"$f":"R188","v":15},2038,2043,2053,{"$f":"AJ185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E235=F235,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U201:U201)","v":1},{"$f":"1-SUM($U201:V201)","v":1},{"$f":"1-SUM($U201:W201)","v":1},{"$f":"1-SUM($U201:X201)","v":1},{"$f":"1-SUM($U201:Y201)","v":1},{"$f":"1-SUM($U201:Z201)","v":1},{"$f":"1-SUM($U201:AA201)","v":0.9},{"$f":"1-SUM($U201:AB201)","v":0.8},{"$f":"1-SUM($U201:AC201)","v":0.7},{"$f":"1-SUM($U201:AD201)","v":0.6},{"$f":"1-SUM($U201:AE201)","v":0.5},{"$f":"1-SUM($U201:AF201)","v":0.4},{"$f":"1-SUM($U201:AG201)","v":0.30000000000000004},{"$f":"1-SUM($U201:AH201)","v":0.20000000000000007},{"$f":"1-SUM($U201:AI201)","v":0.10000000000000009},{"$f":"1-SUM($U201:AJ201)","v":0},{"$f":"1-SUM($U201:AK201)","v":0},{"$f":"1-SUM($U201:AL201)","v":0},{"$f":"1-SUM($U201:AM201)","v":0},{"$f":"1-SUM($U201:AN201)","v":0},{"$f":"1-SUM($U201:AO201)","v":0},{"$f":"1-SUM($U201:AP201)","v":0},{"$f":"1-SUM($U201:AQ201)","v":0},{"$f":"1-SUM($U201:AR201)","v":0},{"$f":"1-SUM($U201:AS201)","v":0},{"$f":"1-SUM($U201:AT201)","v":0},{"$f":"1-SUM($U201:AU201)","v":0},{"$f":"1-SUM($U201:AV201)","v":0},{"$f":"1-SUM($U201:AW201)","v":0},{"$f":"1-SUM($U201:AX201)","v":0},{"$f":"1-SUM($U201:AY201)","v":0},{"$f":"1-SUM($U201:AZ201)","v":0},{"$f":"1-SUM($U201:BA201)","v":0},{"$f":"1-SUM($U201:BB201)","v":0},{"$f":"1-SUM($U201:BC201)","v":0},{"$f":"1-SUM($U201:BD201)","v":0},{"$f":"1-SUM($U201:BE201)","v":0},{"$f":"1-SUM($U201:BF201)","v":0},{"$f":"1-SUM($U201:BG201)","v":0},{"$f":"1-SUM($U201:BH201)","v":0},{"$f":"1-SUM($U201:BI201)","v":0},{"$f":"1-SUM($U201:BJ201)","v":0},{"$f":"1-SUM($U201:BK201)","v":0},{"$f":"1-SUM($U201:BL201)","v":0},{"$f":"1-SUM($U201:BM201)","v":0},{"$f":"1-SUM($U201:BN201)","v":0},{"$f":"1-SUM($U201:BO201)","v":0},{"$f":"1-SUM($U201:BP201)","v":0},{"$f":"1-SUM($U201:BQ201)","v":0},{"$f":"1-SUM($U201:BR201)","v":0},{"$f":"1-SUM($U201:BS201)","v":0},{"$f":"1-SUM($U201:BT201)","v":0},{"$f":"1-SUM($U201:BU201)","v":0},{"$f":"1-SUM($U201:BV201)","v":0},{"$f":"1-SUM($U201:BW201)","v":0},{"$f":"1-SUM($U201:BX201)","v":0},{"$f":"1-SUM($U201:BY201)","v":0},{"$f":"1-SUM($U201:BZ201)","v":0},{"$f":"1-SUM($U201:CA201)","v":0},{"$f":"1-SUM($U201:CB201)","v":0},{"$f":"1-SUM($U201:CC201)","v":0},{"$f":"1-SUM($U201:CD201)","v":0},{"$f":"1-SUM($U201:CE201)","v":0},{"$f":"1-SUM($U201:CF201)","v":0},{"$f":"1-SUM($U201:CG201)","v":0},{"$f":"1-SUM($U201:CH201)","v":0},{"$f":"1-SUM($U201:CI201)","v":0}]
["HEAD_ISS_CALC_INT_2_",null,{"$f":"COUNTIF(D$1:D236,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_INT","Interest-related calculaiton for debt issuance equation"]
[{"$f":"Q237&\"_\"&C237&\"_\"&D237","v":"ISS_CALC_INT_2_0"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D237,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D237","v":2023},{"$f":"G237+E237","v":2028},{"$f":"G237+F237","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E237=F237,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,{"$f":"$U183*U185*U203*U220/$U185","v":0},0.24718542179894865,0.24718542179894865,0.24718542179894865,0.24718542179894865,0.24718542179894865,0.24718542179894865,0.22246687961905379,0.19774833743915893,0.17302979525926404,0.14831125307936918,0.12359271089947432,9.8874168719579464E-2,7.4155626539684605E-2,4.9437084359789746E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U183*CG185*CG203*CG220/$U185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q238&\"_\"&C238&\"_\"&D238","v":"ISS_CALC_INT_2_1"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D238,\"=X\")+$C$6","v":2},1,{"$f":"R187","v":5},{"$f":"R188","v":15},2024,{"$f":"G238+E238","v":2029},{"$f":"G238+F238","v":2039},{"$f":"V185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E238=F238,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,{"$f":"$V183*V185*V204*V221/$V185","v":0},0.15076983371207661,0.15076983371207661,0.15076983371207661,0.15076983371207661,0.15076983371207661,0.15076983371207661,0.13569285034086895,0.1206158669696613,0.10553888359845362,9.046190022724597E-2,7.5384916856038306E-2,6.0307933484830649E-2,4.5230950113622992E-2,3.0153966742415331E-2,1.5076983371207674E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V183*CH185*CH204*CH221/$V185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_2",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D239,\"=X\")+$C$6","v":2},2,{"$f":"R187","v":5},{"$f":"R188","v":15},2025,2030,2040,{"$f":"W185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E239=F239,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,{"$f":"$W183*W185*W205*W222/$W185","v":0},0.16888646273064054,0.16888646273064054,0.16888646273064054,0.16888646273064054,0.16888646273064054,0.16888646273064054,0.15199781645757648,0.13510917018451243,0.11822052391144837,0.10133187763838432,8.4443231365320268E-2,6.7554585092256217E-2,5.0665938819192166E-2,3.3777292546128115E-2,1.6888646273064068E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W183*CI185*CI205*CI222/$W185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_3",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D240,\"=X\")+$C$6","v":2},3,{"$f":"R187","v":5},{"$f":"R188","v":15},2026,2031,2041,{"$f":"X185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E240=F240,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,{"$f":"$X183*X185*X206*X223/$X185","v":0},0.14691709171283762,0.14691709171283762,0.14691709171283762,0.14691709171283762,0.14691709171283762,0.14691709171283762,0.13222538254155386,0.1175336733702701,0.10284196419898634,8.8150255027702573E-2,7.3458545856418811E-2,5.8766836685135049E-2,4.4075127513851294E-2,2.9383418342567535E-2,1.4691709171283776E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$X183*CJ185*CJ206*CJ223/$X185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D241,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E241=F241,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,{"$f":"$Y183*Y185*Y207*Y224/$Y185","v":0},0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.15989399072001231,0.14212799175112206,0.12436199278223178,0.10659599381334153,8.8829994844451282E-2,7.1063995875561031E-2,5.329799690667078E-2,3.5531997937780523E-2,1.7765998968890272E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Y183*CK185*CK207*CK224/$Y185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_5",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D242,\"=X\")+$C$6","v":2},5,{"$f":"R187","v":5},{"$f":"R188","v":15},2028,2033,2043,{"$f":"Z185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E242=F242,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,{"$f":"$Z183*Z185*Z208*Z225/$Z185","v":0},0.10954502425414825,0.10954502425414825,0.10954502425414825,0.10954502425414825,0.10954502425414825,0.10954502425414825,9.859052182873343E-2,8.763601940331861E-2,7.6681516977903763E-2,6.5727014552488944E-2,5.4772512127074124E-2,4.3818009701659305E-2,3.2863507276244479E-2,2.1909004850829656E-2,1.0954502425414835E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Z183*CL185*CL208*CL225/$Z185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_6",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D243,\"=X\")+$C$6","v":2},6,{"$f":"R187","v":5},{"$f":"R188","v":15},2029,2034,2044,{"$f":"AA185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E243=F243,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,{"$f":"$AA183*AA185*AA209*AA226/$AA185","v":0},0.10098694859095649,0.10098694859095649,0.10098694859095649,0.10098694859095649,0.10098694859095649,0.10098694859095649,9.0888253731860838E-2,8.0789558872765191E-2,7.069086401366953E-2,6.059216915457389E-2,5.0493474295478243E-2,4.0394779436382595E-2,3.0296084577286948E-2,2.0197389718191305E-2,1.0098694859095658E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AA183*CM185*CM209*CM226/$AA185","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D244,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E244=F244,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,{"$f":"$AB183*AB185*AB210*AB227/$AB185","v":0},0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,9.9742345327019061E-2,8.8659862512905835E-2,7.7577379698792595E-2,6.6494896884679369E-2,5.5412414070566143E-2,4.4329931256452917E-2,3.3247448442339692E-2,2.2164965628226466E-2,1.1082482814113238E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AB183*CN185*CN210*CN227/$AB185","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_8",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D245,\"=X\")+$C$6","v":2},8,{"$f":"R187","v":5},{"$f":"R188","v":15},2031,2036,2046,{"$f":"AC185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E245=F245,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC183*AC185*AC211*AC228/$AC185","v":0},0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.11115930360413534,9.8808269870342524E-2,8.6457236136549709E-2,7.4106202402756893E-2,6.1755168668964078E-2,4.9404134935171262E-2,3.7053101201378454E-2,2.4702067467585638E-2,1.2351033733792826E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AC183*CO185*CO211*CO228/$AC185","v":0},0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_9",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D246,\"=X\")+$C$6","v":2},9,{"$f":"R187","v":5},{"$f":"R188","v":15},2032,2037,2047,{"$f":"AD185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E246=F246,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD183*AD185*AD212*AD229/$AD185","v":0},0.14440824020589829,0.14440824020589829,0.14440824020589829,0.14440824020589829,0.14440824020589829,0.14440824020589829,0.12996741618530847,0.11552659216471864,0.1010857681441288,8.6644944123538972E-2,7.2204120102949146E-2,5.7763296082359319E-2,4.3322472061769493E-2,2.8881648041179667E-2,1.4440824020589842E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AD183*CP185*CP212*CP229/$AD185","v":0},0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_10",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D247,\"=X\")+$C$6","v":2},10,{"$f":"R187","v":5},{"$f":"R188","v":15},2033,2038,2048,{"$f":"AE185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E247=F247,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE183*AE185*AE213*AE230/$AE185","v":0},0.14541694967855445,0.14541694967855445,0.14541694967855445,0.14541694967855445,0.14541694967855445,0.14541694967855445,0.13087525471069902,0.11633355974284357,0.10179186477498811,8.7250169807132669E-2,7.2708474839277226E-2,5.8166779871421784E-2,4.3625084903566341E-2,2.9083389935710899E-2,1.4541694967855458E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AE183*CQ185*CQ213*CQ230/$AE185","v":0},0,0,0,0,0,0,0,0]
["ISS_CALC_INT_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D248,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E248=F248,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF183*AF185*AF214*AF231/$AF185","v":0},0.14333545376471346,0.14333545376471346,0.14333545376471346,0.14333545376471346,0.14333545376471346,0.14333545376471346,0.12900190838824213,0.11466836301177077,0.10033481763529942,8.6001272258828074E-2,7.166772688235673E-2,5.7334181505885387E-2,4.3000636129414044E-2,2.86670907529427E-2,1.4333545376471359E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AF183*CR185*CR214*CR231/$AF185","v":0},0,0,0,0,0,0,0]
["ISS_CALC_INT_2_12",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D249,\"=X\")+$C$6","v":2},12,{"$f":"R187","v":5},{"$f":"R188","v":15},2035,2040,2050,{"$f":"AG185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E249=F249,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG183*AG185*AG215*AG232/$AG185","v":0},{"$f":"$AG183*AH185*AH215*AH232/$AG185","v":0},{"$f":"$AG183*AI185*AI215*AI232/$AG185","v":0},{"$f":"$AG183*AJ185*AJ215*AJ232/$AG185","v":0},{"$f":"$AG183*AK185*AK215*AK232/$AG185","v":0},{"$f":"$AG183*AL185*AL215*AL232/$AG185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AG183*CX185*CX215*CX232/$AG185","v":0},0]
["ISS_CALC_INT_2_13",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D250,\"=X\")+$C$6","v":2},13,{"$f":"R187","v":5},{"$f":"R188","v":15},2036,2041,2051,{"$f":"AH185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E250=F250,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH183*AH185*AH216*AH233/$AH185","v":0},{"$f":"$AH183*AI185*AI216*AI233/$AH185","v":0},{"$f":"$AH183*AJ185*AJ216*AJ233/$AH185","v":0},{"$f":"$AH183*AK185*AK216*AK233/$AH185","v":0},{"$f":"$AH183*AL185*AL216*AL233/$AH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AH183*CX185*CX216*CX233/$AH185","v":0},0]
["ISS_CALC_INT_2_15",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D252,\"=X\")+$C$6","v":2},15,{"$f":"R187","v":5},{"$f":"R188","v":15},2038,2043,2053,{"$f":"AJ185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E252=F252,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI183*AJ185*AJ218*AJ235/$AI185","v":0},{"$f":"$AI183*AK185*AK218*AK235/$AI185","v":0},{"$f":"$AI183*AL185*AL218*AL235/$AI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI183*CX185*CX218*CX235/$AI185","v":0},0]
[{"$f":"Q254&\"_\"&C254&\"_\"&D254","v":"ISS_CALC_AMT_2_0"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D254,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D254","v":2023},{"$f":"G254+E254","v":2028},{"$f":"G254+F254","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E254=F254,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,{"$f":"U183*U185*U201/U185","v":0},{"$f":"U183*V185*V201/U185","v":0},{"$f":"U183*W185*W201/U185","v":0},{"$f":"U183*X185*X201/U185","v":0},{"$f":"U183*Y185*Y201/U185","v":0},{"$f":"U183*Z185*Z201/U185","v":0},{"$f":"U183*AA185*AA201/U185","v":0.54930093733099705},{"$f":"U183*AB185*AB201/U185","v":0.54930093733099705},{"$f":"U183*AC185*AC201/U185","v":0.54930093733099705},{"$f":"U183*AD185*AD201/U185","v":0.54930093733099705},{"$f":"U183*AE185*AE201/U185","v":0.54930093733099705},{"$f":"U183*AF185*AF201/U185","v":0.54930093733099705},{"$f":"U183*AG185*AG201/U185","v":0.54930093733099705},{"$f":"U183*AH185*AH201/U185","v":0.54930093733099705},{"$f":"U183*AI185*AI201/U185","v":0.54930093733099705},{"$f":"$U183*AJ185*AJ201/$U185","v":0.54930093733099705},{"$f":"$U183*AK185*AK201/$U185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U183*CW185*CW201/$U185","v":0},0,0]
["ISS_CALC_AMT_2_3",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D257,\"=X\")+$C$6","v":2},3,{"$f":"R187","v":5},{"$f":"R188","v":15},2026,2031,2041,{"$f":"X185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E257=F257,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,{"$f":"X183*X185*U201/X185","v":0},{"$f":"X183*Y185*V201/X185","v":0},{"$f":"X183*Z185*W201/X185","v":0},{"$f":"X183*AA185*X201/X185","v":0},{"$f":"X183*AB185*Y201/X185","v":0},{"$f":"X183*AC185*Z201/X185","v":0},{"$f":"X183*AD185*AA201/X185","v":0.32648242602852812},{"$f":"X183*AE185*AB201/X185","v":0.32648242602852812},{"$f":"X183*AF185*AC201/X185","v":0.32648242602852812},{"$f":"X183*AG185*AD201/X185","v":0.32648242602852812},{"$f":"X183*AH185*AE201/X185","v":0.32648242602852812},{"$f":"X183*AI185*AF201/X185","v":0.32648242602852812},{"$f":"$X183*AJ185*AG201/$X185","v":0.32648242602852812},{"$f":"$X183*AK185*AH201/$X185","v":0.32648242602852812},{"$f":"$X183*AL185*AI201/$X185","v":0.32648242602852812},{"$f":"$X183*AM185*AJ201/$X185","v":0.32648242602852812},{"$f":"$X183*AN185*AK201/$X185","v":0},{"$f":"$X183*AO185*AL201/$X185","v":0},{"$f":"$X183*AP185*AM201/$X185","v":0},{"$f":"$X183*AQ185*AN201/$X185","v":0},{"$f":"$X183*AR185*AO201/$X185","v":0},{"$f":"$X183*AS185*AP201/$X185","v":0},{"$f":"$X183*AT185*AQ201/$X185","v":0},{"$f":"$X183*AU185*AR201/$X185","v":0},{"$f":"$X183*AV185*AS201/$X185","v":0},{"$f":"$X183*AW185*AT201/$X185","v":0},{"$f":"$X183*AX185*AU201/$X185","v":0},{"$f":"$X183*AY185*AV201/$X185","v":0},{"$f":"$X183*AZ185*AW201/$X185","v":0},{"$f":"$X183*BA185*AX201/$X185","v":0},{"$f":"$X183*BB185*AY201/$X185","v":0},{"$f":"$X183*BC185*AZ201/$X185","v":0},{"$f":"$X183*BD185*BA201/$X185","v":0},{"$f":"$X183*BE185*BB201/$X185","v":0},{"$f":"$X183*BF185*BC201/$X185","v":0},{"$f":"$X183*BG185*BD201/$X185","v":0},{"$f":"$X183*BH185*BE201/$X185","v":0},{"$f":"$X183*BI185*BF201/$X185","v":0},{"$f":"$X183*BJ185*BG201/$X185","v":0},{"$f":"$X183*BK185*BH201/$X185","v":0},{"$f":"$X183*BL185*BI201/$X185","v":0},{"$f":"$X183*BM185*BJ201/$X185","v":0},{"$f":"$X183*BN185*BK201/$X185","v":0},{"$f":"$X183*BO185*BL201/$X185","v":0},{"$f":"$X183*BP185*BM201/$X185","v":0},{"$f":"$X183*BQ185*BN201/$X185","v":0},{"$f":"$X183*BR185*BO201/$X185","v":0},{"$f":"$X183*BS185*BP201/$X185","v":0},{"$f":"$X183*BT185*BQ201/$X185","v":0},{"$f":"$X183*BU185*BR201/$X185","v":0},{"$f":"$X183*BV185*BS201/$X185","v":0},{"$f":"$X183*BW185*BT201/$X185","v":0},{"$f":"$X183*BX185*BU201/$X185","v":0},{"$f":"$X183*BY185*BV201/$X185","v":0},{"$f":"$X183*BZ185*BW201/$X185","v":0},{"$f":"$X183*CA185*BX201/$X185","v":0},{"$f":"$X183*CB185*BY201/$X185","v":0},{"$f":"$X183*CC185*BZ201/$X185","v":0},{"$f":"$X183*CD185*CA201/$X185","v":0},{"$f":"$X183*CE185*CB201/$X185","v":0},{"$f":"$X183*CF185*CC201/$X185","v":0},{"$f":"$X183*CG185*CD201/$X185","v":0},{"$f":"$X183*CH185*CE201/$X185","v":0},{"$f":"$X183*CI185*CF201/$X185","v":0},{"$f":"$X183*CJ185*CG201/$X185","v":0},{"$f":"$X183*CK185*CH201/$X185","v":0},{"$f":"$X183*CL185*CI201/$X185","v":0},{"$f":"$X183*CM185*CJ201/$X185","v":0},{"$f":"$X183*CN185*CK201/$X185","v":0},{"$f":"$X183*CO185*CL201/$X185","v":0},{"$f":"$X183*CP185*CM201/$X185","v":0},{"$f":"$X183*CQ185*CN201/$X185","v":0},{"$f":"$X183*CR185*CO201/$X185","v":0},{"$f":"$X183*CS185*CP201/$X185","v":0},{"$f":"$X183*CT185*CQ201/$X185","v":0},{"$f":"$X183*CU185*CR201/$X185","v":0},{"$f":"$X183*CV185*CS201/$X185","v":0},{"$f":"$X183*CW185*CT201/$X185","v":0},{"$f":"$X183*CX185*CU201/$X185","v":0},{"$f":"$X183*CY185*CV201/$X185","v":0}]
["ISS_CALC_AMT_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D261,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E261=F261,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,{"$f":"AB183*AB185*U201/AB185","v":0},{"$f":"AB183*AC185*V201/AB185","v":0},{"$f":"AB183*AD185*W201/AB185","v":0},{"$f":"AB183*AE185*X201/AB185","v":0},{"$f":"AB183*AF185*Y201/AB185","v":0},{"$f":"AB183*AG185*Z201/AB185","v":0},{"$f":"AB183*AH185*AA201/AB185","v":0.32595537688568321},{"$f":"AB183*AI185*AB201/AB185","v":0.32595537688568321},{"$f":"$AB183*AJ185*AC201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AK185*AD201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AL185*AE201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AM185*AF201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AN185*AG201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AO185*AH201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AP185*AI201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AQ185*AJ201/$AB185","v":0.32595537688568321},{"$f":"$AB183*AR185*AK201/$AB185","v":0},{"$f":"$AB183*AS185*AL201/$AB185","v":0},{"$f":"$AB183*AT185*AM201/$AB185","v":0},{"$f":"$AB183*AU185*AN201/$AB185","v":0},{"$f":"$AB183*AV185*AO201/$AB185","v":0},{"$f":"$AB183*AW185*AP201/$AB185","v":0},{"$f":"$AB183*AX185*AQ201/$AB185","v":0},{"$f":"$AB183*AY185*AR201/$AB185","v":0},{"$f":"$AB183*AZ185*AS201/$AB185","v":0},{"$f":"$AB183*BA185*AT201/$AB185","v":0},{"$f":"$AB183*BB185*AU201/$AB185","v":0},{"$f":"$AB183*BC185*AV201/$AB185","v":0},{"$f":"$AB183*BD185*AW201/$AB185","v":0},{"$f":"$AB183*BE185*AX201/$AB185","v":0},{"$f":"$AB183*BF185*AY201/$AB185","v":0},{"$f":"$AB183*BG185*AZ201/$AB185","v":0},{"$f":"$AB183*BH185*BA201/$AB185","v":0},{"$f":"$AB183*BI185*BB201/$AB185","v":0},{"$f":"$AB183*BJ185*BC201/$AB185","v":0},{"$f":"$AB183*BK185*BD201/$AB185","v":0},{"$f":"$AB183*BL185*BE201/$AB185","v":0},{"$f":"$AB183*BM185*BF201/$AB185","v":0},{"$f":"$AB183*BN185*BG201/$AB185","v":0},{"$f":"$AB183*BO185*BH201/$AB185","v":0},{"$f":"$AB183*BP185*BI201/$AB185","v":0},{"$f":"$AB183*BQ185*BJ201/$AB185","v":0},{"$f":"$AB183*BR185*BK201/$AB185","v":0},{"$f":"$AB183*BS185*BL201/$AB185","v":0},{"$f":"$AB183*BT185*BM201/$AB185","v":0},{"$f":"$AB183*BU185*BN201/$AB185","v":0},{"$f":"$AB183*BV185*BO201/$AB185","v":0},{"$f":"$AB183*BW185*BP201/$AB185","v":0},{"$f":"$AB183*BX185*BQ201/$AB185","v":0},{"$f":"$AB183*BY185*BR201/$AB185","v":0},{"$f":"$AB183*BZ185*BS201/$AB185","v":0},{"$f":"$AB183*CA185*BT201/$AB185","v":0},{"$f":"$AB183*CB185*BU201/$AB185","v":0},{"$f":"$AB183*CC185*BV201/$AB185","v":0},{"$f":"$AB183*CD185*BW201/$AB185","v":0},{"$f":"$AB183*CE185*BX201/$AB185","v":0},{"$f":"$AB183*CF185*BY201/$AB185","v":0},{"$f":"$AB183*CG185*BZ201/$AB185","v":0},{"$f":"$AB183*CH185*CA201/$AB185","v":0},{"$f":"$AB183*CI185*CB201/$AB185","v":0},{"$f":"$AB183*CJ185*CC201/$AB185","v":0},{"$f":"$AB183*CK185*CD201/$AB185","v":0},{"$f":"$AB183*CL185*CE201/$AB185","v":0},{"$f":"$AB183*CM185*CF201/$AB185","v":0},{"$f":"$AB183*CN185*CG201/$AB185","v":0},{"$f":"$AB183*CO185*CH201/$AB185","v":0},{"$f":"$AB183*CP185*CI201/$AB185","v":0},{"$f":"$AB183*CQ185*CJ201/$AB185","v":0},{"$f":"$AB183*CR185*CK201/$AB185","v":0},{"$f":"$AB183*CS185*CL201/$AB185","v":0},{"$f":"$AB183*CT185*CM201/$AB185","v":0},{"$f":"$AB183*CU185*CN201/$AB185","v":0},{"$f":"$AB183*CV185*CO201/$AB185","v":0},{"$f":"$AB183*CW185*CP201/$AB185","v":0},{"$f":"$AB183*CX185*CQ201/$AB185","v":0},{"$f":"$AB183*CY185*CR201/$AB185","v":0}]
["ISS_CALC_AMT_2_10",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D264,\"=X\")+$C$6","v":2},10,{"$f":"R187","v":5},{"$f":"R188","v":15},2033,2038,2048,{"$f":"AE185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E264=F264,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE183*AE185*U201/AE185","v":0},{"$f":"AE183*AF185*V201/AE185","v":0},{"$f":"AE183*AG185*W201/AE185","v":0},{"$f":"AE183*AH185*X201/AE185","v":0},{"$f":"AE183*AI185*Y201/AE185","v":0},{"$f":"$AE183*AJ185*Z201/$AE185","v":0},{"$f":"$AE183*AK185*AA201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AL185*AB201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AM185*AC201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AN185*AD201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AO185*AE201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AP185*AF201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AQ185*AG201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AR185*AH201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AS185*AI201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AT185*AJ201/$AE185","v":0.4276969108192778},{"$f":"$AE183*AU185*AK201/$AE185","v":0},{"$f":"$AE183*AV185*AL201/$AE185","v":0},{"$f":"$AE183*AW185*AM201/$AE185","v":0},{"$f":"$AE183*AX185*AN201/$AE185","v":0},{"$f":"$AE183*AY185*AO201/$AE185","v":0},{"$f":"$AE183*AZ185*AP201/$AE185","v":0},{"$f":"$AE183*BA185*AQ201/$AE185","v":0},{"$f":"$AE183*BB185*AR201/$AE185","v":0},{"$f":"$AE183*BC185*AS201/$AE185","v":0},{"$f":"$AE183*BD185*AT201/$AE185","v":0},{"$f":"$AE183*BE185*AU201/$AE185","v":0},{"$f":"$AE183*BF185*AV201/$AE185","v":0},{"$f":"$AE183*BG185*AW201/$AE185","v":0},{"$f":"$AE183*BH185*AX201/$AE185","v":0},{"$f":"$AE183*BI185*AY201/$AE185","v":0},{"$f":"$AE183*BJ185*AZ201/$AE185","v":0},{"$f":"$AE183*BK185*BA201/$AE185","v":0},{"$f":"$AE183*BL185*BB201/$AE185","v":0},{"$f":"$AE183*BM185*BC201/$AE185","v":0},{"$f":"$AE183*BN185*BD201/$AE185","v":0},{"$f":"$AE183*BO185*BE201/$AE185","v":0},{"$f":"$AE183*BP185*BF201/$AE185","v":0},{"$f":"$AE183*BQ185*BG201/$AE185","v":0},{"$f":"$AE183*BR185*BH201/$AE185","v":0},{"$f":"$AE183*BS185*BI201/$AE185","v":0},{"$f":"$AE183*BT185*BJ201/$AE185","v":0},{"$f":"$AE183*BU185*BK201/$AE185","v":0},{"$f":"$AE183*BV185*BL201/$AE185","v":0},{"$f":"$AE183*BW185*BM201/$AE185","v":0},{"$f":"$AE183*BX185*BN201/$AE185","v":0},{"$f":"$AE183*BY185*BO201/$AE185","v":0},{"$f":"$AE183*BZ185*BP201/$AE185","v":0},{"$f":"$AE183*CA185*BQ201/$AE185","v":0},{"$f":"$AE183*CB185*BR201/$AE185","v":0},{"$f":"$AE183*CC185*BS201/$AE185","v":0},{"$f":"$AE183*CD185*BT201/$AE185","v":0},{"$f":"$AE183*CE185*BU201/$AE185","v":0},{"$f":"$AE183*CF185*BV201/$AE185","v":0},{"$f":"$AE183*CG185*BW201/$AE185","v":0},{"$f":"$AE183*CH185*BX201/$AE185","v":0},{"$f":"$AE183*CI185*BY201/$AE185","v":0},{"$f":"$AE183*CJ185*BZ201/$AE185","v":0},{"$f":"$AE183*CK185*CA201/$AE185","v":0},{"$f":"$AE183*CL185*CB201/$AE185","v":0},{"$f":"$AE183*CM185*CC201/$AE185","v":0},{"$f":"$AE183*CN185*CD201/$AE185","v":0},{"$f":"$AE183*CO185*CE201/$AE185","v":0},{"$f":"$AE183*CP185*CF201/$AE185","v":0},{"$f":"$AE183*CQ185*CG201/$AE185","v":0},{"$f":"$AE183*CR185*CH201/$AE185","v":0},{"$f":"$AE183*CS185*CI201/$AE185","v":0},{"$f":"$AE183*CT185*CJ201/$AE185","v":0},{"$f":"$AE183*CU185*CK201/$AE185","v":0},{"$f":"$AE183*CV185*CL201/$AE185","v":0},{"$f":"$AE183*CW185*CM201/$AE185","v":0},{"$f":"$AE183*CX185*CN201/$AE185","v":0},{"$f":"$AE183*CY185*CO201/$AE185","v":0}]
["ISS_CALC_AMT_2_13",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D267,\"=X\")+$C$6","v":2},13,{"$f":"R187","v":5},{"$f":"R188","v":15},2036,2041,2051,{"$f":"AH185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E267=F267,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH183*AH185*U201/AH185","v":0},{"$f":"AH183*AI185*V201/AH185","v":0},{"$f":"$AH183*AJ185*W201/$AH185","v":0},{"$f":"$AH183*AK185*X201/$AH185","v":0},{"$f":"$AH183*AL185*Y201/$AH185","v":0},{"$f":"$AH183*AM185*Z201/$AH185","v":0},{"$f":"$AH183*AN185*AA201/$AH185","v":0},{"$f":"$AH183*AO185*AB201/$AH185","v":0},{"$f":"$AH183*AP185*AC201/$AH185","v":0},{"$f":"$AH183*AQ185*AD201/$AH185","v":0},{"$f":"$AH183*AR185*AE201/$AH185","v":0},{"$f":"$AH183*AS185*AF201/$AH185","v":0},{"$f":"$AH183*AT185*AG201/$AH185","v":0},{"$f":"$AH183*AU185*AH201/$AH185","v":0},{"$f":"$AH183*AV185*AI201/$AH185","v":0},{"$f":"$AH183*AW185*AJ201/$AH185","v":0},{"$f":"$AH183*AX185*AK201/$AH185","v":0},{"$f":"$AH183*AY185*AL201/$AH185","v":0},{"$f":"$AH183*AZ185*AM201/$AH185","v":0},{"$f":"$AH183*BA185*AN201/$AH185","v":0},{"$f":"$AH183*BB185*AO201/$AH185","v":0},{"$f":"$AH183*BC185*AP201/$AH185","v":0},{"$f":"$AH183*BD185*AQ201/$AH185","v":0},{"$f":"$AH183*BE185*AR201/$AH185","v":0},{"$f":"$AH183*BF185*AS201/$AH185","v":0},{"$f":"$AH183*BG185*AT201/$AH185","v":0},{"$f":"$AH183*BH185*AU201/$AH185","v":0},{"$f":"$AH183*BI185*AV201/$AH185","v":0},{"$f":"$AH183*BJ185*AW201/$AH185","v":0},{"$f":"$AH183*BK185*AX201/$AH185","v":0},{"$f":"$AH183*BL185*AY201/$AH185","v":0},{"$f":"$AH183*BM185*AZ201/$AH185","v":0},{"$f":"$AH183*BN185*BA201/$AH185","v":0},{"$f":"$AH183*BO185*BB201/$AH185","v":0},{"$f":"$AH183*BP185*BC201/$AH185","v":0},{"$f":"$AH183*BQ185*BD201/$AH185","v":0},{"$f":"$AH183*BR185*BE201/$AH185","v":0},{"$f":"$AH183*BS185*BF201/$AH185","v":0},{"$f":"$AH183*BT185*BG201/$AH185","v":0},{"$f":"$AH183*BU185*BH201/$AH185","v":0},{"$f":"$AH183*BV185*BI201/$AH185","v":0},{"$f":"$AH183*BW185*BJ201/$AH185","v":0},{"$f":"$AH183*BX185*BK201/$AH185","v":0},{"$f":"$AH183*BY185*BL201/$AH185","v":0},{"$f":"$AH183*BZ185*BM201/$AH185","v":0},{"$f":"$AH183*CA185*BN201/$AH185","v":0},{"$f":"$AH183*CB185*BO201/$AH185","v":0},{"$f":"$AH183*CC185*BP201/$AH185","v":0},{"$f":"$AH183*CD185*BQ201/$AH185","v":0},{"$f":"$AH183*CE185*BR201/$AH185","v":0},{"$f":"$AH183*CF185*BS201/$AH185","v":0},{"$f":"$AH183*CG185*BT201/$AH185","v":0},{"$f":"$AH183*CH185*BU201/$AH185","v":0},{"$f":"$AH183*CI185*BV201/$AH185","v":0},{"$f":"$AH183*CJ185*BW201/$AH185","v":0},{"$f":"$AH183*CK185*BX201/$AH185","v":0},{"$f":"$AH183*CL185*BY201/$AH185","v":0},{"$f":"$AH183*CM185*BZ201/$AH185","v":0},{"$f":"$AH183*CN185*CA201/$AH185","v":0},{"$f":"$AH183*CO185*CB201/$AH185","v":0},{"$f":"$AH183*CP185*CC201/$AH185","v":0},{"$f":"$AH183*CQ185*CD201/$AH185","v":0},{"$f":"$AH183*CR185*CE201/$AH185","v":0},{"$f":"$AH183*CS185*CF201/$AH185","v":0},{"$f":"$AH183*CT185*CG201/$AH185","v":0},{"$f":"$AH183*CU185*CH201/$AH185","v":0},{"$f":"$AH183*CV185*CI201/$AH185","v":0},{"$f":"$AH183*CW185*CJ201/$AH185","v":0},{"$f":"$AH183*CX185*CK201/$AH185","v":0},{"$f":"$AH183*CY185*CL201/$AH185","v":0}]
["ISS_CALC_AMT_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D268,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E268=F268,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI183*AI185*U201/AI185","v":0},{"$f":"$AI183*AJ185*V201/$AI185","v":0},{"$f":"$AI183*AK185*W201/$AI185","v":0},{"$f":"$AI183*AL185*X201/$AI185","v":0},{"$f":"$AI183*AM185*Y201/$AI185","v":0},{"$f":"$AI183*AN185*Z201/$AI185","v":0},{"$f":"$AI183*AO185*AA201/$AI185","v":0},{"$f":"$AI183*AP185*AB201/$AI185","v":0},{"$f":"$AI183*AQ185*AC201/$AI185","v":0},{"$f":"$AI183*AR185*AD201/$AI185","v":0},{"$f":"$AI183*AS185*AE201/$AI185","v":0},{"$f":"$AI183*AT185*AF201/$AI185","v":0},{"$f":"$AI183*AU185*AG201/$AI185","v":0},{"$f":"$AI183*AV185*AH201/$AI185","v":0},{"$f":"$AI183*AW185*AI201/$AI185","v":0},{"$f":"$AI183*AX185*AJ201/$AI185","v":0},{"$f":"$AI183*AY185*AK201/$AI185","v":0},{"$f":"$AI183*AZ185*AL201/$AI185","v":0},{"$f":"$AI183*BA185*AM201/$AI185","v":0},{"$f":"$AI183*BB185*AN201/$AI185","v":0},{"$f":"$AI183*BC185*AO201/$AI185","v":0},{"$f":"$AI183*BD185*AP201/$AI185","v":0},{"$f":"$AI183*BE185*AQ201/$AI185","v":0},{"$f":"$AI183*BF185*AR201/$AI185","v":0},{"$f":"$AI183*BG185*AS201/$AI185","v":0},{"$f":"$AI183*BH185*AT201/$AI185","v":0},{"$f":"$AI183*BI185*AU201/$AI185","v":0},{"$f":"$AI183*BJ185*AV201/$AI185","v":0},{"$f":"$AI183*BK185*AW201/$AI185","v":0},{"$f":"$AI183*BL185*AX201/$AI185","v":0},{"$f":"$AI183*BM185*AY201/$AI185","v":0},{"$f":"$AI183*BN185*AZ201/$AI185","v":0},{"$f":"$AI183*BO185*BA201/$AI185","v":0},{"$f":"$AI183*BP185*BB201/$AI185","v":0},{"$f":"$AI183*BQ185*BC201/$AI185","v":0},{"$f":"$AI183*BR185*BD201/$AI185","v":0},{"$f":"$AI183*BS185*BE201/$AI185","v":0},{"$f":"$AI183*BT185*BF201/$AI185","v":0},{"$f":"$AI183*BU185*BG201/$AI185","v":0},{"$f":"$AI183*BV185*BH201/$AI185","v":0},{"$f":"$AI183*BW185*BI201/$AI185","v":0},{"$f":"$AI183*BX185*BJ201/$AI185","v":0},{"$f":"$AI183*BY185*BK201/$AI185","v":0},{"$f":"$AI183*BZ185*BL201/$AI185","v":0},{"$f":"$AI183*CA185*BM201/$AI185","v":0},{"$f":"$AI183*CB185*BN201/$AI185","v":0},{"$f":"$AI183*CC185*BO201/$AI185","v":0},{"$f":"$AI183*CD185*BP201/$AI185","v":0},{"$f":"$AI183*CE185*BQ201/$AI185","v":0},{"$f":"$AI183*CF185*BR201/$AI185","v":0},{"$f":"$AI183*CG185*BS201/$AI185","v":0},{"$f":"$AI183*CH185*BT201/$AI185","v":0},{"$f":"$AI183*CI185*BU201/$AI185","v":0},{"$f":"$AI183*CJ185*BV201/$AI185","v":0},{"$f":"$AI183*CK185*BW201/$AI185","v":0},{"$f":"$AI183*CL185*BX201/$AI185","v":0},{"$f":"$AI183*CM185*BY201/$AI185","v":0},{"$f":"$AI183*CN185*BZ201/$AI185","v":0},{"$f":"$AI183*CO185*CA201/$AI185","v":0},{"$f":"$AI183*CP185*CB201/$AI185","v":0},{"$f":"$AI183*CQ185*CC201/$AI185","v":0},{"$f":"$AI183*CR185*CD201/$AI185","v":0},{"$f":"$AI183*CS185*CE201/$AI185","v":0},{"$f":"$AI183*CT185*CF201/$AI185","v":0},{"$f":"$AI183*CU185*CG201/$AI185","v":0},{"$f":"$AI183*CV185*CH201/$AI185","v":0},{"$f":"$AI183*CW185*CI201/$AI185","v":0},{"$f":"$AI183*CX185*CJ201/$AI185","v":0},{"$f":"$AI183*CY185*CK201/$AI185","v":0}]
["GGD_2_0",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D271,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D271","v":2023},{"$f":"G271+E271","v":2028},{"$f":"G271+F271","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E271=F271,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD","In the year of debt issuance, the entry is the amount of debt issued, expressed in the currency of the debt instrument. In the interests of flexibility in the workbook, all issuance is divided by an \"applicable exchange rate\". If the insturment is local currency debt, the applicable exchange rate is set equal to 1, so there is no currency conversion. If the instrument is foreign currency, then it is divided by the value of ENDA entered by the user for the year of issuance.",null,null,{"$f":"U194/U185","v":5.4930093733099703},{"$f":"U271-V288","v":5.4930093733099703},{"$f":"V271-W288","v":5.4930093733099703},{"$f":"W271-X288","v":5.4930093733099703},{"$f":"X271-Y288","v":5.4930093733099703},{"$f":"Y271-Z288","v":5.4930093733099703},{"$f":"Z271-AA288","v":4.9437084359789729},{"$f":"AA271-AB288","v":4.3944074986479755},{"$f":"AB271-AC288","v":3.8451065613169786},{"$f":"AC271-AD288","v":3.2958056239859816},{"$f":"AD271-AE288","v":2.7465046866549847},{"$f":"AE271-AF288","v":2.1972037493239878},{"$f":"AF271-AG288","v":1.6479028119929908},{"$f":"AG271-AH288","v":1.0986018746619939},{"$f":"AH271-AI288","v":0.54930093733099683},{"$f":"AI271-AJ288","v":0},{"$f":"AJ271-AK288","v":0},{"$f":"AK271-AL288","v":0},{"$f":"AL271-AM288","v":0},{"$f":"AM271-AN288","v":0},{"$f":"AN271-AO288","v":0},{"$f":"AO271-AP288","v":0},{"$f":"AP271-AQ288","v":0},{"$f":"AQ271-AR288","v":0},{"$f":"AR271-AS288","v":0},{"$f":"AS271-AT288","v":0},{"$f":"AT271-AU288","v":0},{"$f":"AU271-AV288","v":0},{"$f":"AV271-AW288","v":0},{"$f":"AW271-AX288","v":0},{"$f":"AX271-AY288","v":0},{"$f":"AY271-AZ288","v":0},{"$f":"AZ271-BA288","v":0},{"$f":"BA271-BB288","v":0},{"$f":"BB271-BC288","v":0},{"$f":"BC271-BD288","v":0},{"$f":"BD271-BE288","v":0},{"$f":"BE271-BF288","v":0},{"$f":"BF271-BG288","v":0},{"$f":"BG271-BH288","v":0},{"$f":"BH271-BI288","v":0},{"$f":"BI271-BJ288","v":0},{"$f":"BJ271-BK288","v":0},{"$f":"BK271-BL288","v":0},{"$f":"BL271-BM288","v":0},{"$f":"BM271-BN288","v":0},{"$f":"BN271-BO288","v":0},{"$f":"BO271-BP288","v":0},{"$f":"BP271-BQ288","v":0},{"$f":"BQ271-BR288","v":0},{"$f":"BR271-BS288","v":0},{"$f":"BS271-BT288","v":0},{"$f":"BT271-BU288","v":0},{"$f":"BU271-BV288","v":0},{"$f":"BV271-BW288","v":0},{"$f":"BW271-BX288","v":0},{"$f":"BX271-BY288","v":0},{"$f":"BY271-BZ288","v":0},{"$f":"BZ271-CA288","v":0},{"$f":"CA271-CB288","v":0},{"$f":"CB271-CC288","v":0},{"$f":"CC271-CD288","v":0},{"$f":"CD271-CE288","v":0},{"$f":"CE271-CF288","v":0},{"$f":"CF271-CG288","v":0},{"$f":"CG271-CH288","v":0},{"$f":"CH271-CI288","v":0},{"$f":"CI271-CJ288","v":0},{"$f":"CJ271-CK288","v":0},{"$f":"CK271-CL288","v":0},{"$f":"CL271-CM288","v":0},{"$f":"CM271-CN288","v":0},{"$f":"CN271-CO288","v":0},{"$f":"CO271-CP288","v":0},{"$f":"CP271-CQ288","v":0},{"$f":"CQ271-CR288","v":0},{"$f":"CR271-CS288","v":0},{"$f":"CS271-CT288","v":0},{"$f":"CT271-CU288","v":0},{"$f":"CU271-CV288","v":0},{"$f":"CV271-CW288","v":0},{"$f":"CW271-CX288","v":0},{"$f":"CX271-CY288","v":0},null,null,null,null,{"$f":"U187","v":8.5741818095299363E-2},{"$f":"$DD271*U271","v":0.47098061048211781},{"$f":"$DD271*V271","v":0.47098061048211781},{"$f":"$DD271*W271","v":0.47098061048211781},{"$f":"$DD271*X271","v":0.47098061048211781},{"$f":"$DD271*Y271","v":0.47098061048211781},{"$f":"$DD271*Z271","v":0.47098061048211781},{"$f":"$DD271*AA271","v":0.42388254943390602},{"$f":"$DD271*AB271","v":0.37678448838569417},{"$f":"$DD271*AC271","v":0.32968642733748244},{"$f":"$DD271*AD271","v":0.28258836628927064},{"$f":"$DD271*AE271","v":0.23549030524105888},{"$f":"$DD271*AF271","v":0.18839224419284709},{"$f":"$DD271*AG271","v":0.14129418314463532},{"$f":"$DD271*AH271","v":9.4196122096423543E-2},{"$f":"$DD271*AI271","v":4.7098061048211765E-2},{"$f":"$DD271*AJ271","v":0},null,null,null,null,null,{"$f":"U188","v":0.36012313368318588},{"$f":"$DZ271*U271","v":1.9781597488674996},{"$f":"$DZ271*V271","v":1.9781597488674996},{"$f":"$DZ271*W271","v":1.9781597488674996},{"$f":"$DZ271*X271","v":1.9781597488674996},{"$f":"$DZ271*Y271","v":1.9781597488674996},{"$f":"$DZ271*Z271","v":1.9781597488674996},{"$f":"$DZ271*AA271","v":1.7803437739807495},{"$f":"$DZ271*AB271","v":1.5825277990939994},{"$f":"$DZ271*AC271","v":1.3847118242072494},{"$f":"$DZ271*AD271","v":1.1868958493204995},{"$f":"$DZ271*AE271","v":0.98907987443374956},{"$f":"$DZ271*AF271","v":0.79126389954699972},{"$f":"$DZ271*AG271","v":0.59344792466024976},{"$f":"$DZ271*AH271","v":0.39563194977349986},{"$f":"$DZ271*AI271","v":0.19781597488674987},{"$f":"$DZ271*AJ271","v":0},null,null,null,null,null,{"$f":"U189","v":0.22823856047944688},{"$f":"$EV271*U271","v":1.2537165520643763},{"$f":"$EV271*V271","v":1.2537165520643763},{"$f":"$EV271*W271","v":1.2537165520643763},{"$f":"$EV271*X271","v":1.2537165520643763},{"$f":"$EV271*Y271","v":1.2537165520643763},{"$f":"$EV271*Z271","v":1.2537165520643763},{"$f":"$EV271*AA271","v":1.1283448968579386},{"$f":"$EV271*AB271","v":1.0029732416515009},{"$f":"$EV271*AC271","v":0.87760158644506325},{"$f":"$EV271*AD271","v":0.75222993123862558},{"$f":"$EV271*AE271","v":0.62685827603218802},{"$f":"$EV271*AF271","v":0.50148662082575046},{"$f":"$EV271*AG271","v":0.37611496561931279},{"$f":"$EV271*AH271","v":0.25074331041287523},{"$f":"$EV271*AI271","v":0.12537165520643759},{"$f":"$EV271*AJ271","v":0},null,null,null,null,null,{"$f":"U190","v":0.1754787845211242},{"$f":"$FR271*U271","v":0.9639066081915757},{"$f":"$FR271*V271","v":0.9639066081915757},{"$f":"$FR271*W271","v":0.9639066081915757},{"$f":"$FR271*X271","v":0.9639066081915757},{"$f":"$FR271*Y271","v":0.9639066081915757},{"$f":"$FR271*Z271","v":0.9639066081915757},{"$f":"$FR271*AA271","v":0.86751594737241811},{"$f":"$FR271*AB271","v":0.77112528655326051},{"$f":"$FR271*AC271","v":0.67473462573410292},{"$f":"$FR271*AD271","v":0.57834396491494533},{"$f":"$FR271*AE271","v":0.48195330409578779},{"$f":"$FR271*AF271","v":0.38556264327663026},{"$f":"$FR271*AG271","v":0.28917198245747266},{"$f":"$FR271*AH271","v":0.19278132163831513},{"$f":"$FR271*AI271","v":9.6390660819157536E-2},{"$f":"$FR271*AJ271","v":0},null,null,null,null,{"$f":"U191","v":0.15521730075311638},{"$f":"$GM271*U271","v":0.85261008793674098},{"$f":"$GM271*V271","v":0.85261008793674098},{"$f":"$GM271*W271","v":0.85261008793674098},{"$f":"$GM271*X271","v":0.85261008793674098},{"$f":"$GM271*Y271","v":0.85261008793674098},{"$f":"$GM271*Z271","v":0.85261008793674098},{"$f":"$GM271*AA271","v":0.76734907914306683},{"$f":"$GM271*AB271","v":0.68208807034939267},{"$f":"$GM271*AC271","v":0.59682706155571863},{"$f":"$GM271*AD271","v":0.51156605276204448},{"$f":"$GM271*AE271","v":0.42630504396837043},{"$f":"$GM271*AF271","v":0.34104403517469634},{"$f":"$GM271*AG271","v":0.25578302638102224},{"$f":"$GM271*AH271","v":0.17052201758734817},{"$f":"$GM271*AI271","v":8.526100879367407E-2},{"$f":"$GM271*AJ271","v":0}]
["GGD_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D275,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E275=F275,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,{"$f":"Y194/Y185","v":3.9479997708645014},3.9479997708645014,3.9479997708645014,3.9479997708645014,3.9479997708645014,3.9479997708645014,3.5531997937780511,3.1583998166916007,2.7635998396051504,2.3687998625187001,1.97399988543225,1.5791999083457999,1.1843999312593498,0.78959995417289974,0.39479997708644959,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,null,null,null,null,{"$f":"Y187","v":8.5741818095299363E-2},null,null,null,null,0.33850867819374764,0.33850867819374764,0.33850867819374764,0.33850867819374764,0.33850867819374764,0.33850867819374764,0.30465781037437284,0.2708069425549981,0.2369560747356233,0.20310520691624853,0.16925433909687376,0.13540347127749899,null,null,null,null,null,{"$f":"Y188","v":0.36012313368318588},null,null,null,null,1.4217660492642241,1.4217660492642241,1.4217660492642241,1.4217660492642241,1.4217660492642241,1.4217660492642241,1.2795894443378015,1.1374128394113792,0.99523623448495668,0.8530596295585342,0.71088302463211184,0.56870641970568936,null,null,null,null,null,{"$f":"Y189","v":0.22823856047944688},null,null,null,null,0.90108578447529997,0.90108578447529997,0.90108578447529997,0.90108578447529997,0.90108578447529997,0.90108578447529997,0.8109772060277699,0.72086862758023984,0.63076004913270978,0.54065147068517982,0.45054289223764982,0.36043431379011981,null,null,null,null,null,{"$f":"Y190","v":0.1754787845211242},null,null,null,null,0.69279020108097955,0.69279020108097955,0.69279020108097955,0.69279020108097955,0.69279020108097955,0.69279020108097955,0.62351118097288161,0.55423216086478355,0.48495314075668561,0.41567412064858761,0.34639510054048966,0.27711608043239172,null,null,null,null,{"$f":"Y191","v":0.15521730075311638},null,null,null,null,0.61279786780750989,0.61279786780750989,0.61279786780750989,0.61279786780750989,0.61279786780750989,0.61279786780750989,0.55151808102675881,0.49023829424600784,0.42895850746525682,0.3676787206845058,0.30639893390375483,0.24511914712300384]
["GGD_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D278,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E278=F278,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB185","v":3.2595537688568319},3.2595537688568319,3.2595537688568319,3.2595537688568319,3.2595537688568319,3.2595537688568319,2.9335983919711488,2.6076430150854657,2.2816876381997826,1.9557322613140995,1.6297768844284164,1.3038215075427333,0.97786613065705008,0.65191075377136687,0.32595537688568366,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,null,null,null,null,{"$f":"AB187","v":8.5741818095299363E-2},null,null,null,null,null,null,null,0.27948006632116995,0.27948006632116995,0.27948006632116995,0.27948006632116995,0.27948006632116995,0.27948006632116995,0.25153205968905296,0.22358405305693596,0.19563604642481899,null,null,null,null,null,{"$f":"AB188","v":0.36012313368318588},null,null,null,null,null,null,null,1.1738407176495613,1.1738407176495613,1.1738407176495613,1.1738407176495613,1.1738407176495613,1.1738407176495613,1.0564566458846052,0.93907257411964906,0.82168850235469293,null,null,null,null,null,{"$f":"AB189","v":0.22823856047944688},null,null,null,null,null,null,null,0.74395586000923908,0.74395586000923908,0.74395586000923908,0.74395586000923908,0.74395586000923908,0.74395586000923908,0.66956027400831519,0.59516468800739131,0.52076910200646742,null,null,null,null,null,{"$f":"AB190","v":0.1754787845211242},null,null,null,null,null,null,null,0.5719825334402463,0.5719825334402463,0.5719825334402463,0.5719825334402463,0.5719825334402463,0.5719825334402463,0.51478428009622168,0.45758602675219706,0.40038777340817244,null,null,null,null,{"$f":"AB191","v":0.15521730075311638},null,null,null,null,null,null,null,0.50593913766160481,0.50593913766160481,0.50593913766160481,0.50593913766160481,0.50593913766160481,0.50593913766160481,0.45534522389544441,0.40475131012928389,0.35415739636312343]
["GGD_2_10",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D281,\"=X\")+$C$6","v":2},10,{"$f":"R187","v":5},{"$f":"R188","v":15},2033,2038,2048,{"$f":"AE185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E281=F281,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE194/AE185","v":4.2769691081927776},4.2769691081927776,4.2769691081927776,4.2769691081927776,4.2769691081927776,4.2769691081927776,3.8492721973734998,3.4215752865542219,2.9938783757349441,2.5661814649156662,2.1384845540963884,1.7107876432771105,1.2830907324578327,0.85539382163855482,0.42769691081927702,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,null,null,null,null,{"$f":"AE187","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,0.3667151072738799,0.3667151072738799,0.3667151072738799,0.3667151072738799,0.3667151072738799,0.3667151072738799,null,null,null,null,null,{"$f":"AE188","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,1.5402355179085641,1.5402355179085641,1.5402355179085641,1.5402355179085641,1.5402355179085641,1.5402355179085641,null,null,null,null,null,{"$f":"AE189","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,0.97616927246898322,0.97616927246898322,0.97616927246898322,0.97616927246898322,0.97616927246898322,0.97616927246898322,null,null,null,null,null,{"$f":"AE190","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,0.75051734054006514,0.75051734054006514,0.75051734054006514,0.75051734054006514,0.75051734054006514,0.75051734054006514,null,null,null,null,{"$f":"AE191","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,0.66385960037814629,0.66385960037814629,0.66385960037814629,0.66385960037814629,0.66385960037814629,0.66385960037814629]
["GGD_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D285,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E285=F285,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI194/AI185","v":0},{"$f":"AI285-AJ302","v":0},{"$f":"AJ285-AK302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AI187","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD285*AI285","v":0},{"$f":"$DD285*AJ285","v":0},null,null,null,null,null,{"$f":"AI188","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ285*AI285","v":0},{"$f":"$DZ285*AJ285","v":0},null,null,null,null,null,{"$f":"AI189","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV285*AI285","v":0},{"$f":"$EV285*AJ285","v":0},null,null,null,null,null,{"$f":"AI190","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR285*AI285","v":0},{"$f":"$FR285*AJ285","v":0},null,null,null,null,{"$f":"AI191","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM285*AI285","v":0},{"$f":"$GM285*AJ285","v":0}]
["GGFA_2_0",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D288,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D288","v":2023},{"$f":"G288+E288","v":2028},{"$f":"G288+F288","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E288=F288,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA","Amortization payments are given by the amount of debt issued times the share of debt maturing in that year.  ",null,null,{"$f":"U201*$U271","v":0},{"$f":"V201*$U271","v":0},0,0,0,0,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0.54930093733099705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH201*$U271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFA_2_3",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D291,\"=X\")+$C$6","v":2},3,{"$f":"R187","v":5},{"$f":"R188","v":15},2026,2031,2041,{"$f":"X185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E291=F291,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,{"$f":"U201*$X274","v":0},{"$f":"V201*$X274","v":0},{"$f":"W201*$X274","v":0},{"$f":"X201*$X274","v":0},{"$f":"Y201*$X274","v":0},{"$f":"Z201*$X274","v":0},{"$f":"AA201*$X274","v":0.32648242602852812},{"$f":"AB201*$X274","v":0.32648242602852812},{"$f":"AC201*$X274","v":0.32648242602852812},{"$f":"AD201*$X274","v":0.32648242602852812},{"$f":"AE201*$X274","v":0.32648242602852812},{"$f":"AF201*$X274","v":0.32648242602852812},{"$f":"AG201*$X274","v":0.32648242602852812},{"$f":"AH201*$X274","v":0.32648242602852812},{"$f":"AI201*$X274","v":0.32648242602852812},{"$f":"AJ201*$X274","v":0.32648242602852812},{"$f":"AK201*$X274","v":0},{"$f":"AL201*$X274","v":0},{"$f":"AM201*$X274","v":0},{"$f":"AN201*$X274","v":0},{"$f":"AO201*$X274","v":0},{"$f":"AP201*$X274","v":0},{"$f":"AQ201*$X274","v":0},{"$f":"AR201*$X274","v":0},{"$f":"AS201*$X274","v":0},{"$f":"AT201*$X274","v":0},{"$f":"AU201*$X274","v":0},{"$f":"AV201*$X274","v":0},{"$f":"AW201*$X274","v":0},{"$f":"AX201*$X274","v":0},{"$f":"AY201*$X274","v":0},{"$f":"AZ201*$X274","v":0},{"$f":"BA201*$X274","v":0},{"$f":"BB201*$X274","v":0},{"$f":"BC201*$X274","v":0},{"$f":"BD201*$X274","v":0},{"$f":"BE201*$X274","v":0},{"$f":"BF201*$X274","v":0},{"$f":"BG201*$X274","v":0},{"$f":"BH201*$X274","v":0},{"$f":"BI201*$X274","v":0},{"$f":"BJ201*$X274","v":0},{"$f":"BK201*$X274","v":0},{"$f":"BL201*$X274","v":0},{"$f":"BM201*$X274","v":0},{"$f":"BN201*$X274","v":0},{"$f":"BO201*$X274","v":0},{"$f":"BP201*$X274","v":0},{"$f":"BQ201*$X274","v":0},{"$f":"BR201*$X274","v":0},{"$f":"BS201*$X274","v":0},{"$f":"BT201*$X274","v":0},{"$f":"BU201*$X274","v":0},{"$f":"BV201*$X274","v":0},{"$f":"BW201*$X274","v":0},{"$f":"BX201*$X274","v":0},{"$f":"BY201*$X274","v":0},{"$f":"BZ201*$X274","v":0},{"$f":"CA201*$X274","v":0},{"$f":"CB201*$X274","v":0},{"$f":"CC201*$X274","v":0},{"$f":"CD201*$X274","v":0},{"$f":"CE201*$X274","v":0},{"$f":"CF201*$X274","v":0},{"$f":"CG201*$X274","v":0},{"$f":"CH201*$X274","v":0},{"$f":"CI201*$X274","v":0},{"$f":"CJ201*$X274","v":0},{"$f":"CK201*$X274","v":0},{"$f":"CL201*$X274","v":0},{"$f":"CM201*$X274","v":0},{"$f":"CN201*$X274","v":0},{"$f":"CO201*$X274","v":0},{"$f":"CP201*$X274","v":0},{"$f":"CQ201*$X274","v":0},{"$f":"CR201*$X274","v":0},{"$f":"CS201*$X274","v":0},{"$f":"CT201*$X274","v":0},{"$f":"CU201*$X274","v":0},{"$f":"CV201*$X274","v":0}]
["GGFA_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D292,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E292=F292,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,{"$f":"U201*$Y275","v":0},{"$f":"V201*$Y275","v":0},{"$f":"W201*$Y275","v":0},{"$f":"X201*$Y275","v":0},{"$f":"Y201*$Y275","v":0},{"$f":"Z201*$Y275","v":0},{"$f":"AA201*$Y275","v":0.39479997708645015},{"$f":"AB201*$Y275","v":0.39479997708645015},{"$f":"AC201*$Y275","v":0.39479997708645015},{"$f":"AD201*$Y275","v":0.39479997708645015},{"$f":"AE201*$Y275","v":0.39479997708645015},{"$f":"AF201*$Y275","v":0.39479997708645015},{"$f":"AG201*$Y275","v":0.39479997708645015},{"$f":"AH201*$Y275","v":0.39479997708645015},{"$f":"AI201*$Y275","v":0.39479997708645015},{"$f":"AJ201*$Y275","v":0.39479997708645015},{"$f":"AK201*$Y275","v":0},{"$f":"AL201*$Y275","v":0},{"$f":"AM201*$Y275","v":0},{"$f":"AN201*$Y275","v":0},{"$f":"AO201*$Y275","v":0},{"$f":"AP201*$Y275","v":0},{"$f":"AQ201*$Y275","v":0},{"$f":"AR201*$Y275","v":0},{"$f":"AS201*$Y275","v":0},{"$f":"AT201*$Y275","v":0},{"$f":"AU201*$Y275","v":0},{"$f":"AV201*$Y275","v":0},{"$f":"AW201*$Y275","v":0},{"$f":"AX201*$Y275","v":0},{"$f":"AY201*$Y275","v":0},{"$f":"AZ201*$Y275","v":0},{"$f":"BA201*$Y275","v":0},{"$f":"BB201*$Y275","v":0},{"$f":"BC201*$Y275","v":0},{"$f":"BD201*$Y275","v":0},{"$f":"BE201*$Y275","v":0},{"$f":"BF201*$Y275","v":0},{"$f":"BG201*$Y275","v":0},{"$f":"BH201*$Y275","v":0},{"$f":"BI201*$Y275","v":0},{"$f":"BJ201*$Y275","v":0},{"$f":"BK201*$Y275","v":0},{"$f":"BL201*$Y275","v":0},{"$f":"BM201*$Y275","v":0},{"$f":"BN201*$Y275","v":0},{"$f":"BO201*$Y275","v":0},{"$f":"BP201*$Y275","v":0},{"$f":"BQ201*$Y275","v":0},{"$f":"BR201*$Y275","v":0},{"$f":"BS201*$Y275","v":0},{"$f":"BT201*$Y275","v":0},{"$f":"BU201*$Y275","v":0},{"$f":"BV201*$Y275","v":0},{"$f":"BW201*$Y275","v":0},{"$f":"BX201*$Y275","v":0},{"$f":"BY201*$Y275","v":0},{"$f":"BZ201*$Y275","v":0},{"$f":"CA201*$Y275","v":0},{"$f":"CB201*$Y275","v":0},{"$f":"CC201*$Y275","v":0},{"$f":"CD201*$Y275","v":0},{"$f":"CE201*$Y275","v":0},{"$f":"CF201*$Y275","v":0},{"$f":"CG201*$Y275","v":0},{"$f":"CH201*$Y275","v":0},{"$f":"CI201*$Y275","v":0},{"$f":"CJ201*$Y275","v":0},{"$f":"CK201*$Y275","v":0},{"$f":"CL201*$Y275","v":0},{"$f":"CM201*$Y275","v":0},{"$f":"CN201*$Y275","v":0},{"$f":"CO201*$Y275","v":0},{"$f":"CP201*$Y275","v":0},{"$f":"CQ201*$Y275","v":0},{"$f":"CR201*$Y275","v":0},{"$f":"CS201*$Y275","v":0},{"$f":"CT201*$Y275","v":0},{"$f":"CU201*$Y275","v":0}]
["GGFA_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D295,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E295=F295,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,{"$f":"U201*$AB278","v":0},{"$f":"V201*$AB278","v":0},{"$f":"W201*$AB278","v":0},{"$f":"X201*$AB278","v":0},{"$f":"Y201*$AB278","v":0},{"$f":"Z201*$AB278","v":0},{"$f":"AA201*$AB278","v":0.32595537688568321},{"$f":"AB201*$AB278","v":0.32595537688568321},{"$f":"AC201*$AB278","v":0.32595537688568321},{"$f":"AD201*$AB278","v":0.32595537688568321},{"$f":"AE201*$AB278","v":0.32595537688568321},{"$f":"AF201*$AB278","v":0.32595537688568321},{"$f":"AG201*$AB278","v":0.32595537688568321},{"$f":"AH201*$AB278","v":0.32595537688568321},{"$f":"AI201*$AB278","v":0.32595537688568321},{"$f":"AJ201*$AB278","v":0.32595537688568321},{"$f":"AK201*$AB278","v":0},{"$f":"AL201*$AB278","v":0},{"$f":"AM201*$AB278","v":0},{"$f":"AN201*$AB278","v":0},{"$f":"AO201*$AB278","v":0},{"$f":"AP201*$AB278","v":0},{"$f":"AQ201*$AB278","v":0},{"$f":"AR201*$AB278","v":0},{"$f":"AS201*$AB278","v":0},{"$f":"AT201*$AB278","v":0},{"$f":"AU201*$AB278","v":0},{"$f":"AV201*$AB278","v":0},{"$f":"AW201*$AB278","v":0},{"$f":"AX201*$AB278","v":0},{"$f":"AY201*$AB278","v":0},{"$f":"AZ201*$AB278","v":0},{"$f":"BA201*$AB278","v":0},{"$f":"BB201*$AB278","v":0},{"$f":"BC201*$AB278","v":0},{"$f":"BD201*$AB278","v":0},{"$f":"BE201*$AB278","v":0},{"$f":"BF201*$AB278","v":0},{"$f":"BG201*$AB278","v":0},{"$f":"BH201*$AB278","v":0},{"$f":"BI201*$AB278","v":0},{"$f":"BJ201*$AB278","v":0},{"$f":"BK201*$AB278","v":0},{"$f":"BL201*$AB278","v":0},{"$f":"BM201*$AB278","v":0},{"$f":"BN201*$AB278","v":0},{"$f":"BO201*$AB278","v":0},{"$f":"BP201*$AB278","v":0},{"$f":"BQ201*$AB278","v":0},{"$f":"BR201*$AB278","v":0},{"$f":"BS201*$AB278","v":0},{"$f":"BT201*$AB278","v":0},{"$f":"BU201*$AB278","v":0},{"$f":"BV201*$AB278","v":0},{"$f":"BW201*$AB278","v":0},{"$f":"BX201*$AB278","v":0},{"$f":"BY201*$AB278","v":0},{"$f":"BZ201*$AB278","v":0},{"$f":"CA201*$AB278","v":0},{"$f":"CB201*$AB278","v":0},{"$f":"CC201*$AB278","v":0},{"$f":"CD201*$AB278","v":0},{"$f":"CE201*$AB278","v":0},{"$f":"CF201*$AB278","v":0},{"$f":"CG201*$AB278","v":0},{"$f":"CH201*$AB278","v":0},{"$f":"CI201*$AB278","v":0},{"$f":"CJ201*$AB278","v":0},{"$f":"CK201*$AB278","v":0},{"$f":"CL201*$AB278","v":0},{"$f":"CM201*$AB278","v":0},{"$f":"CN201*$AB278","v":0},{"$f":"CO201*$AB278","v":0},{"$f":"CP201*$AB278","v":0},{"$f":"CQ201*$AB278","v":0},{"$f":"CR201*$AB278","v":0}]
["GGFA_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D299,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E299=F299,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U201*$AF282","v":0},{"$f":"V201*$AF282","v":0},{"$f":"W201*$AF282","v":0},{"$f":"X201*$AF282","v":0},{"$f":"Y201*$AF282","v":0},{"$f":"Z201*$AF282","v":0},{"$f":"AA201*$AF282","v":0.42157486401386307},{"$f":"AB201*$AF282","v":0.42157486401386307},{"$f":"AC201*$AF282","v":0.42157486401386307},{"$f":"AD201*$AF282","v":0.42157486401386307},{"$f":"AE201*$AF282","v":0.42157486401386307},{"$f":"AF201*$AF282","v":0.42157486401386307},{"$f":"AG201*$AF282","v":0.42157486401386307},{"$f":"AH201*$AF282","v":0.42157486401386307},{"$f":"AI201*$AF282","v":0.42157486401386307},{"$f":"AJ201*$AF282","v":0.42157486401386307},{"$f":"AK201*$AF282","v":0},{"$f":"AL201*$AF282","v":0},{"$f":"AM201*$AF282","v":0},{"$f":"AN201*$AF282","v":0},{"$f":"AO201*$AF282","v":0},{"$f":"AP201*$AF282","v":0},{"$f":"AQ201*$AF282","v":0},{"$f":"AR201*$AF282","v":0},{"$f":"AS201*$AF282","v":0},{"$f":"AT201*$AF282","v":0},{"$f":"AU201*$AF282","v":0},{"$f":"AV201*$AF282","v":0},{"$f":"AW201*$AF282","v":0},{"$f":"AX201*$AF282","v":0},{"$f":"AY201*$AF282","v":0},{"$f":"AZ201*$AF282","v":0},{"$f":"BA201*$AF282","v":0},{"$f":"BB201*$AF282","v":0},{"$f":"BC201*$AF282","v":0},{"$f":"BD201*$AF282","v":0},{"$f":"BE201*$AF282","v":0},{"$f":"BF201*$AF282","v":0},{"$f":"BG201*$AF282","v":0},{"$f":"BH201*$AF282","v":0},{"$f":"BI201*$AF282","v":0},{"$f":"BJ201*$AF282","v":0},{"$f":"BK201*$AF282","v":0},{"$f":"BL201*$AF282","v":0},{"$f":"BM201*$AF282","v":0},{"$f":"BN201*$AF282","v":0},{"$f":"BO201*$AF282","v":0},{"$f":"BP201*$AF282","v":0},{"$f":"BQ201*$AF282","v":0},{"$f":"BR201*$AF282","v":0},{"$f":"BS201*$AF282","v":0},{"$f":"BT201*$AF282","v":0},{"$f":"BU201*$AF282","v":0},{"$f":"BV201*$AF282","v":0},{"$f":"BW201*$AF282","v":0},{"$f":"BX201*$AF282","v":0},{"$f":"BY201*$AF282","v":0},{"$f":"BZ201*$AF282","v":0},{"$f":"CA201*$AF282","v":0},{"$f":"CB201*$AF282","v":0},{"$f":"CC201*$AF282","v":0},{"$f":"CD201*$AF282","v":0},{"$f":"CE201*$AF282","v":0},{"$f":"CF201*$AF282","v":0},{"$f":"CG201*$AF282","v":0},{"$f":"CH201*$AF282","v":0},{"$f":"CI201*$AF282","v":0},{"$f":"CJ201*$AF282","v":0},{"$f":"CK201*$AF282","v":0},{"$f":"CL201*$AF282","v":0},{"$f":"CM201*$AF282","v":0},{"$f":"CN201*$AF282","v":0}]
["GGFA_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D302,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E302=F302,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U201*$AI285","v":0},{"$f":"V201*$AI285","v":0},{"$f":"W201*$AI285","v":0},{"$f":"X201*$AI285","v":0},{"$f":"Y201*$AI285","v":0},{"$f":"Z201*$AI285","v":0},{"$f":"AA201*$AI285","v":0},{"$f":"AB201*$AI285","v":0},{"$f":"AC201*$AI285","v":0},{"$f":"AD201*$AI285","v":0},{"$f":"AE201*$AI285","v":0},{"$f":"AF201*$AI285","v":0},{"$f":"AG201*$AI285","v":0},{"$f":"AH201*$AI285","v":0},{"$f":"AI201*$AI285","v":0},{"$f":"AJ201*$AI285","v":0},{"$f":"AK201*$AI285","v":0},{"$f":"AL201*$AI285","v":0},{"$f":"AM201*$AI285","v":0},{"$f":"AN201*$AI285","v":0},{"$f":"AO201*$AI285","v":0},{"$f":"AP201*$AI285","v":0},{"$f":"AQ201*$AI285","v":0},{"$f":"AR201*$AI285","v":0},{"$f":"AS201*$AI285","v":0},{"$f":"AT201*$AI285","v":0},{"$f":"AU201*$AI285","v":0},{"$f":"AV201*$AI285","v":0},{"$f":"AW201*$AI285","v":0},{"$f":"AX201*$AI285","v":0},{"$f":"AY201*$AI285","v":0},{"$f":"AZ201*$AI285","v":0},{"$f":"BA201*$AI285","v":0},{"$f":"BB201*$AI285","v":0},{"$f":"BC201*$AI285","v":0},{"$f":"BD201*$AI285","v":0},{"$f":"BE201*$AI285","v":0},{"$f":"BF201*$AI285","v":0},{"$f":"BG201*$AI285","v":0},{"$f":"BH201*$AI285","v":0},{"$f":"BI201*$AI285","v":0},{"$f":"BJ201*$AI285","v":0},{"$f":"BK201*$AI285","v":0},{"$f":"BL201*$AI285","v":0},{"$f":"BM201*$AI285","v":0},{"$f":"BN201*$AI285","v":0},{"$f":"BO201*$AI285","v":0},{"$f":"BP201*$AI285","v":0},{"$f":"BQ201*$AI285","v":0},{"$f":"BR201*$AI285","v":0},{"$f":"BS201*$AI285","v":0},{"$f":"BT201*$AI285","v":0},{"$f":"BU201*$AI285","v":0},{"$f":"BV201*$AI285","v":0},{"$f":"BW201*$AI285","v":0},{"$f":"BX201*$AI285","v":0},{"$f":"BY201*$AI285","v":0},{"$f":"BZ201*$AI285","v":0},{"$f":"CA201*$AI285","v":0},{"$f":"CB201*$AI285","v":0},{"$f":"CC201*$AI285","v":0},{"$f":"CD201*$AI285","v":0},{"$f":"CE201*$AI285","v":0},{"$f":"CF201*$AI285","v":0},{"$f":"CG201*$AI285","v":0},{"$f":"CH201*$AI285","v":0},{"$f":"CI201*$AI285","v":0},{"$f":"CJ201*$AI285","v":0},{"$f":"CK201*$AI285","v":0}]
["GGEI_2_0",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D305,\"=X\")+$C$6","v":2},0,{"$f":"R187","v":5},{"$f":"R188","v":15},{"$f":"ProjYr+D305","v":2023},{"$f":"G305+E305","v":2028},{"$f":"G305+F305","v":2038},{"$f":"U185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E288=F288,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI","In the year of issuance, interest is determined as the applicable interest rate times the amount of debt issued that year (this only produces non-zero values if the instrument is semiannual, with one payment in the year of issuance). Afterward, the interest bill is determined as the applicable interest rate times debt outstanding at the end of the previous year.",null,null,{"$f":"U203*U271","v":0},{"$f":"V203*IF($O305=1,U271,AVERAGE(U271:V271))","v":0.24718542179894865},{"$f":"W203*IF($O305=1,V271,AVERAGE(V271:W271))","v":0.24718542179894865},{"$f":"X203*IF($O305=1,W271,AVERAGE(W271:X271))","v":0.24718542179894865},{"$f":"Y203*IF($O305=1,X271,AVERAGE(X271:Y271))","v":0.24718542179894865},{"$f":"Z203*IF($O305=1,Y271,AVERAGE(Y271:Z271))","v":0.24718542179894865},{"$f":"AA203*IF($O305=1,Z271,AVERAGE(Z271:AA271))","v":0.24718542179894865},{"$f":"AB203*IF($O305=1,AA271,AVERAGE(AA271:AB271))","v":0.22246687961905379},{"$f":"AC203*IF($O305=1,AB271,AVERAGE(AB271:AC271))","v":0.1977483374391589},{"$f":"AD203*IF($O305=1,AC271,AVERAGE(AC271:AD271))","v":0.17302979525926404},{"$f":"AE203*IF($O305=1,AD271,AVERAGE(AD271:AE271))","v":0.14831125307936918},{"$f":"AF203*IF($O305=1,AE271,AVERAGE(AE271:AF271))","v":0.12359271089947431},{"$f":"AG203*IF($O305=1,AF271,AVERAGE(AF271:AG271))","v":9.887416871957945E-2},{"$f":"AH203*IF($O305=1,AG271,AVERAGE(AG271:AH271))","v":7.4155626539684591E-2},{"$f":"AI203*IF($O305=1,AH271,AVERAGE(AH271:AI271))","v":4.9437084359789725E-2},{"$f":"AJ203*IF($O305=1,AI271,AVERAGE(AI271:AJ271))","v":2.4718542179894856E-2},{"$f":"AK203*IF($O305=1,AJ271,AVERAGE(AJ271:AK271))","v":0},{"$f":"AL203*IF($O305=1,AK271,AVERAGE(AK271:AL271))","v":0},{"$f":"AM203*IF($O305=1,AL271,AVERAGE(AL271:AM271))","v":0},{"$f":"AN203*IF($O305=1,AM271,AVERAGE(AM271:AN271))","v":0},{"$f":"AO203*IF($O305=1,AN271,AVERAGE(AN271:AO271))","v":0},{"$f":"AP203*IF($O305=1,AO271,AVERAGE(AO271:AP271))","v":0},{"$f":"AQ203*IF($O305=1,AP271,AVERAGE(AP271:AQ271))","v":0},{"$f":"AR203*IF($O305=1,AQ271,AVERAGE(AQ271:AR271))","v":0},{"$f":"AS203*IF($O305=1,AR271,AVERAGE(AR271:AS271))","v":0},{"$f":"AT203*IF($O305=1,AS271,AVERAGE(AS271:AT271))","v":0},{"$f":"AU203*IF($O305=1,AT271,AVERAGE(AT271:AU271))","v":0},{"$f":"AV203*IF($O305=1,AU271,AVERAGE(AU271:AV271))","v":0},{"$f":"AW203*IF($O305=1,AV271,AVERAGE(AV271:AW271))","v":0},{"$f":"AX203*IF($O305=1,AW271,AVERAGE(AW271:AX271))","v":0},{"$f":"AY203*IF($O305=1,AX271,AVERAGE(AX271:AY271))","v":0},{"$f":"AZ203*IF($O305=1,AY271,AVERAGE(AY271:AZ271))","v":0},{"$f":"BA203*IF($O305=1,AZ271,AVERAGE(AZ271:BA271))","v":0},{"$f":"BB203*IF($O305=1,BA271,AVERAGE(BA271:BB271))","v":0},{"$f":"BC203*IF($O305=1,BB271,AVERAGE(BB271:BC271))","v":0},{"$f":"BD203*IF($O305=1,BC271,AVERAGE(BC271:BD271))","v":0},{"$f":"BE203*IF($O305=1,BD271,AVERAGE(BD271:BE271))","v":0},{"$f":"BF203*IF($O305=1,BE271,AVERAGE(BE271:BF271))","v":0},{"$f":"BG203*IF($O305=1,BF271,AVERAGE(BF271:BG271))","v":0},{"$f":"BH203*IF($O305=1,BG271,AVERAGE(BG271:BH271))","v":0},{"$f":"BI203*IF($O305=1,BH271,AVERAGE(BH271:BI271))","v":0},{"$f":"BJ203*IF($O305=1,BI271,AVERAGE(BI271:BJ271))","v":0},{"$f":"BK203*IF($O305=1,BJ271,AVERAGE(BJ271:BK271))","v":0},{"$f":"BL203*IF($O305=1,BK271,AVERAGE(BK271:BL271))","v":0},{"$f":"BM203*IF($O305=1,BL271,AVERAGE(BL271:BM271))","v":0},{"$f":"BN203*IF($O305=1,BM271,AVERAGE(BM271:BN271))","v":0},{"$f":"BO203*IF($O305=1,BN271,AVERAGE(BN271:BO271))","v":0},{"$f":"BP203*IF($O305=1,BO271,AVERAGE(BO271:BP271))","v":0},{"$f":"BQ203*IF($O305=1,BP271,AVERAGE(BP271:BQ271))","v":0},{"$f":"BR203*IF($O305=1,BQ271,AVERAGE(BQ271:BR271))","v":0},{"$f":"BS203*IF($O305=1,BR271,AVERAGE(BR271:BS271))","v":0},{"$f":"BT203*IF($O305=1,BS271,AVERAGE(BS271:BT271))","v":0},{"$f":"BU203*IF($O305=1,BT271,AVERAGE(BT271:BU271))","v":0},{"$f":"BV203*IF($O305=1,BU271,AVERAGE(BU271:BV271))","v":0},{"$f":"BW203*IF($O305=1,BV271,AVERAGE(BV271:BW271))","v":0},{"$f":"BX203*IF($O305=1,BW271,AVERAGE(BW271:BX271))","v":0},{"$f":"BY203*IF($O305=1,BX271,AVERAGE(BX271:BY271))","v":0},{"$f":"BZ203*IF($O305=1,BY271,AVERAGE(BY271:BZ271))","v":0},{"$f":"CA203*IF($O305=1,BZ271,AVERAGE(BZ271:CA271))","v":0},{"$f":"CB203*IF($O305=1,CA271,AVERAGE(CA271:CB271))","v":0},{"$f":"CC203*IF($O305=1,CB271,AVERAGE(CB271:CC271))","v":0},{"$f":"CD203*IF($O305=1,CC271,AVERAGE(CC271:CD271))","v":0},{"$f":"CE203*IF($O305=1,CD271,AVERAGE(CD271:CE271))","v":0},{"$f":"CF203*IF($O305=1,CE271,AVERAGE(CE271:CF271))","v":0},{"$f":"CG203*IF($O305=1,CF271,AVERAGE(CF271:CG271))","v":0},{"$f":"CH203*IF($O305=1,CG271,AVERAGE(CG271:CH271))","v":0},{"$f":"CI203*IF($O305=1,CH271,AVERAGE(CH271:CI271))","v":0},{"$f":"CJ203*IF($O305=1,CI271,AVERAGE(CI271:CJ271))","v":0},{"$f":"CK203*IF($O305=1,CJ271,AVERAGE(CJ271:CK271))","v":0},{"$f":"CL203*IF($O305=1,CK271,AVERAGE(CK271:CL271))","v":0},{"$f":"CM203*IF($O305=1,CL271,AVERAGE(CL271:CM271))","v":0},{"$f":"CN203*IF($O305=1,CM271,AVERAGE(CM271:CN271))","v":0},{"$f":"CO203*IF($O305=1,CN271,AVERAGE(CN271:CO271))","v":0},{"$f":"CP203*IF($O305=1,CO271,AVERAGE(CO271:CP271))","v":0},{"$f":"CQ203*IF($O305=1,CP271,AVERAGE(CP271:CQ271))","v":0},{"$f":"CR203*IF($O305=1,CQ271,AVERAGE(CQ271:CR271))","v":0},{"$f":"CS203*IF($O305=1,CR271,AVERAGE(CR271:CS271))","v":0},{"$f":"CT203*IF($O305=1,CS271,AVERAGE(CS271:CT271))","v":0},{"$f":"CU203*IF($O305=1,CT271,AVERAGE(CT271:CU271))","v":0},{"$f":"CV203*IF($O305=1,CU271,AVERAGE(CU271:CV271))","v":0},{"$f":"CW203*IF($O305=1,CV271,AVERAGE(CV271:CW271))","v":0},{"$f":"CX203*IF($O305=1,CW271,AVERAGE(CW271:CX271))","v":0},{"$f":"CY203*IF($O305=1,CX271,AVERAGE(CX271:CY271))","v":0}]
["GGEI_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D309,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E292=F292,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,{"$f":"Y207*Y275","v":0},0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.17765998968890256,0.15989399072001229,0.14212799175112203,0.12436199278223177,0.10659599381334151,8.8829994844451254E-2,7.106399587556099E-2,5.3297996906670739E-2,3.5531997937780488E-2,1.776599896889023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D312,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E295=F295,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,{"$f":"AB210*AB278","v":0},0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,0.11082482814113229,9.9742345327019061E-2,8.8659862512905835E-2,7.7577379698792609E-2,6.6494896884679383E-2,5.5412414070566164E-2,4.4329931256452938E-2,3.3247448442339705E-2,2.2164965628226476E-2,1.1082482814113245E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_2_8",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D313,\"=X\")+$C$6","v":2},8,{"$f":"R187","v":5},{"$f":"R188","v":15},2031,2036,2046,{"$f":"AC185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E296=F296,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC211*AC279","v":0},0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.12351033733792816,0.11115930360413533,9.8808269870342511E-2,8.6457236136549695E-2,7.4106202402756866E-2,6.1755168668964057E-2,4.9404134935171241E-2,3.7053101201378426E-2,2.4702067467585614E-2,1.2351033733792796E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D316,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E299=F299,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF214*AF282","v":0},{"$f":"AG214*IF($O316=1,AF282,AVERAGE(AF282:AG282))","v":0.14333545376471346},{"$f":"AH214*IF($O316=1,AG282,AVERAGE(AG282:AH282))","v":0.14333545376471346},{"$f":"AI214*IF($O316=1,AH282,AVERAGE(AH282:AI282))","v":0.14333545376471346},{"$f":"AJ214*IF($O316=1,AI282,AVERAGE(AI282:AJ282))","v":0.14333545376471346},{"$f":"AK214*IF($O316=1,AJ282,AVERAGE(AJ282:AK282))","v":0.14333545376471346},0.14333545376471346,0.1290019083882421,0.11466836301177075,0.1003348176352994,8.6001272258828046E-2,7.1667726882356689E-2,5.7334181505885352E-2,4.3000636129414009E-2,2.8667090752942666E-2,1.4333545376471319E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q319&\"_\"&C319&\"_\"&D319","v":"GGEI_2_14"},{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D319,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E302=F302,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI217*AI285","v":0},{"$f":"AJ217*IF($O319=1,AI285,AVERAGE(AI285:AJ285))","v":0},{"$f":"AK217*IF($O319=1,AJ285,AVERAGE(AJ285:AK285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFF_IR_2_1",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D323,\"=X\")+$C$6","v":2},1,{"$f":"R187","v":5},{"$f":"R188","v":15},2024,2029,2039,{"$f":"V185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E289=F289,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,{"$f":"IF(V340=0,0,V204*V340/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(W340=0,0,W204*W340/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.0541700871005032E-2},{"$f":"IF(X340=0,0,X204*X340/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.0541700871005032E-2},{"$f":"IF(Y340=0,0,Y204*Y340/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.1640892738314464E-2},{"$f":"IF(Z340=0,0,Z204*Z340/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.2864371317892315E-2},{"$f":"IF(AA340=0,0,AA204*AA340/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.4234479614930766E-2},{"$f":"IF(AB340=0,0,AB204*AB340/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.5779257473218409E-2},{"$f":"IF(AC340=0,0,AC204*AC340/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.5298239899006706E-2},{"$f":"IF(AD340=0,0,AD204*AD340/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.4589957098355368E-2},{"$f":"IF(AE340=0,0,AE204*AE340/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.3735558905147992E-2},{"$f":"IF(AF340=0,0,AF204*AF340/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.2684630810114972E-2},{"$f":"IF(AG340=0,0,AG204*AG340/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":2.1360551392286143E-2},{"$f":"IF(AH340=0,0,AH204*AH340/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":1.9640919853456472E-2},{"$f":"IF(AI340=0,0,AI204*AI340/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":1.7317362295852012E-2},{"$f":"IF(AJ340=0,0,AJ204*AJ340/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":1.4003970488551558E-2},{"$f":"IF(AK340=0,0,AK204*AK340/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":8.8970556710525651E-3},{"$f":"IF(AL340=0,0,AL204*AL340/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AM340=0,0,AM204*AM340/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AN340=0,0,AN204*AN340/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AO340=0,0,AO204*AO340/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AP340=0,0,AP204*AP340/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AQ340=0,0,AQ204*AQ340/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AR340=0,0,AR204*AR340/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AS340=0,0,AS204*AS340/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AT340=0,0,AT204*AT340/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AU340=0,0,AU204*AU340/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AV340=0,0,AV204*AV340/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AW340=0,0,AW204*AW340/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AX340=0,0,AX204*AX340/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AY340=0,0,AY204*AY340/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(AZ340=0,0,AZ204*AZ340/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BA340=0,0,BA204*BA340/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BB340=0,0,BB204*BB340/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BC340=0,0,BC204*BC340/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BD340=0,0,BD204*BD340/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BE340=0,0,BE204*BE340/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BF340=0,0,BF204*BF340/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BG340=0,0,BG204*BG340/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BH340=0,0,BH204*BH340/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BI340=0,0,BI204*BI340/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BJ340=0,0,BJ204*BJ340/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BK340=0,0,BK204*BK340/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BL340=0,0,BL204*BL340/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BM340=0,0,BM204*BM340/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BN340=0,0,BN204*BN340/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BO340=0,0,BO204*BO340/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BP340=0,0,BP204*BP340/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BQ340=0,0,BQ204*BQ340/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BR340=0,0,BR204*BR340/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BS340=0,0,BS204*BS340/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BT340=0,0,BT204*BT340/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BU340=0,0,BU204*BU340/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BV340=0,0,BV204*BV340/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BW340=0,0,BW204*BW340/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BX340=0,0,BX204*BX340/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BY340=0,0,BY204*BY340/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(BZ340=0,0,BZ204*BZ340/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CA340=0,0,CA204*CA340/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CB340=0,0,CB204*CB340/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CC340=0,0,CC204*CC340/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CD340=0,0,CD204*CD340/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CE340=0,0,CE204*CE340/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CF340=0,0,CF204*CF340/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CG340=0,0,CG204*CG340/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CH340=0,0,CH204*CH340/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CI340=0,0,CI204*CI340/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CJ340=0,0,CJ204*CJ340/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CK340=0,0,CK204*CK340/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CL340=0,0,CL204*CL340/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CM340=0,0,CM204*CM340/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CN340=0,0,CN204*CN340/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CO340=0,0,CO204*CO340/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CP340=0,0,CP204*CP340/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CQ340=0,0,CQ204*CQ340/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CR340=0,0,CR204*CR340/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CS340=0,0,CS204*CS340/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CT340=0,0,CT204*CT340/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CU340=0,0,CU204*CU340/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CV340=0,0,CV204*CV340/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CW340=0,0,CW204*CW340/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CX340=0,0,CX204*CX340/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0},{"$f":"IF(CY340=0,0,CY204*CY340/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G323,IdentFin!$K:$K,\"=\"&$K323)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G323,ResidFin!$K:$K,\"=\"&$K323)))","v":0}]
["EFF_IR_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D326,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E292=F292,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y343=0,0,Y207*Y343/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(Z343=0,0,Z207*Z343/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":1.9230970058781997E-2},{"$f":"IF(AA343=0,0,AA207*AA343/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":1.9230970058781997E-2},{"$f":"IF(AB343=0,0,AB207*AB343/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.0391580332181115E-2},{"$f":"IF(AC343=0,0,AC207*AC343/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.1701276315296902E-2},{"$f":"IF(AD343=0,0,AD207*AD343/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.3190755755519064E-2},{"$f":"IF(AE343=0,0,AE207*AE343/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.4899765306453998E-2},{"$f":"IF(AF343=0,0,AF207*AF343/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.4666241564100553E-2},{"$f":"IF(AG343=0,0,AG207*AG343/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.395413967848348E-2},{"$f":"IF(AH343=0,0,AH207*AH343/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.3096833281462299E-2},{"$f":"IF(AI343=0,0,AI207*AI343/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.2044867262011592E-2},{"$f":"IF(AJ343=0,0,AJ207*AJ343/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":2.0723451746379795E-2},{"$f":"IF(AK343=0,0,AK207*AK343/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":1.9013856199985895E-2},{"$f":"IF(AL343=0,0,AL207*AL343/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":1.6715583424484395E-2},{"$f":"IF(AM343=0,0,AM207*AM343/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":1.3461342288201518E-2},{"$f":"IF(AN343=0,0,AN207*AN343/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":8.4980581062194683E-3},{"$f":"IF(AO343=0,0,AO207*AO343/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AP343=0,0,AP207*AP343/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AQ343=0,0,AQ207*AQ343/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AR343=0,0,AR207*AR343/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AS343=0,0,AS207*AS343/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AT343=0,0,AT207*AT343/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AU343=0,0,AU207*AU343/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AV343=0,0,AV207*AV343/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AW343=0,0,AW207*AW343/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AX343=0,0,AX207*AX343/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AY343=0,0,AY207*AY343/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(AZ343=0,0,AZ207*AZ343/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BA343=0,0,BA207*BA343/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BB343=0,0,BB207*BB343/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BC343=0,0,BC207*BC343/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BD343=0,0,BD207*BD343/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BE343=0,0,BE207*BE343/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BF343=0,0,BF207*BF343/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BG343=0,0,BG207*BG343/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BH343=0,0,BH207*BH343/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BI343=0,0,BI207*BI343/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BJ343=0,0,BJ207*BJ343/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BK343=0,0,BK207*BK343/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BL343=0,0,BL207*BL343/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BM343=0,0,BM207*BM343/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BN343=0,0,BN207*BN343/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BO343=0,0,BO207*BO343/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BP343=0,0,BP207*BP343/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BQ343=0,0,BQ207*BQ343/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BR343=0,0,BR207*BR343/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BS343=0,0,BS207*BS343/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BT343=0,0,BT207*BT343/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BU343=0,0,BU207*BU343/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BV343=0,0,BV207*BV343/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BW343=0,0,BW207*BW343/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BX343=0,0,BX207*BX343/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BY343=0,0,BY207*BY343/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(BZ343=0,0,BZ207*BZ343/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CA343=0,0,CA207*CA343/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CB343=0,0,CB207*CB343/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CC343=0,0,CC207*CC343/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CD343=0,0,CD207*CD343/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CE343=0,0,CE207*CE343/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CF343=0,0,CF207*CF343/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CG343=0,0,CG207*CG343/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CH343=0,0,CH207*CH343/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CI343=0,0,CI207*CI343/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CJ343=0,0,CJ207*CJ343/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CK343=0,0,CK207*CK343/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CL343=0,0,CL207*CL343/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CM343=0,0,CM207*CM343/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CN343=0,0,CN207*CN343/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CO343=0,0,CO207*CO343/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CP343=0,0,CP207*CP343/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CQ343=0,0,CQ207*CQ343/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CR343=0,0,CR207*CR343/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CS343=0,0,CS207*CS343/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CT343=0,0,CT207*CT343/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CU343=0,0,CU207*CU343/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CV343=0,0,CV207*CV343/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CW343=0,0,CW207*CW343/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CX343=0,0,CX207*CX343/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0},{"$f":"IF(CY343=0,0,CY207*CY343/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G326,IdentFin!$K:$K,\"=\"&$K326)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G326,ResidFin!$K:$K,\"=\"&$K326)))","v":0}]
["EFF_IR_2_7",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D329,\"=X\")+$C$6","v":2},7,{"$f":"R187","v":5},{"$f":"R188","v":15},2030,2035,2045,{"$f":"AB185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E295=F295,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB346=0,0,AB210*AB346/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AC346=0,0,AC210*AC346/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.3949374790147006E-2},{"$f":"IF(AD346=0,0,AD210*AD346/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.3949374790147006E-2},{"$f":"IF(AE346=0,0,AE210*AE346/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.4945074008735447E-2},{"$f":"IF(AF346=0,0,AF210*AF346/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.6093844365846828E-2},{"$f":"IF(AG346=0,0,AG210*AG346/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.743392296996428E-2},{"$f":"IF(AH346=0,0,AH210*AH346/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.9017439174246378E-2},{"$f":"IF(AI346=0,0,AI210*AI346/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.9515966772564973E-2},{"$f":"IF(AJ346=0,0,AJ210*AJ346/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.8983916318343362E-2},{"$f":"IF(AK346=0,0,AK210*AK346/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.834103464008997E-2},{"$f":"IF(AL346=0,0,AL210*AL346/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.7548664596742033E-2},{"$f":"IF(AM346=0,0,AM210*AM346/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.6547806109619149E-2},{"$f":"IF(AN346=0,0,AN210*AN346/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.5243707398235615E-2},{"$f":"IF(AO346=0,0,AO210*AO346/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.3473950048073042E-2},{"$f":"IF(AP346=0,0,AP210*AP346/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":1.0934915796316232E-2},{"$f":"IF(AQ346=0,0,AQ210*AQ346/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":6.985735164253784E-3},{"$f":"IF(AR346=0,0,AR210*AR346/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AS346=0,0,AS210*AS346/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AT346=0,0,AT210*AT346/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AU346=0,0,AU210*AU346/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AV346=0,0,AV210*AV346/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AW346=0,0,AW210*AW346/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AX346=0,0,AX210*AX346/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AY346=0,0,AY210*AY346/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(AZ346=0,0,AZ210*AZ346/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BA346=0,0,BA210*BA346/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BB346=0,0,BB210*BB346/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BC346=0,0,BC210*BC346/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BD346=0,0,BD210*BD346/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BE346=0,0,BE210*BE346/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BF346=0,0,BF210*BF346/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BG346=0,0,BG210*BG346/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BH346=0,0,BH210*BH346/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BI346=0,0,BI210*BI346/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BJ346=0,0,BJ210*BJ346/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BK346=0,0,BK210*BK346/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BL346=0,0,BL210*BL346/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BM346=0,0,BM210*BM346/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BN346=0,0,BN210*BN346/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BO346=0,0,BO210*BO346/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BP346=0,0,BP210*BP346/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BQ346=0,0,BQ210*BQ346/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BR346=0,0,BR210*BR346/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BS346=0,0,BS210*BS346/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BT346=0,0,BT210*BT346/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BU346=0,0,BU210*BU346/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BV346=0,0,BV210*BV346/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BW346=0,0,BW210*BW346/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BX346=0,0,BX210*BX346/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BY346=0,0,BY210*BY346/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(BZ346=0,0,BZ210*BZ346/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CA346=0,0,CA210*CA346/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CB346=0,0,CB210*CB346/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CC346=0,0,CC210*CC346/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CD346=0,0,CD210*CD346/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CE346=0,0,CE210*CE346/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CF346=0,0,CF210*CF346/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CG346=0,0,CG210*CG346/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CH346=0,0,CH210*CH346/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CI346=0,0,CI210*CI346/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CJ346=0,0,CJ210*CJ346/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CK346=0,0,CK210*CK346/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CL346=0,0,CL210*CL346/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CM346=0,0,CM210*CM346/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CN346=0,0,CN210*CN346/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CO346=0,0,CO210*CO346/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CP346=0,0,CP210*CP346/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CQ346=0,0,CQ210*CQ346/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CR346=0,0,CR210*CR346/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CS346=0,0,CS210*CS346/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CT346=0,0,CT210*CT346/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CU346=0,0,CU210*CU346/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CV346=0,0,CV210*CV346/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CW346=0,0,CW210*CW346/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CX346=0,0,CX210*CX346/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0},{"$f":"IF(CY346=0,0,CY210*CY346/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G329,IdentFin!$K:$K,\"=\"&$K329)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G329,ResidFin!$K:$K,\"=\"&$K329)))","v":0}]
["EFF_IR_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D333,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E299=F299,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF350=0,0,AF214*AF350/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(AG350=0,0,AG214*AG350/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.2798093396935136E-2},{"$f":"IF(AH350=0,0,AH214*AH350/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.2798093396935136E-2},{"$f":"IF(AI350=0,0,AI214*AI350/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.3746515117616173E-2},{"$f":"IF(AJ350=0,0,AJ214*AJ350/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.4846756025332088E-2},{"$f":"IF(AK350=0,0,AK214*AK350/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.6138441469979507E-2},{"$f":"IF(AL350=0,0,AL214*AL350/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.7676300666063002E-2},{"$f":"IF(AM350=0,0,AM214*AM350/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.81212727608995E-2},{"$f":"IF(AN350=0,0,AN214*AN350/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.7581092099120402E-2},{"$f":"IF(AO350=0,0,AO214*AO350/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.6932148614827995E-2},{"$f":"IF(AP350=0,0,AP214*AP350/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.6137916876329022E-2},{"$f":"IF(AQ350=0,0,AQ214*AQ350/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.5143454925384936E-2},{"$f":"IF(AR350=0,0,AR214*AR350/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.3862122845636881E-2},{"$f":"IF(AS350=0,0,AS214*AS350/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":1.2148870335910961E-2},{"$f":"IF(AT350=0,0,AT214*AT350/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":9.7410352253682053E-3},{"$f":"IF(AU350=0,0,AU214*AU350/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":6.1088312513388242E-3},{"$f":"IF(AV350=0,0,AV214*AV350/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(AW350=0,0,AW214*AW350/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(AX350=0,0,AX214*AX350/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(AY350=0,0,AY214*AY350/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(AZ350=0,0,AZ214*AZ350/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BA350=0,0,BA214*BA350/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BB350=0,0,BB214*BB350/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BC350=0,0,BC214*BC350/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BD350=0,0,BD214*BD350/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BE350=0,0,BE214*BE350/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BF350=0,0,BF214*BF350/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BG350=0,0,BG214*BG350/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BH350=0,0,BH214*BH350/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BI350=0,0,BI214*BI350/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BJ350=0,0,BJ214*BJ350/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BK350=0,0,BK214*BK350/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BL350=0,0,BL214*BL350/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BM350=0,0,BM214*BM350/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BN350=0,0,BN214*BN350/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BO350=0,0,BO214*BO350/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BP350=0,0,BP214*BP350/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BQ350=0,0,BQ214*BQ350/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BR350=0,0,BR214*BR350/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BS350=0,0,BS214*BS350/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BT350=0,0,BT214*BT350/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BU350=0,0,BU214*BU350/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BV350=0,0,BV214*BV350/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BW350=0,0,BW214*BW350/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BX350=0,0,BX214*BX350/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BY350=0,0,BY214*BY350/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(BZ350=0,0,BZ214*BZ350/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CA350=0,0,CA214*CA350/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CB350=0,0,CB214*CB350/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CC350=0,0,CC214*CC350/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CD350=0,0,CD214*CD350/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CE350=0,0,CE214*CE350/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CF350=0,0,CF214*CF350/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CG350=0,0,CG214*CG350/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CH350=0,0,CH214*CH350/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CI350=0,0,CI214*CI350/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CJ350=0,0,CJ214*CJ350/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CK350=0,0,CK214*CK350/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CL350=0,0,CL214*CL350/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CM350=0,0,CM214*CM350/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CN350=0,0,CN214*CN350/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CO350=0,0,CO214*CO350/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CP350=0,0,CP214*CP350/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CQ350=0,0,CQ214*CQ350/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CR350=0,0,CR214*CR350/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CS350=0,0,CS214*CS350/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CT350=0,0,CT214*CT350/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CU350=0,0,CU214*CU350/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CV350=0,0,CV214*CV350/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CW350=0,0,CW214*CW350/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CX350=0,0,CX214*CX350/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0},{"$f":"IF(CY350=0,0,CY214*CY350/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G333,IdentFin!$K:$K,\"=\"&$K333)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G333,ResidFin!$K:$K,\"=\"&$K333)))","v":0}]
["EFF_IR_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D336,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E302=F302,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI353=0,0,AI217*AI353/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AJ353=0,0,AJ217*AJ353/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AK353=0,0,AK217*AK353/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AL353=0,0,AL217*AL353/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AM353=0,0,AM217*AM353/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AN353=0,0,AN217*AN353/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AO353=0,0,AO217*AO353/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AP353=0,0,AP217*AP353/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AQ353=0,0,AQ217*AQ353/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AR353=0,0,AR217*AR353/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AS353=0,0,AS217*AS353/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AT353=0,0,AT217*AT353/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AU353=0,0,AU217*AU353/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AV353=0,0,AV217*AV353/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AW353=0,0,AW217*AW353/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AX353=0,0,AX217*AX353/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AY353=0,0,AY217*AY353/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(AZ353=0,0,AZ217*AZ353/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BA353=0,0,BA217*BA353/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BB353=0,0,BB217*BB353/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BC353=0,0,BC217*BC353/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BD353=0,0,BD217*BD353/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BE353=0,0,BE217*BE353/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BF353=0,0,BF217*BF353/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BG353=0,0,BG217*BG353/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BH353=0,0,BH217*BH353/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BI353=0,0,BI217*BI353/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BJ353=0,0,BJ217*BJ353/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BK353=0,0,BK217*BK353/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BL353=0,0,BL217*BL353/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BM353=0,0,BM217*BM353/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BN353=0,0,BN217*BN353/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BO353=0,0,BO217*BO353/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BP353=0,0,BP217*BP353/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BQ353=0,0,BQ217*BQ353/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BR353=0,0,BR217*BR353/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BS353=0,0,BS217*BS353/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BT353=0,0,BT217*BT353/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BU353=0,0,BU217*BU353/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BV353=0,0,BV217*BV353/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BW353=0,0,BW217*BW353/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BX353=0,0,BX217*BX353/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BY353=0,0,BY217*BY353/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(BZ353=0,0,BZ217*BZ353/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CA353=0,0,CA217*CA353/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CB353=0,0,CB217*CB353/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CC353=0,0,CC217*CC353/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CD353=0,0,CD217*CD353/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CE353=0,0,CE217*CE353/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CF353=0,0,CF217*CF353/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CG353=0,0,CG217*CG353/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CH353=0,0,CH217*CH353/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CI353=0,0,CI217*CI353/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CJ353=0,0,CJ217*CJ353/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CK353=0,0,CK217*CK353/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CL353=0,0,CL217*CL353/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CM353=0,0,CM217*CM353/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CN353=0,0,CN217*CN353/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CO353=0,0,CO217*CO353/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CP353=0,0,CP217*CP353/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CQ353=0,0,CQ217*CQ353/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CR353=0,0,CR217*CR353/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CS353=0,0,CS217*CS353/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CT353=0,0,CT217*CT353/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CU353=0,0,CU217*CU353/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CV353=0,0,CV217*CV353/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CW353=0,0,CW217*CW353/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CX353=0,0,CX217*CX353/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0},{"$f":"IF(CY353=0,0,CY217*CY353/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G336,IdentFin!$K:$K,\"=\"&$K336)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G336,ResidFin!$K:$K,\"=\"&$K336)))","v":0}]
["EFF_IR_2_15",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D337,\"=X\")+$C$6","v":2},15,{"$f":"R187","v":5},{"$f":"R188","v":15},2038,2043,2053,{"$f":"AJ185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E303=F303,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ354=0,0,AJ218*AJ354/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AK354=0,0,AK218*AK354/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AL354=0,0,AL218*AL354/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AM354=0,0,AM218*AM354/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AN354=0,0,AN218*AN354/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AO354=0,0,AO218*AO354/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AP354=0,0,AP218*AP354/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AQ354=0,0,AQ218*AQ354/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AR354=0,0,AR218*AR354/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AS354=0,0,AS218*AS354/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AT354=0,0,AT218*AT354/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AU354=0,0,AU218*AU354/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AV354=0,0,AV218*AV354/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AW354=0,0,AW218*AW354/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AX354=0,0,AX218*AX354/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AY354=0,0,AY218*AY354/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(AZ354=0,0,AZ218*AZ354/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BA354=0,0,BA218*BA354/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BB354=0,0,BB218*BB354/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BC354=0,0,BC218*BC354/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BD354=0,0,BD218*BD354/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BE354=0,0,BE218*BE354/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BF354=0,0,BF218*BF354/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BG354=0,0,BG218*BG354/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BH354=0,0,BH218*BH354/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BI354=0,0,BI218*BI354/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BJ354=0,0,BJ218*BJ354/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BK354=0,0,BK218*BK354/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BL354=0,0,BL218*BL354/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BM354=0,0,BM218*BM354/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BN354=0,0,BN218*BN354/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BO354=0,0,BO218*BO354/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BP354=0,0,BP218*BP354/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BQ354=0,0,BQ218*BQ354/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BR354=0,0,BR218*BR354/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BS354=0,0,BS218*BS354/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BT354=0,0,BT218*BT354/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BU354=0,0,BU218*BU354/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BV354=0,0,BV218*BV354/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BW354=0,0,BW218*BW354/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BX354=0,0,BX218*BX354/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BY354=0,0,BY218*BY354/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(BZ354=0,0,BZ218*BZ354/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CA354=0,0,CA218*CA354/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CB354=0,0,CB218*CB354/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CC354=0,0,CC218*CC354/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CD354=0,0,CD218*CD354/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CE354=0,0,CE218*CE354/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CF354=0,0,CF218*CF354/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CG354=0,0,CG218*CG354/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CH354=0,0,CH218*CH354/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CI354=0,0,CI218*CI354/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CJ354=0,0,CJ218*CJ354/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CK354=0,0,CK218*CK354/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CL354=0,0,CL218*CL354/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CM354=0,0,CM218*CM354/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CN354=0,0,CN218*CN354/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CO354=0,0,CO218*CO354/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CP354=0,0,CP218*CP354/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CQ354=0,0,CQ218*CQ354/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CR354=0,0,CR218*CR354/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CS354=0,0,CS218*CS354/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CT354=0,0,CT218*CT354/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CU354=0,0,CU218*CU354/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CV354=0,0,CV218*CV354/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CW354=0,0,CW218*CW354/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CX354=0,0,CX218*CX354/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0},{"$f":"IF(CY354=0,0,CY218*CY354/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G337,IdentFin!$K:$K,\"=\"&$K337)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G337,ResidFin!$K:$K,\"=\"&$K337)))","v":0}]
["INT_BASE_2_1",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D340,\"=X\")+$C$6","v":2},1,{"$f":"R187","v":5},{"$f":"R188","v":15},2024,2029,2039,{"$f":"V185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E289=F289,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,{"$f":"V272","v":3.3504407491572579},3.3504407491572579,3.3504407491572579,3.3504407491572579,3.3504407491572579,3.3504407491572579,3.3504407491572579,3.0153966742415319,2.6803525993258059,2.34530852441008,2.010264449494354,1.6752203745786283,1.3401762996629025,1.0051322247471768,0.67008814983145104,0.33504407491572524,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16]
["INT_BASE_2_4",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D343,\"=X\")+$C$6","v":2},4,{"$f":"R187","v":5},{"$f":"R188","v":15},2027,2032,2042,{"$f":"Y185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E292=F292,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y275","v":3.9479997708645014},3.9479997708645014,3.9479997708645014,{"$f":"IF($O343=1,AA275,AVERAGE(AA275,AB275))","v":3.9479997708645014},3.9479997708645014,3.9479997708645014,3.9479997708645014,3.5531997937780511,3.1583998166916007,2.7635998396051504,2.3687998625187001,1.97399988543225,1.5791999083457999,1.1843999312593498,0.78959995417289974,0.39479997708644959,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16]
["INT_BASE_2_8",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D347,\"=X\")+$C$6","v":2},8,{"$f":"R187","v":5},{"$f":"R188","v":15},2031,2036,2046,{"$f":"AC185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E296=F296,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC279","v":3.6326569805272984},3.6326569805272984,3.6326569805272984,3.6326569805272984,3.6326569805272984,3.6326569805272984,3.6326569805272984,3.2693912824745683,2.9061255844218383,2.5428598863691083,2.1795941883163783,1.8163284902636485,1.4530627922109187,1.0897970941581889,0.72653139610545914,0.36326569805272929,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,{"$f":"IF($O347=1,CD279,AVERAGE(CD279,CE279))","v":-5.5511151231257827E-16},{"$f":"IF($O347=1,CE279,AVERAGE(CE279,CF279))","v":-5.5511151231257827E-16},{"$f":"IF($O347=1,CF279,AVERAGE(CF279,CG279))","v":-5.5511151231257827E-16},{"$f":"IF($O347=1,CG279,AVERAGE(CG279,CH279))","v":-5.5511151231257827E-16},-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16]
["INT_BASE_2_11",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D350,\"=X\")+$C$6","v":2},11,{"$f":"R187","v":5},{"$f":"R188","v":15},2034,2039,2049,{"$f":"AF185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E299=F299,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF282","v":4.2157486401386306},4.2157486401386306,4.2157486401386306,4.2157486401386306,4.2157486401386306,4.2157486401386306,4.2157486401386306,3.7941737761247674,3.3725989121109041,2.9510240480970409,2.5294491840831776,2.1078743200693144,1.6862994560554514,1.2647245920415884,0.84314972802772536,0.42157486401386229,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16]
["INT_BASE_2_14",{"$f":"_xlfn.SWITCH(R192,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D353,\"=X\")+$C$6","v":2},14,{"$f":"R187","v":5},{"$f":"R188","v":15},2037,2042,2052,{"$f":"AI185","v":1},{"$f":"R183","v":"Local"},{"$f":"R185","v":"Market"},{"$f":"R184","v":"Fixed"},{"$f":"R189","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R186,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R186=\"Custom\",\"Custom\",IF(R184=\"Zero-coupon\",\"Zero-coupon\",IF(E302=F302,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O353=1,BY285,AVERAGE(BY285,BZ285))","v":0},{"$f":"IF($O353=1,BZ285,AVERAGE(BZ285,CA285))","v":0},{"$f":"IF($O353=1,CA285,AVERAGE(CA285,CB285))","v":0},{"$f":"IF($O353=1,CB285,AVERAGE(CB285,CC285))","v":0},{"$f":"IF($O353=1,CC285,AVERAGE(CC285,CD285))","v":0},{"$f":"IF($O353=1,CD285,AVERAGE(CD285,CE285))","v":0},{"$f":"IF($O353=1,CE285,AVERAGE(CE285,CF285))","v":0},{"$f":"IF($O353=1,CF285,AVERAGE(CF285,CG285))","v":0},{"$f":"IF($O353=1,CG285,AVERAGE(CG285,CH285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["End of instrument 2_2_",null,{"$f":"COUNTIF(D$1:D355,\"=X\")+$C$6","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"End of instrument \"&C355","v":"End of instrument 2"}]
[{"$f":"C358&\"-ITYP-IR\"","v":"3-ITYP-IR"},{"$f":"B357&\"_I\"","v":"INST3_I"},{"$f":"COUNTIF(D$1:D359,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest type","Fixed","Interest rate",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0]
[{"$f":"C360&\"-MKTY-ER\"","v":"3-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D360,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R358=\"Local\",1,IF($R358=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R358=\"Local-Linked 1\",$R358=\"Local-Linked 2\"),VLOOKUP($R365,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ360","v":1},{"$f":"AK360","v":1},{"$f":"AL360","v":1},{"$f":"AM360","v":1},{"$f":"AN360","v":1},{"$f":"AO360","v":1},{"$f":"AP360","v":1},{"$f":"AQ360","v":1},{"$f":"AR360","v":1},{"$f":"AS360","v":1},{"$f":"AT360","v":1},{"$f":"AU360","v":1},{"$f":"AV360","v":1},{"$f":"AW360","v":1},{"$f":"AX360","v":1},{"$f":"AY360","v":1},{"$f":"AZ360","v":1},{"$f":"BA360","v":1},{"$f":"BB360","v":1},{"$f":"BC360","v":1},{"$f":"BD360","v":1},{"$f":"BE360","v":1},{"$f":"BF360","v":1},{"$f":"BG360","v":1},{"$f":"BH360","v":1},{"$f":"BI360","v":1},{"$f":"BJ360","v":1},{"$f":"BK360","v":1},{"$f":"BL360","v":1},{"$f":"BM360","v":1},{"$f":"BN360","v":1},{"$f":"BO360","v":1},{"$f":"BP360","v":1},{"$f":"BQ360","v":1},{"$f":"BR360","v":1},{"$f":"BS360","v":1},{"$f":"BT360","v":1},{"$f":"BU360","v":1},{"$f":"BV360","v":1},{"$f":"BW360","v":1},{"$f":"BX360","v":1},{"$f":"BY360","v":1},{"$f":"BZ360","v":1},{"$f":"CA360","v":1},{"$f":"CB360","v":1},{"$f":"CC360","v":1},{"$f":"CD360","v":1},{"$f":"CE360","v":1},{"$f":"CF360","v":1},{"$f":"CG360","v":1},{"$f":"CH360","v":1},{"$f":"CI360","v":1},{"$f":"CJ360","v":1},{"$f":"CK360","v":1},{"$f":"CL360","v":1},{"$f":"CM360","v":1},{"$f":"CN360","v":1},{"$f":"CO360","v":1},{"$f":"CP360","v":1},{"$f":"CQ360","v":1},{"$f":"CR360","v":1},{"$f":"CS360","v":1},{"$f":"CT360","v":1},{"$f":"CU360","v":1},{"$f":"CV360","v":1},{"$f":"CW360","v":1},{"$f":"CX360","v":1}]
[{"$f":"C363&\"-MY-SHDB\"","v":"3-MY-SHDB"},"SH_GGDDB_AT",{"$f":"COUNTIF(D$1:D363,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity",{"$f":"VLOOKUP(B357&\"_M\",FinancingIn,U$5,FALSE)","v":25},null,"Domestic commercial banks",{"$f":"VLOOKUP($B363,MacrofwData,U$5-1,FALSE)","v":0.36012313368318588},0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"C366&\"-X2-SHXP\"","v":"3-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D366,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B366,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C370&\"-ISHARE\"","v":"3-ISHARE"},null,{"$f":"COUNTIF(D$1:D370,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of total debt issuance",null,{"$f":"U369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!U:U)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!U:U))","v":0.28025479574446349},{"$f":"V369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!V:V)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!V:V))","v":0.17096213907354843},{"$f":"W369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!W:W)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!W:W))","v":0.30280284689958886},{"$f":"X369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!X:X)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!X:X))","v":0.13867077689662599},{"$f":"Y369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Y:Y)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Y:Y))","v":0.20468199545674678},{"$f":"Z369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Z:Z)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Z:Z))","v":0.17729131181083735},{"$f":"AA369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AA:AA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AA:AA))","v":0.19178651285003143},{"$f":"AB369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AB:AB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AB:AB))","v":0.15034367517311195},{"$f":"AC369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AC:AC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AC:AC))","v":0.18806058555546859},{"$f":"AD369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AD:AD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AD:AD))","v":0.23049240675785546},{"$f":"AE369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AE:AE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AE:AE))","v":0.25378431324387557},{"$f":"AF369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AF:AF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AF:AF))","v":0.19553723844915757},{"$f":"AG369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AG:AG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AG:AG))","v":{"$error":"#N/A"}},{"$f":"AH369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AH:AH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AH:AH))","v":{"$error":"#N/A"}},{"$f":"AI369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AI:AI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AI:AI))","v":{"$error":"#N/A"}},{"$f":"AJ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AJ:AJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AJ:AJ))","v":{"$error":"#N/A"}},{"$f":"AK369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AK:AK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AK:AK))","v":0.16666666666666669},{"$f":"AL369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AL:AL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AL:AL))","v":0.16666666666666669},{"$f":"AM369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AM:AM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AM:AM))","v":0.16666666666666669},{"$f":"AN369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AN:AN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AN:AN))","v":0.16666666666666669},{"$f":"AO369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AO:AO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AO:AO))","v":0.16666666666666669},{"$f":"AP369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AP:AP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AP:AP))","v":0.16666666666666669},{"$f":"AQ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AQ:AQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AQ:AQ))","v":0.16666666666666669},{"$f":"AR369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AR:AR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AR:AR))","v":0.16666666666666669},{"$f":"AS369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AS:AS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AS:AS))","v":0.16666666666666669},{"$f":"AT369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AT:AT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AT:AT))","v":0.16666666666666669},{"$f":"AU369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AU:AU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AU:AU))","v":0.16666666666666669},{"$f":"AV369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AV:AV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AV:AV))","v":0.16666666666666669},{"$f":"AW369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AW:AW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AW:AW))","v":0.16666666666666669},{"$f":"AX369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AX:AX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AX:AX))","v":0.16666666666666669},{"$f":"AY369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AY:AY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AY:AY))","v":0.16666666666666669},{"$f":"AZ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AZ:AZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AZ:AZ))","v":0.16666666666666669},{"$f":"BA369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BA:BA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BA:BA))","v":0.16666666666666669},{"$f":"BB369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BB:BB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BB:BB))","v":0.16666666666666669},{"$f":"BC369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BC:BC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BC:BC))","v":0.16666666666666669},{"$f":"BD369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BD:BD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BD:BD))","v":0.16666666666666669},{"$f":"BE369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BE:BE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BE:BE))","v":0.16666666666666669},{"$f":"BF369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BF:BF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BF:BF))","v":0.16666666666666669},{"$f":"BG369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BG:BG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BG:BG))","v":0.16666666666666669},{"$f":"BH369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BH:BH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BH:BH))","v":0.16666666666666669},{"$f":"BI369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BI:BI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BI:BI))","v":0.16666666666666669},{"$f":"BJ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BJ:BJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BJ:BJ))","v":0.16666666666666669},{"$f":"BK369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BK:BK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BK:BK))","v":0.16666666666666669},{"$f":"BL369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BL:BL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BL:BL))","v":0.16666666666666669},{"$f":"BM369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BM:BM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BM:BM))","v":0.16666666666666669},{"$f":"BN369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BN:BN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BN:BN))","v":0.16666666666666669},{"$f":"BO369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BO:BO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BO:BO))","v":0.16666666666666669},{"$f":"BP369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BP:BP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BP:BP))","v":0.16666666666666669},{"$f":"BQ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BQ:BQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BQ:BQ))","v":0.16666666666666669},{"$f":"BR369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BR:BR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BR:BR))","v":0.16666666666666669},{"$f":"BS369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BS:BS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BS:BS))","v":0.16666666666666669},{"$f":"BT369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BT:BT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BT:BT))","v":0.16666666666666669},{"$f":"BU369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BU:BU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BU:BU))","v":0.16666666666666669},{"$f":"BV369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BV:BV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BV:BV))","v":0.16666666666666669},{"$f":"BW369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BW:BW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BW:BW))","v":0.16666666666666669},{"$f":"BX369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BX:BX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BX:BX))","v":0.16666666666666669},{"$f":"BY369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BY:BY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BY:BY))","v":0.16666666666666669},{"$f":"BZ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!BZ:BZ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!BZ:BZ))","v":0.16666666666666669},{"$f":"CA369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CA:CA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CA:CA))","v":0.16666666666666669},{"$f":"CB369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CB:CB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CB:CB))","v":0.16666666666666669},{"$f":"CC369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CC:CC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CC:CC))","v":0.16666666666666669},{"$f":"CD369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CD:CD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CD:CD))","v":0.16666666666666669},{"$f":"CE369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CE:CE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CE:CE))","v":0.16666666666666669},{"$f":"CF369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CF:CF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CF:CF))","v":0.16666666666666669},{"$f":"CG369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CG:CG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CG:CG))","v":0.16666666666666669},{"$f":"CH369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CH:CH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CH:CH))","v":0.16666666666666669},{"$f":"CI369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CI:CI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CI:CI))","v":0.16666666666666669},{"$f":"CJ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CJ:CJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CJ:CJ))","v":0.16666666666666669},{"$f":"CK369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CK:CK)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CK:CK))","v":0.16666666666666669},{"$f":"CL369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CL:CL)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CL:CL))","v":0.16666666666666669},{"$f":"CM369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CM:CM)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CM:CM))","v":0.16666666666666669},{"$f":"CN369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CN:CN)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CN:CN))","v":0.16666666666666669},{"$f":"CO369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CO:CO)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CO:CO))","v":0.16666666666666669},{"$f":"CP369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CP:CP)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CP:CP))","v":0.16666666666666669},{"$f":"CQ369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CQ:CQ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CQ:CQ))","v":0.16666666666666669},{"$f":"CR369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CR:CR)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CR:CR))","v":0.16666666666666669},{"$f":"CS369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CS:CS)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CS:CS))","v":0.16666666666666669},{"$f":"CT369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CT:CT)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CT:CT))","v":0.16666666666666669},{"$f":"CU369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CU:CU)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CU:CU))","v":0.16666666666666669},{"$f":"CV369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CV:CV)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CV:CV))","v":0.16666666666666669},{"$f":"CW369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CW:CW)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CW:CW))","v":0.16666666666666669},{"$f":"CX369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CX:CX)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CX:CX))","v":0.16666666666666669},{"$f":"CY369/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!CY:CY)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!CY:CY))","v":0.16666666666666669}]
[{"$f":"C373&\"-YRSPOST\"","v":"3-YRSPOST"},null,{"$f":"COUNTIF(D$1:D373,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years since issuance:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[{"$f":"Q377&\"_\"&C377&\"_\"&D377","v":"HEAD_FI_3_"},null,{"$f":"COUNTIF(D$1:D377,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_FI","Interest rate triangle"]
["FI_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D380,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E380=F380,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",W359,\"Zero-coupon\",IF(W$3=$I380,(1+$W359)^$F380-1,0))*U374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",X359,\"Zero-coupon\",IF(X$3=$I380,(1+$W359)^$F380-1,0))*V374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",Y359,\"Zero-coupon\",IF(Y$3=$I380,(1+$W359)^$F380-1,0))*W374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",Z359,\"Zero-coupon\",IF(Z$3=$I380,(1+$W359)^$F380-1,0))*X374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AA359,\"Zero-coupon\",IF(AA$3=$I380,(1+$W359)^$F380-1,0))*Y374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AB359,\"Zero-coupon\",IF(AB$3=$I380,(1+$W359)^$F380-1,0))*Z374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AC359,\"Zero-coupon\",IF(AC$3=$I380,(1+$W359)^$F380-1,0))*AA374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AD359,\"Zero-coupon\",IF(AD$3=$I380,(1+$W359)^$F380-1,0))*AB374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AE359,\"Zero-coupon\",IF(AE$3=$I380,(1+$W359)^$F380-1,0))*AC374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AF359,\"Zero-coupon\",IF(AF$3=$I380,(1+$W359)^$F380-1,0))*AD374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AG359,\"Zero-coupon\",IF(AG$3=$I380,(1+$W359)^$F380-1,0))*AE374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AH359,\"Zero-coupon\",IF(AH$3=$I380,(1+$W359)^$F380-1,0))*AF374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AI359,\"Zero-coupon\",IF(AI$3=$I380,(1+$W359)^$F380-1,0))*AG374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AJ359,\"Zero-coupon\",IF(AJ$3=$I380,(1+$W359)^$F380-1,0))*AH374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AK359,\"Zero-coupon\",IF(AK$3=$I380,(1+$W359)^$F380-1,0))*AI374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AL359,\"Zero-coupon\",IF(AL$3=$I380,(1+$W359)^$F380-1,0))*AJ374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AM359,\"Zero-coupon\",IF(AM$3=$I380,(1+$W359)^$F380-1,0))*AK374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AN359,\"Zero-coupon\",IF(AN$3=$I380,(1+$W359)^$F380-1,0))*AL374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AO359,\"Zero-coupon\",IF(AO$3=$I380,(1+$W359)^$F380-1,0))*AM374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AP359,\"Zero-coupon\",IF(AP$3=$I380,(1+$W359)^$F380-1,0))*AN374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AQ359,\"Zero-coupon\",IF(AQ$3=$I380,(1+$W359)^$F380-1,0))*AO374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AR359,\"Zero-coupon\",IF(AR$3=$I380,(1+$W359)^$F380-1,0))*AP374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AS359,\"Zero-coupon\",IF(AS$3=$I380,(1+$W359)^$F380-1,0))*AQ374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AT359,\"Zero-coupon\",IF(AT$3=$I380,(1+$W359)^$F380-1,0))*AR374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AU359,\"Zero-coupon\",IF(AU$3=$I380,(1+$W359)^$F380-1,0))*AS374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AV359,\"Zero-coupon\",IF(AV$3=$I380,(1+$W359)^$F380-1,0))*AT374","v":0.02},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AW359,\"Zero-coupon\",IF(AW$3=$I380,(1+$W359)^$F380-1,0))*AU374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AX359,\"Zero-coupon\",IF(AX$3=$I380,(1+$W359)^$F380-1,0))*AV374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AY359,\"Zero-coupon\",IF(AY$3=$I380,(1+$W359)^$F380-1,0))*AW374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",AZ359,\"Zero-coupon\",IF(AZ$3=$I380,(1+$W359)^$F380-1,0))*AX374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BA359,\"Zero-coupon\",IF(BA$3=$I380,(1+$W359)^$F380-1,0))*AY374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BB359,\"Zero-coupon\",IF(BB$3=$I380,(1+$W359)^$F380-1,0))*AZ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BC359,\"Zero-coupon\",IF(BC$3=$I380,(1+$W359)^$F380-1,0))*BA374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BD359,\"Zero-coupon\",IF(BD$3=$I380,(1+$W359)^$F380-1,0))*BB374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BE359,\"Zero-coupon\",IF(BE$3=$I380,(1+$W359)^$F380-1,0))*BC374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BF359,\"Zero-coupon\",IF(BF$3=$I380,(1+$W359)^$F380-1,0))*BD374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BG359,\"Zero-coupon\",IF(BG$3=$I380,(1+$W359)^$F380-1,0))*BE374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BH359,\"Zero-coupon\",IF(BH$3=$I380,(1+$W359)^$F380-1,0))*BF374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BI359,\"Zero-coupon\",IF(BI$3=$I380,(1+$W359)^$F380-1,0))*BG374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BJ359,\"Zero-coupon\",IF(BJ$3=$I380,(1+$W359)^$F380-1,0))*BH374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BK359,\"Zero-coupon\",IF(BK$3=$I380,(1+$W359)^$F380-1,0))*BI374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BL359,\"Zero-coupon\",IF(BL$3=$I380,(1+$W359)^$F380-1,0))*BJ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BM359,\"Zero-coupon\",IF(BM$3=$I380,(1+$W359)^$F380-1,0))*BK374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BN359,\"Zero-coupon\",IF(BN$3=$I380,(1+$W359)^$F380-1,0))*BL374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BO359,\"Zero-coupon\",IF(BO$3=$I380,(1+$W359)^$F380-1,0))*BM374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BP359,\"Zero-coupon\",IF(BP$3=$I380,(1+$W359)^$F380-1,0))*BN374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BQ359,\"Zero-coupon\",IF(BQ$3=$I380,(1+$W359)^$F380-1,0))*BO374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BR359,\"Zero-coupon\",IF(BR$3=$I380,(1+$W359)^$F380-1,0))*BP374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BS359,\"Zero-coupon\",IF(BS$3=$I380,(1+$W359)^$F380-1,0))*BQ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BT359,\"Zero-coupon\",IF(BT$3=$I380,(1+$W359)^$F380-1,0))*BR374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BU359,\"Zero-coupon\",IF(BU$3=$I380,(1+$W359)^$F380-1,0))*BS374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BV359,\"Zero-coupon\",IF(BV$3=$I380,(1+$W359)^$F380-1,0))*BT374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BW359,\"Zero-coupon\",IF(BW$3=$I380,(1+$W359)^$F380-1,0))*BU374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BX359,\"Zero-coupon\",IF(BX$3=$I380,(1+$W359)^$F380-1,0))*BV374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BY359,\"Zero-coupon\",IF(BY$3=$I380,(1+$W359)^$F380-1,0))*BW374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",BZ359,\"Zero-coupon\",IF(BZ$3=$I380,(1+$W359)^$F380-1,0))*BX374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CA359,\"Zero-coupon\",IF(CA$3=$I380,(1+$W359)^$F380-1,0))*BY374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CB359,\"Zero-coupon\",IF(CB$3=$I380,(1+$W359)^$F380-1,0))*BZ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CC359,\"Zero-coupon\",IF(CC$3=$I380,(1+$W359)^$F380-1,0))*CA374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CD359,\"Zero-coupon\",IF(CD$3=$I380,(1+$W359)^$F380-1,0))*CB374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CE359,\"Zero-coupon\",IF(CE$3=$I380,(1+$W359)^$F380-1,0))*CC374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CF359,\"Zero-coupon\",IF(CF$3=$I380,(1+$W359)^$F380-1,0))*CD374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CG359,\"Zero-coupon\",IF(CG$3=$I380,(1+$W359)^$F380-1,0))*CE374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CH359,\"Zero-coupon\",IF(CH$3=$I380,(1+$W359)^$F380-1,0))*CF374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CI359,\"Zero-coupon\",IF(CI$3=$I380,(1+$W359)^$F380-1,0))*CG374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CJ359,\"Zero-coupon\",IF(CJ$3=$I380,(1+$W359)^$F380-1,0))*CH374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CK359,\"Zero-coupon\",IF(CK$3=$I380,(1+$W359)^$F380-1,0))*CI374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CL359,\"Zero-coupon\",IF(CL$3=$I380,(1+$W359)^$F380-1,0))*CJ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CM359,\"Zero-coupon\",IF(CM$3=$I380,(1+$W359)^$F380-1,0))*CK374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CN359,\"Zero-coupon\",IF(CN$3=$I380,(1+$W359)^$F380-1,0))*CL374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CO359,\"Zero-coupon\",IF(CO$3=$I380,(1+$W359)^$F380-1,0))*CM374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CP359,\"Zero-coupon\",IF(CP$3=$I380,(1+$W359)^$F380-1,0))*CN374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CQ359,\"Zero-coupon\",IF(CQ$3=$I380,(1+$W359)^$F380-1,0))*CO374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CR359,\"Zero-coupon\",IF(CR$3=$I380,(1+$W359)^$F380-1,0))*CP374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CS359,\"Zero-coupon\",IF(CS$3=$I380,(1+$W359)^$F380-1,0))*CQ374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CT359,\"Zero-coupon\",IF(CT$3=$I380,(1+$W359)^$F380-1,0))*CR374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CU359,\"Zero-coupon\",IF(CU$3=$I380,(1+$W359)^$F380-1,0))*CS374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CV359,\"Zero-coupon\",IF(CV$3=$I380,(1+$W359)^$F380-1,0))*CT374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CW359,\"Zero-coupon\",IF(CW$3=$I380,(1+$W359)^$F380-1,0))*CU374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CX359,\"Zero-coupon\",IF(CX$3=$I380,(1+$W359)^$F380-1,0))*CV374","v":0},{"$f":"_xlfn.SWITCH($M380,\"Fixed\",$W359,\"Floating\",CY359,\"Zero-coupon\",IF(CY$3=$I380,(1+$W359)^$F380-1,0))*CW374","v":0}]
["FI_3_5",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D383,\"=X\")+$C$6","v":3},5,{"$f":"R362","v":6},{"$f":"R363","v":25},2028,2034,2053,{"$f":"Z360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E383=F383,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",Z359,\"Zero-coupon\",IF(Z$3=$I383,(1+$Z359)^$F383-1,0))*U374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AA359,\"Zero-coupon\",IF(AA$3=$I383,(1+$Z359)^$F383-1,0))*V374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AB359,\"Zero-coupon\",IF(AB$3=$I383,(1+$Z359)^$F383-1,0))*W374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AC359,\"Zero-coupon\",IF(AC$3=$I383,(1+$Z359)^$F383-1,0))*X374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AD359,\"Zero-coupon\",IF(AD$3=$I383,(1+$Z359)^$F383-1,0))*Y374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AE359,\"Zero-coupon\",IF(AE$3=$I383,(1+$Z359)^$F383-1,0))*Z374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AF359,\"Zero-coupon\",IF(AF$3=$I383,(1+$Z359)^$F383-1,0))*AA374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AG359,\"Zero-coupon\",IF(AG$3=$I383,(1+$Z359)^$F383-1,0))*AB374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AH359,\"Zero-coupon\",IF(AH$3=$I383,(1+$Z359)^$F383-1,0))*AC374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AI359,\"Zero-coupon\",IF(AI$3=$I383,(1+$Z359)^$F383-1,0))*AD374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AJ359,\"Zero-coupon\",IF(AJ$3=$I383,(1+$Z359)^$F383-1,0))*AE374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AK359,\"Zero-coupon\",IF(AK$3=$I383,(1+$Z359)^$F383-1,0))*AF374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AL359,\"Zero-coupon\",IF(AL$3=$I383,(1+$Z359)^$F383-1,0))*AG374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AM359,\"Zero-coupon\",IF(AM$3=$I383,(1+$Z359)^$F383-1,0))*AH374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AN359,\"Zero-coupon\",IF(AN$3=$I383,(1+$Z359)^$F383-1,0))*AI374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AO359,\"Zero-coupon\",IF(AO$3=$I383,(1+$Z359)^$F383-1,0))*AJ374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AP359,\"Zero-coupon\",IF(AP$3=$I383,(1+$Z359)^$F383-1,0))*AK374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AQ359,\"Zero-coupon\",IF(AQ$3=$I383,(1+$Z359)^$F383-1,0))*AL374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AR359,\"Zero-coupon\",IF(AR$3=$I383,(1+$Z359)^$F383-1,0))*AM374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AS359,\"Zero-coupon\",IF(AS$3=$I383,(1+$Z359)^$F383-1,0))*AN374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AT359,\"Zero-coupon\",IF(AT$3=$I383,(1+$Z359)^$F383-1,0))*AO374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AU359,\"Zero-coupon\",IF(AU$3=$I383,(1+$Z359)^$F383-1,0))*AP374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AV359,\"Zero-coupon\",IF(AV$3=$I383,(1+$Z359)^$F383-1,0))*AQ374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AW359,\"Zero-coupon\",IF(AW$3=$I383,(1+$Z359)^$F383-1,0))*AR374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AX359,\"Zero-coupon\",IF(AX$3=$I383,(1+$Z359)^$F383-1,0))*AS374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AY359,\"Zero-coupon\",IF(AY$3=$I383,(1+$Z359)^$F383-1,0))*AT374","v":0.02},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",AZ359,\"Zero-coupon\",IF(AZ$3=$I383,(1+$Z359)^$F383-1,0))*AU374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BA359,\"Zero-coupon\",IF(BA$3=$I383,(1+$Z359)^$F383-1,0))*AV374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BB359,\"Zero-coupon\",IF(BB$3=$I383,(1+$Z359)^$F383-1,0))*AW374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BC359,\"Zero-coupon\",IF(BC$3=$I383,(1+$Z359)^$F383-1,0))*AX374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BD359,\"Zero-coupon\",IF(BD$3=$I383,(1+$Z359)^$F383-1,0))*AY374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BE359,\"Zero-coupon\",IF(BE$3=$I383,(1+$Z359)^$F383-1,0))*AZ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BF359,\"Zero-coupon\",IF(BF$3=$I383,(1+$Z359)^$F383-1,0))*BA374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BG359,\"Zero-coupon\",IF(BG$3=$I383,(1+$Z359)^$F383-1,0))*BB374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BH359,\"Zero-coupon\",IF(BH$3=$I383,(1+$Z359)^$F383-1,0))*BC374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BI359,\"Zero-coupon\",IF(BI$3=$I383,(1+$Z359)^$F383-1,0))*BD374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BJ359,\"Zero-coupon\",IF(BJ$3=$I383,(1+$Z359)^$F383-1,0))*BE374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BK359,\"Zero-coupon\",IF(BK$3=$I383,(1+$Z359)^$F383-1,0))*BF374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BL359,\"Zero-coupon\",IF(BL$3=$I383,(1+$Z359)^$F383-1,0))*BG374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BM359,\"Zero-coupon\",IF(BM$3=$I383,(1+$Z359)^$F383-1,0))*BH374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BN359,\"Zero-coupon\",IF(BN$3=$I383,(1+$Z359)^$F383-1,0))*BI374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BO359,\"Zero-coupon\",IF(BO$3=$I383,(1+$Z359)^$F383-1,0))*BJ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BP359,\"Zero-coupon\",IF(BP$3=$I383,(1+$Z359)^$F383-1,0))*BK374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BQ359,\"Zero-coupon\",IF(BQ$3=$I383,(1+$Z359)^$F383-1,0))*BL374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BR359,\"Zero-coupon\",IF(BR$3=$I383,(1+$Z359)^$F383-1,0))*BM374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BS359,\"Zero-coupon\",IF(BS$3=$I383,(1+$Z359)^$F383-1,0))*BN374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BT359,\"Zero-coupon\",IF(BT$3=$I383,(1+$Z359)^$F383-1,0))*BO374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BU359,\"Zero-coupon\",IF(BU$3=$I383,(1+$Z359)^$F383-1,0))*BP374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BV359,\"Zero-coupon\",IF(BV$3=$I383,(1+$Z359)^$F383-1,0))*BQ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BW359,\"Zero-coupon\",IF(BW$3=$I383,(1+$Z359)^$F383-1,0))*BR374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BX359,\"Zero-coupon\",IF(BX$3=$I383,(1+$Z359)^$F383-1,0))*BS374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BY359,\"Zero-coupon\",IF(BY$3=$I383,(1+$Z359)^$F383-1,0))*BT374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",BZ359,\"Zero-coupon\",IF(BZ$3=$I383,(1+$Z359)^$F383-1,0))*BU374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CA359,\"Zero-coupon\",IF(CA$3=$I383,(1+$Z359)^$F383-1,0))*BV374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CB359,\"Zero-coupon\",IF(CB$3=$I383,(1+$Z359)^$F383-1,0))*BW374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CC359,\"Zero-coupon\",IF(CC$3=$I383,(1+$Z359)^$F383-1,0))*BX374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CD359,\"Zero-coupon\",IF(CD$3=$I383,(1+$Z359)^$F383-1,0))*BY374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CE359,\"Zero-coupon\",IF(CE$3=$I383,(1+$Z359)^$F383-1,0))*BZ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CF359,\"Zero-coupon\",IF(CF$3=$I383,(1+$Z359)^$F383-1,0))*CA374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CG359,\"Zero-coupon\",IF(CG$3=$I383,(1+$Z359)^$F383-1,0))*CB374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CH359,\"Zero-coupon\",IF(CH$3=$I383,(1+$Z359)^$F383-1,0))*CC374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CI359,\"Zero-coupon\",IF(CI$3=$I383,(1+$Z359)^$F383-1,0))*CD374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CJ359,\"Zero-coupon\",IF(CJ$3=$I383,(1+$Z359)^$F383-1,0))*CE374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CK359,\"Zero-coupon\",IF(CK$3=$I383,(1+$Z359)^$F383-1,0))*CF374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CL359,\"Zero-coupon\",IF(CL$3=$I383,(1+$Z359)^$F383-1,0))*CG374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CM359,\"Zero-coupon\",IF(CM$3=$I383,(1+$Z359)^$F383-1,0))*CH374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CN359,\"Zero-coupon\",IF(CN$3=$I383,(1+$Z359)^$F383-1,0))*CI374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CO359,\"Zero-coupon\",IF(CO$3=$I383,(1+$Z359)^$F383-1,0))*CJ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CP359,\"Zero-coupon\",IF(CP$3=$I383,(1+$Z359)^$F383-1,0))*CK374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CQ359,\"Zero-coupon\",IF(CQ$3=$I383,(1+$Z359)^$F383-1,0))*CL374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CR359,\"Zero-coupon\",IF(CR$3=$I383,(1+$Z359)^$F383-1,0))*CM374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CS359,\"Zero-coupon\",IF(CS$3=$I383,(1+$Z359)^$F383-1,0))*CN374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CT359,\"Zero-coupon\",IF(CT$3=$I383,(1+$Z359)^$F383-1,0))*CO374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CU359,\"Zero-coupon\",IF(CU$3=$I383,(1+$Z359)^$F383-1,0))*CP374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CV359,\"Zero-coupon\",IF(CV$3=$I383,(1+$Z359)^$F383-1,0))*CQ374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CW359,\"Zero-coupon\",IF(CW$3=$I383,(1+$Z359)^$F383-1,0))*CR374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CX359,\"Zero-coupon\",IF(CX$3=$I383,(1+$Z359)^$F383-1,0))*CS374","v":0},{"$f":"_xlfn.SWITCH($M383,\"Fixed\",$Z359,\"Floating\",CY359,\"Zero-coupon\",IF(CY$3=$I383,(1+$Z359)^$F383-1,0))*CT374","v":0}]
["FI_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D384,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E384=F384,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AA359,\"Zero-coupon\",IF(AA$3=$I384,(1+$AA359)^$F384-1,0))*U374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AB359,\"Zero-coupon\",IF(AB$3=$I384,(1+$AA359)^$F384-1,0))*V374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AC359,\"Zero-coupon\",IF(AC$3=$I384,(1+$AA359)^$F384-1,0))*W374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AD359,\"Zero-coupon\",IF(AD$3=$I384,(1+$AA359)^$F384-1,0))*X374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AE359,\"Zero-coupon\",IF(AE$3=$I384,(1+$AA359)^$F384-1,0))*Y374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AF359,\"Zero-coupon\",IF(AF$3=$I384,(1+$AA359)^$F384-1,0))*Z374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AG359,\"Zero-coupon\",IF(AG$3=$I384,(1+$AA359)^$F384-1,0))*AA374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AH359,\"Zero-coupon\",IF(AH$3=$I384,(1+$AA359)^$F384-1,0))*AB374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AI359,\"Zero-coupon\",IF(AI$3=$I384,(1+$AA359)^$F384-1,0))*AC374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AJ359,\"Zero-coupon\",IF(AJ$3=$I384,(1+$AA359)^$F384-1,0))*AD374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AK359,\"Zero-coupon\",IF(AK$3=$I384,(1+$AA359)^$F384-1,0))*AE374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AL359,\"Zero-coupon\",IF(AL$3=$I384,(1+$AA359)^$F384-1,0))*AF374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AM359,\"Zero-coupon\",IF(AM$3=$I384,(1+$AA359)^$F384-1,0))*AG374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AN359,\"Zero-coupon\",IF(AN$3=$I384,(1+$AA359)^$F384-1,0))*AH374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AO359,\"Zero-coupon\",IF(AO$3=$I384,(1+$AA359)^$F384-1,0))*AI374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AP359,\"Zero-coupon\",IF(AP$3=$I384,(1+$AA359)^$F384-1,0))*AJ374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AQ359,\"Zero-coupon\",IF(AQ$3=$I384,(1+$AA359)^$F384-1,0))*AK374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AR359,\"Zero-coupon\",IF(AR$3=$I384,(1+$AA359)^$F384-1,0))*AL374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AS359,\"Zero-coupon\",IF(AS$3=$I384,(1+$AA359)^$F384-1,0))*AM374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AT359,\"Zero-coupon\",IF(AT$3=$I384,(1+$AA359)^$F384-1,0))*AN374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AU359,\"Zero-coupon\",IF(AU$3=$I384,(1+$AA359)^$F384-1,0))*AO374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AV359,\"Zero-coupon\",IF(AV$3=$I384,(1+$AA359)^$F384-1,0))*AP374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AW359,\"Zero-coupon\",IF(AW$3=$I384,(1+$AA359)^$F384-1,0))*AQ374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AX359,\"Zero-coupon\",IF(AX$3=$I384,(1+$AA359)^$F384-1,0))*AR374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AY359,\"Zero-coupon\",IF(AY$3=$I384,(1+$AA359)^$F384-1,0))*AS374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",AZ359,\"Zero-coupon\",IF(AZ$3=$I384,(1+$AA359)^$F384-1,0))*AT374","v":0.02},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BA359,\"Zero-coupon\",IF(BA$3=$I384,(1+$AA359)^$F384-1,0))*AU374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BB359,\"Zero-coupon\",IF(BB$3=$I384,(1+$AA359)^$F384-1,0))*AV374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BC359,\"Zero-coupon\",IF(BC$3=$I384,(1+$AA359)^$F384-1,0))*AW374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BD359,\"Zero-coupon\",IF(BD$3=$I384,(1+$AA359)^$F384-1,0))*AX374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BE359,\"Zero-coupon\",IF(BE$3=$I384,(1+$AA359)^$F384-1,0))*AY374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BF359,\"Zero-coupon\",IF(BF$3=$I384,(1+$AA359)^$F384-1,0))*AZ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BG359,\"Zero-coupon\",IF(BG$3=$I384,(1+$AA359)^$F384-1,0))*BA374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BH359,\"Zero-coupon\",IF(BH$3=$I384,(1+$AA359)^$F384-1,0))*BB374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BI359,\"Zero-coupon\",IF(BI$3=$I384,(1+$AA359)^$F384-1,0))*BC374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BJ359,\"Zero-coupon\",IF(BJ$3=$I384,(1+$AA359)^$F384-1,0))*BD374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BK359,\"Zero-coupon\",IF(BK$3=$I384,(1+$AA359)^$F384-1,0))*BE374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BL359,\"Zero-coupon\",IF(BL$3=$I384,(1+$AA359)^$F384-1,0))*BF374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BM359,\"Zero-coupon\",IF(BM$3=$I384,(1+$AA359)^$F384-1,0))*BG374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BN359,\"Zero-coupon\",IF(BN$3=$I384,(1+$AA359)^$F384-1,0))*BH374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BO359,\"Zero-coupon\",IF(BO$3=$I384,(1+$AA359)^$F384-1,0))*BI374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BP359,\"Zero-coupon\",IF(BP$3=$I384,(1+$AA359)^$F384-1,0))*BJ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BQ359,\"Zero-coupon\",IF(BQ$3=$I384,(1+$AA359)^$F384-1,0))*BK374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BR359,\"Zero-coupon\",IF(BR$3=$I384,(1+$AA359)^$F384-1,0))*BL374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BS359,\"Zero-coupon\",IF(BS$3=$I384,(1+$AA359)^$F384-1,0))*BM374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BT359,\"Zero-coupon\",IF(BT$3=$I384,(1+$AA359)^$F384-1,0))*BN374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BU359,\"Zero-coupon\",IF(BU$3=$I384,(1+$AA359)^$F384-1,0))*BO374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BV359,\"Zero-coupon\",IF(BV$3=$I384,(1+$AA359)^$F384-1,0))*BP374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BW359,\"Zero-coupon\",IF(BW$3=$I384,(1+$AA359)^$F384-1,0))*BQ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BX359,\"Zero-coupon\",IF(BX$3=$I384,(1+$AA359)^$F384-1,0))*BR374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BY359,\"Zero-coupon\",IF(BY$3=$I384,(1+$AA359)^$F384-1,0))*BS374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",BZ359,\"Zero-coupon\",IF(BZ$3=$I384,(1+$AA359)^$F384-1,0))*BT374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CA359,\"Zero-coupon\",IF(CA$3=$I384,(1+$AA359)^$F384-1,0))*BU374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CB359,\"Zero-coupon\",IF(CB$3=$I384,(1+$AA359)^$F384-1,0))*BV374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CC359,\"Zero-coupon\",IF(CC$3=$I384,(1+$AA359)^$F384-1,0))*BW374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CD359,\"Zero-coupon\",IF(CD$3=$I384,(1+$AA359)^$F384-1,0))*BX374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CE359,\"Zero-coupon\",IF(CE$3=$I384,(1+$AA359)^$F384-1,0))*BY374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CF359,\"Zero-coupon\",IF(CF$3=$I384,(1+$AA359)^$F384-1,0))*BZ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CG359,\"Zero-coupon\",IF(CG$3=$I384,(1+$AA359)^$F384-1,0))*CA374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CH359,\"Zero-coupon\",IF(CH$3=$I384,(1+$AA359)^$F384-1,0))*CB374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CI359,\"Zero-coupon\",IF(CI$3=$I384,(1+$AA359)^$F384-1,0))*CC374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CJ359,\"Zero-coupon\",IF(CJ$3=$I384,(1+$AA359)^$F384-1,0))*CD374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CK359,\"Zero-coupon\",IF(CK$3=$I384,(1+$AA359)^$F384-1,0))*CE374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CL359,\"Zero-coupon\",IF(CL$3=$I384,(1+$AA359)^$F384-1,0))*CF374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CM359,\"Zero-coupon\",IF(CM$3=$I384,(1+$AA359)^$F384-1,0))*CG374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CN359,\"Zero-coupon\",IF(CN$3=$I384,(1+$AA359)^$F384-1,0))*CH374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CO359,\"Zero-coupon\",IF(CO$3=$I384,(1+$AA359)^$F384-1,0))*CI374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CP359,\"Zero-coupon\",IF(CP$3=$I384,(1+$AA359)^$F384-1,0))*CJ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CQ359,\"Zero-coupon\",IF(CQ$3=$I384,(1+$AA359)^$F384-1,0))*CK374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CR359,\"Zero-coupon\",IF(CR$3=$I384,(1+$AA359)^$F384-1,0))*CL374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CS359,\"Zero-coupon\",IF(CS$3=$I384,(1+$AA359)^$F384-1,0))*CM374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CT359,\"Zero-coupon\",IF(CT$3=$I384,(1+$AA359)^$F384-1,0))*CN374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CU359,\"Zero-coupon\",IF(CU$3=$I384,(1+$AA359)^$F384-1,0))*CO374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CV359,\"Zero-coupon\",IF(CV$3=$I384,(1+$AA359)^$F384-1,0))*CP374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CW359,\"Zero-coupon\",IF(CW$3=$I384,(1+$AA359)^$F384-1,0))*CQ374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CX359,\"Zero-coupon\",IF(CX$3=$I384,(1+$AA359)^$F384-1,0))*CR374","v":0},{"$f":"_xlfn.SWITCH($M384,\"Fixed\",$AA359,\"Floating\",CY359,\"Zero-coupon\",IF(CY$3=$I384,(1+$AA359)^$F384-1,0))*CS374","v":0}]
["FI_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D387,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E387=F387,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AD359,\"Zero-coupon\",IF(AD$3=$I387,(1+$AD359)^$F387-1,0))*U374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AE359,\"Zero-coupon\",IF(AE$3=$I387,(1+$AD359)^$F387-1,0))*V374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AF359,\"Zero-coupon\",IF(AF$3=$I387,(1+$AD359)^$F387-1,0))*W374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AG359,\"Zero-coupon\",IF(AG$3=$I387,(1+$AD359)^$F387-1,0))*X374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AH359,\"Zero-coupon\",IF(AH$3=$I387,(1+$AD359)^$F387-1,0))*Y374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AI359,\"Zero-coupon\",IF(AI$3=$I387,(1+$AD359)^$F387-1,0))*Z374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AJ359,\"Zero-coupon\",IF(AJ$3=$I387,(1+$AD359)^$F387-1,0))*AA374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AK359,\"Zero-coupon\",IF(AK$3=$I387,(1+$AD359)^$F387-1,0))*AB374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AL359,\"Zero-coupon\",IF(AL$3=$I387,(1+$AD359)^$F387-1,0))*AC374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AM359,\"Zero-coupon\",IF(AM$3=$I387,(1+$AD359)^$F387-1,0))*AD374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AN359,\"Zero-coupon\",IF(AN$3=$I387,(1+$AD359)^$F387-1,0))*AE374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AO359,\"Zero-coupon\",IF(AO$3=$I387,(1+$AD359)^$F387-1,0))*AF374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AP359,\"Zero-coupon\",IF(AP$3=$I387,(1+$AD359)^$F387-1,0))*AG374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AQ359,\"Zero-coupon\",IF(AQ$3=$I387,(1+$AD359)^$F387-1,0))*AH374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AR359,\"Zero-coupon\",IF(AR$3=$I387,(1+$AD359)^$F387-1,0))*AI374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AS359,\"Zero-coupon\",IF(AS$3=$I387,(1+$AD359)^$F387-1,0))*AJ374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AT359,\"Zero-coupon\",IF(AT$3=$I387,(1+$AD359)^$F387-1,0))*AK374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AU359,\"Zero-coupon\",IF(AU$3=$I387,(1+$AD359)^$F387-1,0))*AL374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AV359,\"Zero-coupon\",IF(AV$3=$I387,(1+$AD359)^$F387-1,0))*AM374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AW359,\"Zero-coupon\",IF(AW$3=$I387,(1+$AD359)^$F387-1,0))*AN374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AX359,\"Zero-coupon\",IF(AX$3=$I387,(1+$AD359)^$F387-1,0))*AO374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AY359,\"Zero-coupon\",IF(AY$3=$I387,(1+$AD359)^$F387-1,0))*AP374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",AZ359,\"Zero-coupon\",IF(AZ$3=$I387,(1+$AD359)^$F387-1,0))*AQ374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BA359,\"Zero-coupon\",IF(BA$3=$I387,(1+$AD359)^$F387-1,0))*AR374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BB359,\"Zero-coupon\",IF(BB$3=$I387,(1+$AD359)^$F387-1,0))*AS374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BC359,\"Zero-coupon\",IF(BC$3=$I387,(1+$AD359)^$F387-1,0))*AT374","v":0.02},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BD359,\"Zero-coupon\",IF(BD$3=$I387,(1+$AD359)^$F387-1,0))*AU374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BE359,\"Zero-coupon\",IF(BE$3=$I387,(1+$AD359)^$F387-1,0))*AV374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BF359,\"Zero-coupon\",IF(BF$3=$I387,(1+$AD359)^$F387-1,0))*AW374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BG359,\"Zero-coupon\",IF(BG$3=$I387,(1+$AD359)^$F387-1,0))*AX374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BH359,\"Zero-coupon\",IF(BH$3=$I387,(1+$AD359)^$F387-1,0))*AY374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BI359,\"Zero-coupon\",IF(BI$3=$I387,(1+$AD359)^$F387-1,0))*AZ374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BJ359,\"Zero-coupon\",IF(BJ$3=$I387,(1+$AD359)^$F387-1,0))*BA374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BK359,\"Zero-coupon\",IF(BK$3=$I387,(1+$AD359)^$F387-1,0))*BB374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BL359,\"Zero-coupon\",IF(BL$3=$I387,(1+$AD359)^$F387-1,0))*BC374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BM359,\"Zero-coupon\",IF(BM$3=$I387,(1+$AD359)^$F387-1,0))*BD374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BN359,\"Zero-coupon\",IF(BN$3=$I387,(1+$AD359)^$F387-1,0))*BE374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BO359,\"Zero-coupon\",IF(BO$3=$I387,(1+$AD359)^$F387-1,0))*BF374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BP359,\"Zero-coupon\",IF(BP$3=$I387,(1+$AD359)^$F387-1,0))*BG374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BQ359,\"Zero-coupon\",IF(BQ$3=$I387,(1+$AD359)^$F387-1,0))*BH374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BR359,\"Zero-coupon\",IF(BR$3=$I387,(1+$AD359)^$F387-1,0))*BI374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BS359,\"Zero-coupon\",IF(BS$3=$I387,(1+$AD359)^$F387-1,0))*BJ374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BT359,\"Zero-coupon\",IF(BT$3=$I387,(1+$AD359)^$F387-1,0))*BK374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BU359,\"Zero-coupon\",IF(BU$3=$I387,(1+$AD359)^$F387-1,0))*BL374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BV359,\"Zero-coupon\",IF(BV$3=$I387,(1+$AD359)^$F387-1,0))*BM374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BW359,\"Zero-coupon\",IF(BW$3=$I387,(1+$AD359)^$F387-1,0))*BN374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BX359,\"Zero-coupon\",IF(BX$3=$I387,(1+$AD359)^$F387-1,0))*BO374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BY359,\"Zero-coupon\",IF(BY$3=$I387,(1+$AD359)^$F387-1,0))*BP374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",BZ359,\"Zero-coupon\",IF(BZ$3=$I387,(1+$AD359)^$F387-1,0))*BQ374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CA359,\"Zero-coupon\",IF(CA$3=$I387,(1+$AD359)^$F387-1,0))*BR374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CB359,\"Zero-coupon\",IF(CB$3=$I387,(1+$AD359)^$F387-1,0))*BS374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CC359,\"Zero-coupon\",IF(CC$3=$I387,(1+$AD359)^$F387-1,0))*BT374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CD359,\"Zero-coupon\",IF(CD$3=$I387,(1+$AD359)^$F387-1,0))*BU374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CE359,\"Zero-coupon\",IF(CE$3=$I387,(1+$AD359)^$F387-1,0))*BV374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CF359,\"Zero-coupon\",IF(CF$3=$I387,(1+$AD359)^$F387-1,0))*BW374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CG359,\"Zero-coupon\",IF(CG$3=$I387,(1+$AD359)^$F387-1,0))*BX374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CH359,\"Zero-coupon\",IF(CH$3=$I387,(1+$AD359)^$F387-1,0))*BY374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CI359,\"Zero-coupon\",IF(CI$3=$I387,(1+$AD359)^$F387-1,0))*BZ374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CJ359,\"Zero-coupon\",IF(CJ$3=$I387,(1+$AD359)^$F387-1,0))*CA374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CK359,\"Zero-coupon\",IF(CK$3=$I387,(1+$AD359)^$F387-1,0))*CB374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CL359,\"Zero-coupon\",IF(CL$3=$I387,(1+$AD359)^$F387-1,0))*CC374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CM359,\"Zero-coupon\",IF(CM$3=$I387,(1+$AD359)^$F387-1,0))*CD374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CN359,\"Zero-coupon\",IF(CN$3=$I387,(1+$AD359)^$F387-1,0))*CE374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CO359,\"Zero-coupon\",IF(CO$3=$I387,(1+$AD359)^$F387-1,0))*CF374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CP359,\"Zero-coupon\",IF(CP$3=$I387,(1+$AD359)^$F387-1,0))*CG374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CQ359,\"Zero-coupon\",IF(CQ$3=$I387,(1+$AD359)^$F387-1,0))*CH374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CR359,\"Zero-coupon\",IF(CR$3=$I387,(1+$AD359)^$F387-1,0))*CI374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CS359,\"Zero-coupon\",IF(CS$3=$I387,(1+$AD359)^$F387-1,0))*CJ374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CT359,\"Zero-coupon\",IF(CT$3=$I387,(1+$AD359)^$F387-1,0))*CK374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CU359,\"Zero-coupon\",IF(CU$3=$I387,(1+$AD359)^$F387-1,0))*CL374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CV359,\"Zero-coupon\",IF(CV$3=$I387,(1+$AD359)^$F387-1,0))*CM374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CW359,\"Zero-coupon\",IF(CW$3=$I387,(1+$AD359)^$F387-1,0))*CN374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CX359,\"Zero-coupon\",IF(CX$3=$I387,(1+$AD359)^$F387-1,0))*CO374","v":0},{"$f":"_xlfn.SWITCH($M387,\"Fixed\",$AD359,\"Floating\",CY359,\"Zero-coupon\",IF(CY$3=$I387,(1+$AD359)^$F387-1,0))*CP374","v":0}]
["FI_3_12",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D390,\"=X\")+$C$6","v":3},12,{"$f":"R362","v":6},{"$f":"R363","v":25},2035,2041,2060,{"$f":"AG360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E390=F390,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AG359,\"Zero-coupon\",IF(AG$3=$I390,(1+$AG359)^$F390-1,0))*U374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AH359,\"Zero-coupon\",IF(AH$3=$I390,(1+$AG359)^$F390-1,0))*V374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AI359,\"Zero-coupon\",IF(AI$3=$I390,(1+$AG359)^$F390-1,0))*W374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AJ359,\"Zero-coupon\",IF(AJ$3=$I390,(1+$AG359)^$F390-1,0))*X374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AK359,\"Zero-coupon\",IF(AK$3=$I390,(1+$AG359)^$F390-1,0))*Y374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AL359,\"Zero-coupon\",IF(AL$3=$I390,(1+$AG359)^$F390-1,0))*Z374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AM359,\"Zero-coupon\",IF(AM$3=$I390,(1+$AG359)^$F390-1,0))*AA374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AN359,\"Zero-coupon\",IF(AN$3=$I390,(1+$AG359)^$F390-1,0))*AB374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AO359,\"Zero-coupon\",IF(AO$3=$I390,(1+$AG359)^$F390-1,0))*AC374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AP359,\"Zero-coupon\",IF(AP$3=$I390,(1+$AG359)^$F390-1,0))*AD374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AQ359,\"Zero-coupon\",IF(AQ$3=$I390,(1+$AG359)^$F390-1,0))*AE374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AR359,\"Zero-coupon\",IF(AR$3=$I390,(1+$AG359)^$F390-1,0))*AF374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AS359,\"Zero-coupon\",IF(AS$3=$I390,(1+$AG359)^$F390-1,0))*AG374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AT359,\"Zero-coupon\",IF(AT$3=$I390,(1+$AG359)^$F390-1,0))*AH374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AU359,\"Zero-coupon\",IF(AU$3=$I390,(1+$AG359)^$F390-1,0))*AI374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AV359,\"Zero-coupon\",IF(AV$3=$I390,(1+$AG359)^$F390-1,0))*AJ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AW359,\"Zero-coupon\",IF(AW$3=$I390,(1+$AG359)^$F390-1,0))*AK374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AX359,\"Zero-coupon\",IF(AX$3=$I390,(1+$AG359)^$F390-1,0))*AL374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AY359,\"Zero-coupon\",IF(AY$3=$I390,(1+$AG359)^$F390-1,0))*AM374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",AZ359,\"Zero-coupon\",IF(AZ$3=$I390,(1+$AG359)^$F390-1,0))*AN374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BA359,\"Zero-coupon\",IF(BA$3=$I390,(1+$AG359)^$F390-1,0))*AO374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BB359,\"Zero-coupon\",IF(BB$3=$I390,(1+$AG359)^$F390-1,0))*AP374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BC359,\"Zero-coupon\",IF(BC$3=$I390,(1+$AG359)^$F390-1,0))*AQ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BD359,\"Zero-coupon\",IF(BD$3=$I390,(1+$AG359)^$F390-1,0))*AR374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BE359,\"Zero-coupon\",IF(BE$3=$I390,(1+$AG359)^$F390-1,0))*AS374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BF359,\"Zero-coupon\",IF(BF$3=$I390,(1+$AG359)^$F390-1,0))*AT374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BG359,\"Zero-coupon\",IF(BG$3=$I390,(1+$AG359)^$F390-1,0))*AU374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BH359,\"Zero-coupon\",IF(BH$3=$I390,(1+$AG359)^$F390-1,0))*AV374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BI359,\"Zero-coupon\",IF(BI$3=$I390,(1+$AG359)^$F390-1,0))*AW374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BJ359,\"Zero-coupon\",IF(BJ$3=$I390,(1+$AG359)^$F390-1,0))*AX374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BK359,\"Zero-coupon\",IF(BK$3=$I390,(1+$AG359)^$F390-1,0))*AY374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BL359,\"Zero-coupon\",IF(BL$3=$I390,(1+$AG359)^$F390-1,0))*AZ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BM359,\"Zero-coupon\",IF(BM$3=$I390,(1+$AG359)^$F390-1,0))*BA374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BN359,\"Zero-coupon\",IF(BN$3=$I390,(1+$AG359)^$F390-1,0))*BB374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BO359,\"Zero-coupon\",IF(BO$3=$I390,(1+$AG359)^$F390-1,0))*BC374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BP359,\"Zero-coupon\",IF(BP$3=$I390,(1+$AG359)^$F390-1,0))*BD374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BQ359,\"Zero-coupon\",IF(BQ$3=$I390,(1+$AG359)^$F390-1,0))*BE374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BR359,\"Zero-coupon\",IF(BR$3=$I390,(1+$AG359)^$F390-1,0))*BF374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BS359,\"Zero-coupon\",IF(BS$3=$I390,(1+$AG359)^$F390-1,0))*BG374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BT359,\"Zero-coupon\",IF(BT$3=$I390,(1+$AG359)^$F390-1,0))*BH374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BU359,\"Zero-coupon\",IF(BU$3=$I390,(1+$AG359)^$F390-1,0))*BI374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BV359,\"Zero-coupon\",IF(BV$3=$I390,(1+$AG359)^$F390-1,0))*BJ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BW359,\"Zero-coupon\",IF(BW$3=$I390,(1+$AG359)^$F390-1,0))*BK374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BX359,\"Zero-coupon\",IF(BX$3=$I390,(1+$AG359)^$F390-1,0))*BL374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BY359,\"Zero-coupon\",IF(BY$3=$I390,(1+$AG359)^$F390-1,0))*BM374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",BZ359,\"Zero-coupon\",IF(BZ$3=$I390,(1+$AG359)^$F390-1,0))*BN374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CA359,\"Zero-coupon\",IF(CA$3=$I390,(1+$AG359)^$F390-1,0))*BO374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CB359,\"Zero-coupon\",IF(CB$3=$I390,(1+$AG359)^$F390-1,0))*BP374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CC359,\"Zero-coupon\",IF(CC$3=$I390,(1+$AG359)^$F390-1,0))*BQ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CD359,\"Zero-coupon\",IF(CD$3=$I390,(1+$AG359)^$F390-1,0))*BR374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CE359,\"Zero-coupon\",IF(CE$3=$I390,(1+$AG359)^$F390-1,0))*BS374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CF359,\"Zero-coupon\",IF(CF$3=$I390,(1+$AG359)^$F390-1,0))*BT374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CG359,\"Zero-coupon\",IF(CG$3=$I390,(1+$AG359)^$F390-1,0))*BU374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CH359,\"Zero-coupon\",IF(CH$3=$I390,(1+$AG359)^$F390-1,0))*BV374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CI359,\"Zero-coupon\",IF(CI$3=$I390,(1+$AG359)^$F390-1,0))*BW374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CJ359,\"Zero-coupon\",IF(CJ$3=$I390,(1+$AG359)^$F390-1,0))*BX374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CK359,\"Zero-coupon\",IF(CK$3=$I390,(1+$AG359)^$F390-1,0))*BY374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CL359,\"Zero-coupon\",IF(CL$3=$I390,(1+$AG359)^$F390-1,0))*BZ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CM359,\"Zero-coupon\",IF(CM$3=$I390,(1+$AG359)^$F390-1,0))*CA374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CN359,\"Zero-coupon\",IF(CN$3=$I390,(1+$AG359)^$F390-1,0))*CB374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CO359,\"Zero-coupon\",IF(CO$3=$I390,(1+$AG359)^$F390-1,0))*CC374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CP359,\"Zero-coupon\",IF(CP$3=$I390,(1+$AG359)^$F390-1,0))*CD374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CQ359,\"Zero-coupon\",IF(CQ$3=$I390,(1+$AG359)^$F390-1,0))*CE374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CR359,\"Zero-coupon\",IF(CR$3=$I390,(1+$AG359)^$F390-1,0))*CF374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CS359,\"Zero-coupon\",IF(CS$3=$I390,(1+$AG359)^$F390-1,0))*CG374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CT359,\"Zero-coupon\",IF(CT$3=$I390,(1+$AG359)^$F390-1,0))*CH374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CU359,\"Zero-coupon\",IF(CU$3=$I390,(1+$AG359)^$F390-1,0))*CI374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CV359,\"Zero-coupon\",IF(CV$3=$I390,(1+$AG359)^$F390-1,0))*CJ374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CW359,\"Zero-coupon\",IF(CW$3=$I390,(1+$AG359)^$F390-1,0))*CK374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CX359,\"Zero-coupon\",IF(CX$3=$I390,(1+$AG359)^$F390-1,0))*CL374","v":0},{"$f":"_xlfn.SWITCH($M390,\"Fixed\",$AG359,\"Floating\",CY359,\"Zero-coupon\",IF(CY$3=$I390,(1+$AG359)^$F390-1,0))*CM374","v":0}]
["HEAD_GGDR_PCT_3_",null,{"$f":"COUNTIF(D$1:D394,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGDR_PCT","Share of debt issuance still outstanding"]
["GGDR_PCT_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D397,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E397=F397,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,1,{"$f":"1-SUM($U376:U376)","v":1},{"$f":"1-SUM($U376:V376)","v":1},{"$f":"1-SUM($U376:W376)","v":1},{"$f":"1-SUM($U376:X376)","v":1},{"$f":"1-SUM($U376:Y376)","v":1},{"$f":"1-SUM($U376:Z376)","v":1},{"$f":"1-SUM($U376:AA376)","v":1},{"$f":"1-SUM($U376:AB376)","v":0.94736842105263164},{"$f":"1-SUM($U376:AC376)","v":0.89473684210526316},{"$f":"1-SUM($U376:AD376)","v":0.84210526315789469},{"$f":"1-SUM($U376:AE376)","v":0.78947368421052633},{"$f":"1-SUM($U376:AF376)","v":0.73684210526315796},{"$f":"1-SUM($U376:AG376)","v":0.68421052631578949},{"$f":"1-SUM($U376:AH376)","v":0.63157894736842102},{"$f":"1-SUM($U376:AI376)","v":0.57894736842105265},{"$f":"1-SUM($U376:AJ376)","v":0.52631578947368429},{"$f":"1-SUM($U376:AK376)","v":0.47368421052631582},{"$f":"1-SUM($U376:AL376)","v":0.42105263157894735},{"$f":"1-SUM($U376:AM376)","v":0.36842105263157898},{"$f":"1-SUM($U376:AN376)","v":0.31578947368421062},{"$f":"1-SUM($U376:AO376)","v":0.26315789473684226},{"$f":"1-SUM($U376:AP376)","v":0.21052631578947389},{"$f":"1-SUM($U376:AQ376)","v":0.15789473684210553},{"$f":"1-SUM($U376:AR376)","v":0.10526315789473717},{"$f":"1-SUM($U376:AS376)","v":5.2631578947368807E-2},{"$f":"1-SUM($U376:AT376)","v":0},{"$f":"1-SUM($U376:AU376)","v":0},{"$f":"1-SUM($U376:AV376)","v":0},{"$f":"1-SUM($U376:AW376)","v":0},{"$f":"1-SUM($U376:AX376)","v":0},{"$f":"1-SUM($U376:AY376)","v":0},{"$f":"1-SUM($U376:AZ376)","v":0},{"$f":"1-SUM($U376:BA376)","v":0},{"$f":"1-SUM($U376:BB376)","v":0},{"$f":"1-SUM($U376:BC376)","v":0},{"$f":"1-SUM($U376:BD376)","v":0},{"$f":"1-SUM($U376:BE376)","v":0},{"$f":"1-SUM($U376:BF376)","v":0},{"$f":"1-SUM($U376:BG376)","v":0},{"$f":"1-SUM($U376:BH376)","v":0},{"$f":"1-SUM($U376:BI376)","v":0},{"$f":"1-SUM($U376:BJ376)","v":0},{"$f":"1-SUM($U376:BK376)","v":0},{"$f":"1-SUM($U376:BL376)","v":0},{"$f":"1-SUM($U376:BM376)","v":0},{"$f":"1-SUM($U376:BN376)","v":0},{"$f":"1-SUM($U376:BO376)","v":0},{"$f":"1-SUM($U376:BP376)","v":0},{"$f":"1-SUM($U376:BQ376)","v":0},{"$f":"1-SUM($U376:BR376)","v":0},{"$f":"1-SUM($U376:BS376)","v":0},{"$f":"1-SUM($U376:BT376)","v":0},{"$f":"1-SUM($U376:BU376)","v":0},{"$f":"1-SUM($U376:BV376)","v":0},{"$f":"1-SUM($U376:BW376)","v":0},{"$f":"1-SUM($U376:BX376)","v":0},{"$f":"1-SUM($U376:BY376)","v":0},{"$f":"1-SUM($U376:BZ376)","v":0},{"$f":"1-SUM($U376:CA376)","v":0},{"$f":"1-SUM($U376:CB376)","v":0},{"$f":"1-SUM($U376:CC376)","v":0},{"$f":"1-SUM($U376:CD376)","v":0},{"$f":"1-SUM($U376:CE376)","v":0},{"$f":"1-SUM($U376:CF376)","v":0},{"$f":"1-SUM($U376:CG376)","v":0},{"$f":"1-SUM($U376:CH376)","v":0},{"$f":"1-SUM($U376:CI376)","v":0},{"$f":"1-SUM($U376:CJ376)","v":0},{"$f":"1-SUM($U376:CK376)","v":0},{"$f":"1-SUM($U376:CL376)","v":0},{"$f":"1-SUM($U376:CM376)","v":0},{"$f":"1-SUM($U376:CN376)","v":0},{"$f":"1-SUM($U376:CO376)","v":0},{"$f":"1-SUM($U376:CP376)","v":0},{"$f":"1-SUM($U376:CQ376)","v":0},{"$f":"1-SUM($U376:CR376)","v":0},{"$f":"1-SUM($U376:CS376)","v":0},{"$f":"1-SUM($U376:CT376)","v":0},{"$f":"1-SUM($U376:CU376)","v":0},{"$f":"1-SUM($U376:CV376)","v":0}]
["GGDR_PCT_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D401,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E401=F401,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U376:U376)","v":1},{"$f":"1-SUM($U376:V376)","v":1},{"$f":"1-SUM($U376:W376)","v":1},{"$f":"1-SUM($U376:X376)","v":1},{"$f":"1-SUM($U376:Y376)","v":1},{"$f":"1-SUM($U376:Z376)","v":1},{"$f":"1-SUM($U376:AA376)","v":1},{"$f":"1-SUM($U376:AB376)","v":0.94736842105263164},{"$f":"1-SUM($U376:AC376)","v":0.89473684210526316},{"$f":"1-SUM($U376:AD376)","v":0.84210526315789469},{"$f":"1-SUM($U376:AE376)","v":0.78947368421052633},{"$f":"1-SUM($U376:AF376)","v":0.73684210526315796},{"$f":"1-SUM($U376:AG376)","v":0.68421052631578949},{"$f":"1-SUM($U376:AH376)","v":0.63157894736842102},{"$f":"1-SUM($U376:AI376)","v":0.57894736842105265},{"$f":"1-SUM($U376:AJ376)","v":0.52631578947368429},{"$f":"1-SUM($U376:AK376)","v":0.47368421052631582},{"$f":"1-SUM($U376:AL376)","v":0.42105263157894735},{"$f":"1-SUM($U376:AM376)","v":0.36842105263157898},{"$f":"1-SUM($U376:AN376)","v":0.31578947368421062},{"$f":"1-SUM($U376:AO376)","v":0.26315789473684226},{"$f":"1-SUM($U376:AP376)","v":0.21052631578947389},{"$f":"1-SUM($U376:AQ376)","v":0.15789473684210553},{"$f":"1-SUM($U376:AR376)","v":0.10526315789473717},{"$f":"1-SUM($U376:AS376)","v":5.2631578947368807E-2},{"$f":"1-SUM($U376:AT376)","v":0},{"$f":"1-SUM($U376:AU376)","v":0},{"$f":"1-SUM($U376:AV376)","v":0},{"$f":"1-SUM($U376:AW376)","v":0},{"$f":"1-SUM($U376:AX376)","v":0},{"$f":"1-SUM($U376:AY376)","v":0},{"$f":"1-SUM($U376:AZ376)","v":0},{"$f":"1-SUM($U376:BA376)","v":0},{"$f":"1-SUM($U376:BB376)","v":0},{"$f":"1-SUM($U376:BC376)","v":0},{"$f":"1-SUM($U376:BD376)","v":0},{"$f":"1-SUM($U376:BE376)","v":0},{"$f":"1-SUM($U376:BF376)","v":0},{"$f":"1-SUM($U376:BG376)","v":0},{"$f":"1-SUM($U376:BH376)","v":0},{"$f":"1-SUM($U376:BI376)","v":0},{"$f":"1-SUM($U376:BJ376)","v":0},{"$f":"1-SUM($U376:BK376)","v":0},{"$f":"1-SUM($U376:BL376)","v":0},{"$f":"1-SUM($U376:BM376)","v":0},{"$f":"1-SUM($U376:BN376)","v":0},{"$f":"1-SUM($U376:BO376)","v":0},{"$f":"1-SUM($U376:BP376)","v":0},{"$f":"1-SUM($U376:BQ376)","v":0},{"$f":"1-SUM($U376:BR376)","v":0},{"$f":"1-SUM($U376:BS376)","v":0},{"$f":"1-SUM($U376:BT376)","v":0},{"$f":"1-SUM($U376:BU376)","v":0},{"$f":"1-SUM($U376:BV376)","v":0},{"$f":"1-SUM($U376:BW376)","v":0},{"$f":"1-SUM($U376:BX376)","v":0},{"$f":"1-SUM($U376:BY376)","v":0},{"$f":"1-SUM($U376:BZ376)","v":0},{"$f":"1-SUM($U376:CA376)","v":0},{"$f":"1-SUM($U376:CB376)","v":0},{"$f":"1-SUM($U376:CC376)","v":0},{"$f":"1-SUM($U376:CD376)","v":0},{"$f":"1-SUM($U376:CE376)","v":0},{"$f":"1-SUM($U376:CF376)","v":0},{"$f":"1-SUM($U376:CG376)","v":0},{"$f":"1-SUM($U376:CH376)","v":0},{"$f":"1-SUM($U376:CI376)","v":0},{"$f":"1-SUM($U376:CJ376)","v":0},{"$f":"1-SUM($U376:CK376)","v":0},{"$f":"1-SUM($U376:CL376)","v":0},{"$f":"1-SUM($U376:CM376)","v":0},{"$f":"1-SUM($U376:CN376)","v":0},{"$f":"1-SUM($U376:CO376)","v":0},{"$f":"1-SUM($U376:CP376)","v":0},{"$f":"1-SUM($U376:CQ376)","v":0},{"$f":"1-SUM($U376:CR376)","v":0}]
["GGDR_PCT_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D404,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E404=F404,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U376:U376)","v":1},{"$f":"1-SUM($U376:V376)","v":1},{"$f":"1-SUM($U376:W376)","v":1},{"$f":"1-SUM($U376:X376)","v":1},{"$f":"1-SUM($U376:Y376)","v":1},{"$f":"1-SUM($U376:Z376)","v":1},{"$f":"1-SUM($U376:AA376)","v":1},{"$f":"1-SUM($U376:AB376)","v":0.94736842105263164},{"$f":"1-SUM($U376:AC376)","v":0.89473684210526316},{"$f":"1-SUM($U376:AD376)","v":0.84210526315789469},{"$f":"1-SUM($U376:AE376)","v":0.78947368421052633},{"$f":"1-SUM($U376:AF376)","v":0.73684210526315796},{"$f":"1-SUM($U376:AG376)","v":0.68421052631578949},{"$f":"1-SUM($U376:AH376)","v":0.63157894736842102},{"$f":"1-SUM($U376:AI376)","v":0.57894736842105265},{"$f":"1-SUM($U376:AJ376)","v":0.52631578947368429},{"$f":"1-SUM($U376:AK376)","v":0.47368421052631582},{"$f":"1-SUM($U376:AL376)","v":0.42105263157894735},{"$f":"1-SUM($U376:AM376)","v":0.36842105263157898},{"$f":"1-SUM($U376:AN376)","v":0.31578947368421062},{"$f":"1-SUM($U376:AO376)","v":0.26315789473684226},{"$f":"1-SUM($U376:AP376)","v":0.21052631578947389},{"$f":"1-SUM($U376:AQ376)","v":0.15789473684210553},{"$f":"1-SUM($U376:AR376)","v":0.10526315789473717},{"$f":"1-SUM($U376:AS376)","v":5.2631578947368807E-2},{"$f":"1-SUM($U376:AT376)","v":0},{"$f":"1-SUM($U376:AU376)","v":0},{"$f":"1-SUM($U376:AV376)","v":0},{"$f":"1-SUM($U376:AW376)","v":0},{"$f":"1-SUM($U376:AX376)","v":0},{"$f":"1-SUM($U376:AY376)","v":0},{"$f":"1-SUM($U376:AZ376)","v":0},{"$f":"1-SUM($U376:BA376)","v":0},{"$f":"1-SUM($U376:BB376)","v":0},{"$f":"1-SUM($U376:BC376)","v":0},{"$f":"1-SUM($U376:BD376)","v":0},{"$f":"1-SUM($U376:BE376)","v":0},{"$f":"1-SUM($U376:BF376)","v":0},{"$f":"1-SUM($U376:BG376)","v":0},{"$f":"1-SUM($U376:BH376)","v":0},{"$f":"1-SUM($U376:BI376)","v":0},{"$f":"1-SUM($U376:BJ376)","v":0},{"$f":"1-SUM($U376:BK376)","v":0},{"$f":"1-SUM($U376:BL376)","v":0},{"$f":"1-SUM($U376:BM376)","v":0},{"$f":"1-SUM($U376:BN376)","v":0},{"$f":"1-SUM($U376:BO376)","v":0},{"$f":"1-SUM($U376:BP376)","v":0},{"$f":"1-SUM($U376:BQ376)","v":0},{"$f":"1-SUM($U376:BR376)","v":0},{"$f":"1-SUM($U376:BS376)","v":0},{"$f":"1-SUM($U376:BT376)","v":0},{"$f":"1-SUM($U376:BU376)","v":0},{"$f":"1-SUM($U376:BV376)","v":0},{"$f":"1-SUM($U376:BW376)","v":0},{"$f":"1-SUM($U376:BX376)","v":0},{"$f":"1-SUM($U376:BY376)","v":0},{"$f":"1-SUM($U376:BZ376)","v":0},{"$f":"1-SUM($U376:CA376)","v":0},{"$f":"1-SUM($U376:CB376)","v":0},{"$f":"1-SUM($U376:CC376)","v":0},{"$f":"1-SUM($U376:CD376)","v":0},{"$f":"1-SUM($U376:CE376)","v":0},{"$f":"1-SUM($U376:CF376)","v":0},{"$f":"1-SUM($U376:CG376)","v":0},{"$f":"1-SUM($U376:CH376)","v":0},{"$f":"1-SUM($U376:CI376)","v":0},{"$f":"1-SUM($U376:CJ376)","v":0},{"$f":"1-SUM($U376:CK376)","v":0},{"$f":"1-SUM($U376:CL376)","v":0},{"$f":"1-SUM($U376:CM376)","v":0},{"$f":"1-SUM($U376:CN376)","v":0},{"$f":"1-SUM($U376:CO376)","v":0}]
["GGDR_PCT_3_12",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D407,\"=X\")+$C$6","v":3},12,{"$f":"R362","v":6},{"$f":"R363","v":25},2035,2041,2060,{"$f":"AG360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E407=F407,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U376:U376)","v":1},{"$f":"1-SUM($U376:V376)","v":1},{"$f":"1-SUM($U376:W376)","v":1},{"$f":"1-SUM($U376:X376)","v":1},{"$f":"1-SUM($U376:Y376)","v":1},{"$f":"1-SUM($U376:Z376)","v":1},{"$f":"1-SUM($U376:AA376)","v":1},{"$f":"1-SUM($U376:AB376)","v":0.94736842105263164},{"$f":"1-SUM($U376:AC376)","v":0.89473684210526316},{"$f":"1-SUM($U376:AD376)","v":0.84210526315789469},{"$f":"1-SUM($U376:AE376)","v":0.78947368421052633},{"$f":"1-SUM($U376:AF376)","v":0.73684210526315796},{"$f":"1-SUM($U376:AG376)","v":0.68421052631578949},{"$f":"1-SUM($U376:AH376)","v":0.63157894736842102},{"$f":"1-SUM($U376:AI376)","v":0.57894736842105265},{"$f":"1-SUM($U376:AJ376)","v":0.52631578947368429},{"$f":"1-SUM($U376:AK376)","v":0.47368421052631582},{"$f":"1-SUM($U376:AL376)","v":0.42105263157894735},{"$f":"1-SUM($U376:AM376)","v":0.36842105263157898},{"$f":"1-SUM($U376:AN376)","v":0.31578947368421062},{"$f":"1-SUM($U376:AO376)","v":0.26315789473684226},{"$f":"1-SUM($U376:AP376)","v":0.21052631578947389},{"$f":"1-SUM($U376:AQ376)","v":0.15789473684210553},{"$f":"1-SUM($U376:AR376)","v":0.10526315789473717},{"$f":"1-SUM($U376:AS376)","v":5.2631578947368807E-2},{"$f":"1-SUM($U376:AT376)","v":0},{"$f":"1-SUM($U376:AU376)","v":0},{"$f":"1-SUM($U376:AV376)","v":0},{"$f":"1-SUM($U376:AW376)","v":0},{"$f":"1-SUM($U376:AX376)","v":0},{"$f":"1-SUM($U376:AY376)","v":0},{"$f":"1-SUM($U376:AZ376)","v":0},{"$f":"1-SUM($U376:BA376)","v":0},{"$f":"1-SUM($U376:BB376)","v":0},{"$f":"1-SUM($U376:BC376)","v":0},{"$f":"1-SUM($U376:BD376)","v":0},{"$f":"1-SUM($U376:BE376)","v":0},{"$f":"1-SUM($U376:BF376)","v":0},{"$f":"1-SUM($U376:BG376)","v":0},{"$f":"1-SUM($U376:BH376)","v":0},{"$f":"1-SUM($U376:BI376)","v":0},{"$f":"1-SUM($U376:BJ376)","v":0},{"$f":"1-SUM($U376:BK376)","v":0},{"$f":"1-SUM($U376:BL376)","v":0},{"$f":"1-SUM($U376:BM376)","v":0},{"$f":"1-SUM($U376:BN376)","v":0},{"$f":"1-SUM($U376:BO376)","v":0},{"$f":"1-SUM($U376:BP376)","v":0},{"$f":"1-SUM($U376:BQ376)","v":0},{"$f":"1-SUM($U376:BR376)","v":0},{"$f":"1-SUM($U376:BS376)","v":0},{"$f":"1-SUM($U376:BT376)","v":0},{"$f":"1-SUM($U376:BU376)","v":0},{"$f":"1-SUM($U376:BV376)","v":0},{"$f":"1-SUM($U376:BW376)","v":0},{"$f":"1-SUM($U376:BX376)","v":0},{"$f":"1-SUM($U376:BY376)","v":0},{"$f":"1-SUM($U376:BZ376)","v":0},{"$f":"1-SUM($U376:CA376)","v":0},{"$f":"1-SUM($U376:CB376)","v":0},{"$f":"1-SUM($U376:CC376)","v":0},{"$f":"1-SUM($U376:CD376)","v":0},{"$f":"1-SUM($U376:CE376)","v":0},{"$f":"1-SUM($U376:CF376)","v":0},{"$f":"1-SUM($U376:CG376)","v":0},{"$f":"1-SUM($U376:CH376)","v":0},{"$f":"1-SUM($U376:CI376)","v":0},{"$f":"1-SUM($U376:CJ376)","v":0},{"$f":"1-SUM($U376:CK376)","v":0},{"$f":"1-SUM($U376:CL376)","v":0}]
["GGDR_PCT_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D408,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E408=F408,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U376:U376)","v":1},{"$f":"1-SUM($U376:V376)","v":1},{"$f":"1-SUM($U376:W376)","v":1},{"$f":"1-SUM($U376:X376)","v":1},{"$f":"1-SUM($U376:Y376)","v":1},{"$f":"1-SUM($U376:Z376)","v":1},{"$f":"1-SUM($U376:AA376)","v":1},{"$f":"1-SUM($U376:AB376)","v":0.94736842105263164},{"$f":"1-SUM($U376:AC376)","v":0.89473684210526316},{"$f":"1-SUM($U376:AD376)","v":0.84210526315789469},{"$f":"1-SUM($U376:AE376)","v":0.78947368421052633},{"$f":"1-SUM($U376:AF376)","v":0.73684210526315796},{"$f":"1-SUM($U376:AG376)","v":0.68421052631578949},{"$f":"1-SUM($U376:AH376)","v":0.63157894736842102},{"$f":"1-SUM($U376:AI376)","v":0.57894736842105265},{"$f":"1-SUM($U376:AJ376)","v":0.52631578947368429},{"$f":"1-SUM($U376:AK376)","v":0.47368421052631582},{"$f":"1-SUM($U376:AL376)","v":0.42105263157894735},{"$f":"1-SUM($U376:AM376)","v":0.36842105263157898},{"$f":"1-SUM($U376:AN376)","v":0.31578947368421062},{"$f":"1-SUM($U376:AO376)","v":0.26315789473684226},{"$f":"1-SUM($U376:AP376)","v":0.21052631578947389},{"$f":"1-SUM($U376:AQ376)","v":0.15789473684210553},{"$f":"1-SUM($U376:AR376)","v":0.10526315789473717},{"$f":"1-SUM($U376:AS376)","v":5.2631578947368807E-2},{"$f":"1-SUM($U376:AT376)","v":0},{"$f":"1-SUM($U376:AU376)","v":0},{"$f":"1-SUM($U376:AV376)","v":0},{"$f":"1-SUM($U376:AW376)","v":0},{"$f":"1-SUM($U376:AX376)","v":0},{"$f":"1-SUM($U376:AY376)","v":0},{"$f":"1-SUM($U376:AZ376)","v":0},{"$f":"1-SUM($U376:BA376)","v":0},{"$f":"1-SUM($U376:BB376)","v":0},{"$f":"1-SUM($U376:BC376)","v":0},{"$f":"1-SUM($U376:BD376)","v":0},{"$f":"1-SUM($U376:BE376)","v":0},{"$f":"1-SUM($U376:BF376)","v":0},{"$f":"1-SUM($U376:BG376)","v":0},{"$f":"1-SUM($U376:BH376)","v":0},{"$f":"1-SUM($U376:BI376)","v":0},{"$f":"1-SUM($U376:BJ376)","v":0},{"$f":"1-SUM($U376:BK376)","v":0},{"$f":"1-SUM($U376:BL376)","v":0},{"$f":"1-SUM($U376:BM376)","v":0},{"$f":"1-SUM($U376:BN376)","v":0},{"$f":"1-SUM($U376:BO376)","v":0},{"$f":"1-SUM($U376:BP376)","v":0},{"$f":"1-SUM($U376:BQ376)","v":0},{"$f":"1-SUM($U376:BR376)","v":0},{"$f":"1-SUM($U376:BS376)","v":0},{"$f":"1-SUM($U376:BT376)","v":0},{"$f":"1-SUM($U376:BU376)","v":0},{"$f":"1-SUM($U376:BV376)","v":0},{"$f":"1-SUM($U376:BW376)","v":0},{"$f":"1-SUM($U376:BX376)","v":0},{"$f":"1-SUM($U376:BY376)","v":0},{"$f":"1-SUM($U376:BZ376)","v":0},{"$f":"1-SUM($U376:CA376)","v":0},{"$f":"1-SUM($U376:CB376)","v":0},{"$f":"1-SUM($U376:CC376)","v":0},{"$f":"1-SUM($U376:CD376)","v":0},{"$f":"1-SUM($U376:CE376)","v":0},{"$f":"1-SUM($U376:CF376)","v":0},{"$f":"1-SUM($U376:CG376)","v":0},{"$f":"1-SUM($U376:CH376)","v":0},{"$f":"1-SUM($U376:CI376)","v":0},{"$f":"1-SUM($U376:CJ376)","v":0},{"$f":"1-SUM($U376:CK376)","v":0}]
["HEAD_ISS_CALC_INT_3_",null,{"$f":"COUNTIF(D$1:D411,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_INT","Interest-related calculaiton for debt issuance equation"]
["ISS_CALC_INT_3_3",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D415,\"=X\")+$C$6","v":3},3,{"$f":"R362","v":6},{"$f":"R363","v":25},2026,2032,2051,{"$f":"X360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E415=F415,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,{"$f":"$X358*X360*X381*X398/$X360","v":0},4.8009163983348632E-2,4.8009163983348632E-2,4.8009163983348632E-2,4.8009163983348632E-2,4.8009163983348632E-2,4.8009163983348632E-2,4.8009163983348632E-2,4.5482365878961865E-2,4.2955567774575092E-2,4.0428769670188318E-2,3.7901971565801551E-2,3.5375173461414784E-2,3.284837535702801E-2,3.032157725264124E-2,2.7794779148254473E-2,2.5267981043867706E-2,2.2741182939480933E-2,2.0214384835094159E-2,1.7687586730707392E-2,1.5160788626320625E-2,1.2633990521933858E-2,1.010719241754709E-2,7.580394313160323E-3,5.0535962087735562E-3,2.5267981043867885E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$X358*CJ360*CJ381*CJ398/$X360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D418,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E418=F418,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,{"$f":"$AA358*AA360*AA384*AA401/$AA360","v":0},4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.3241436194476554E-2,4.0839134183672299E-2,3.8436832172868043E-2,3.6034530162063795E-2,3.363222815125954E-2,3.1229926140455288E-2,2.8827624129651033E-2,2.6425322118846781E-2,2.4023020108042532E-2,2.1620718097238277E-2,1.9218416086434022E-2,1.681611407562977E-2,1.4413812064825521E-2,1.2011510054021271E-2,9.6092080432170213E-3,7.2069060324127703E-3,4.8046040216085202E-3,2.4023020108042705E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AA358*CM360*CM384*CM401/$AA360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D421,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E421=F421,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD358*AD360*AD387*AD404/$AD360","v":0},7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.4086116265226848E-2,6.9970220917158682E-2,6.5854325569090516E-2,6.1738430221022371E-2,5.7622534872954219E-2,5.3506639524886053E-2,4.9390744176817894E-2,4.5274848828749742E-2,4.1158953480681583E-2,3.7043058132613424E-2,3.2927162784545258E-2,2.8811267436477109E-2,2.4695372088408954E-2,2.0579476740340802E-2,1.6463581392272646E-2,1.2347686044204494E-2,8.2317906961363405E-3,4.1158953480681885E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AD358*CP360*CP387*CP404/$AD360","v":0},0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D425,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E425=F425,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH358*AH360*AH391*AH408/$AH360","v":0},{"$f":"$AH358*AI360*AI391*AI408/$AH360","v":0},{"$f":"$AH358*AJ360*AJ391*AJ408/$AH360","v":0},{"$f":"$AH358*AK360*AK391*AK408/$AH360","v":0},{"$f":"$AH358*AL360*AL391*AL408/$AH360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AH358*CX360*CX391*CX408/$AH360","v":0},0]
["HEAD_ISS_CALC_AMT_3_",null,{"$f":"COUNTIF(D$1:D428,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_AMT","Amortization-related calculaiton for debt issuance equation"]
["ISS_CALC_AMT_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D431,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E431=F431,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,{"$f":"W358*W360*U376/W360","v":0},{"$f":"W358*X360*V376/W360","v":0},{"$f":"W358*Y360*W376/W360","v":0},{"$f":"W358*Z360*X376/W360","v":0},{"$f":"W358*AA360*Y376/W360","v":0},{"$f":"W358*AB360*Z376/W360","v":0},{"$f":"W358*AC360*AA376/W360","v":0},{"$f":"W358*AD360*AB376/W360","v":0.19028148782515217},{"$f":"W358*AE360*AC376/W360","v":0.19028148782515217},{"$f":"W358*AF360*AD376/W360","v":0.19028148782515217},{"$f":"W358*AG360*AE376/W360","v":0.19028148782515217},{"$f":"W358*AH360*AF376/W360","v":0.19028148782515217},{"$f":"W358*AI360*AG376/W360","v":0.19028148782515217},{"$f":"$W358*AJ360*AH376/$W360","v":0.19028148782515217},{"$f":"$W358*AK360*AI376/$W360","v":0.19028148782515217},{"$f":"$W358*AL360*AJ376/$W360","v":0.19028148782515217},{"$f":"$W358*AM360*AK376/$W360","v":0.19028148782515217},{"$f":"$W358*AN360*AL376/$W360","v":0.19028148782515217},{"$f":"$W358*AO360*AM376/$W360","v":0.19028148782515217},{"$f":"$W358*AP360*AN376/$W360","v":0.19028148782515217},{"$f":"$W358*AQ360*AO376/$W360","v":0.19028148782515217},{"$f":"$W358*AR360*AP376/$W360","v":0.19028148782515217},{"$f":"$W358*AS360*AQ376/$W360","v":0.19028148782515217},{"$f":"$W358*AT360*AR376/$W360","v":0.19028148782515217},{"$f":"$W358*AU360*AS376/$W360","v":0.19028148782515217},{"$f":"$W358*AV360*AT376/$W360","v":0.19028148782515217},{"$f":"$W358*AW360*AU376/$W360","v":0},{"$f":"$W358*AX360*AV376/$W360","v":0},{"$f":"$W358*AY360*AW376/$W360","v":0},{"$f":"$W358*AZ360*AX376/$W360","v":0},{"$f":"$W358*BA360*AY376/$W360","v":0},{"$f":"$W358*BB360*AZ376/$W360","v":0},{"$f":"$W358*BC360*BA376/$W360","v":0},{"$f":"$W358*BD360*BB376/$W360","v":0},{"$f":"$W358*BE360*BC376/$W360","v":0},{"$f":"$W358*BF360*BD376/$W360","v":0},{"$f":"$W358*BG360*BE376/$W360","v":0},{"$f":"$W358*BH360*BF376/$W360","v":0},{"$f":"$W358*BI360*BG376/$W360","v":0},{"$f":"$W358*BJ360*BH376/$W360","v":0},{"$f":"$W358*BK360*BI376/$W360","v":0},{"$f":"$W358*BL360*BJ376/$W360","v":0},{"$f":"$W358*BM360*BK376/$W360","v":0},{"$f":"$W358*BN360*BL376/$W360","v":0},{"$f":"$W358*BO360*BM376/$W360","v":0},{"$f":"$W358*BP360*BN376/$W360","v":0},{"$f":"$W358*BQ360*BO376/$W360","v":0},{"$f":"$W358*BR360*BP376/$W360","v":0},{"$f":"$W358*BS360*BQ376/$W360","v":0},{"$f":"$W358*BT360*BR376/$W360","v":0},{"$f":"$W358*BU360*BS376/$W360","v":0},{"$f":"$W358*BV360*BT376/$W360","v":0},{"$f":"$W358*BW360*BU376/$W360","v":0},{"$f":"$W358*BX360*BV376/$W360","v":0},{"$f":"$W358*BY360*BW376/$W360","v":0},{"$f":"$W358*BZ360*BX376/$W360","v":0},{"$f":"$W358*CA360*BY376/$W360","v":0},{"$f":"$W358*CB360*BZ376/$W360","v":0},{"$f":"$W358*CC360*CA376/$W360","v":0},{"$f":"$W358*CD360*CB376/$W360","v":0},{"$f":"$W358*CE360*CC376/$W360","v":0},{"$f":"$W358*CF360*CD376/$W360","v":0},{"$f":"$W358*CG360*CE376/$W360","v":0},{"$f":"$W358*CH360*CF376/$W360","v":0},{"$f":"$W358*CI360*CG376/$W360","v":0},{"$f":"$W358*CJ360*CH376/$W360","v":0},{"$f":"$W358*CK360*CI376/$W360","v":0},{"$f":"$W358*CL360*CJ376/$W360","v":0},{"$f":"$W358*CM360*CK376/$W360","v":0},{"$f":"$W358*CN360*CL376/$W360","v":0},{"$f":"$W358*CO360*CM376/$W360","v":0},{"$f":"$W358*CP360*CN376/$W360","v":0},{"$f":"$W358*CQ360*CO376/$W360","v":0},{"$f":"$W358*CR360*CP376/$W360","v":0},{"$f":"$W358*CS360*CQ376/$W360","v":0},{"$f":"$W358*CT360*CR376/$W360","v":0},{"$f":"$W358*CU360*CS376/$W360","v":0},{"$f":"$W358*CV360*CT376/$W360","v":0},{"$f":"$W358*CW360*CU376/$W360","v":0},{"$f":"$W358*CX360*CV376/$W360","v":0},{"$f":"$W358*CY360*CW376/$W360","v":0}]
["ISS_CALC_AMT_3_3",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D432,\"=X\")+$C$6","v":3},3,{"$f":"R362","v":6},{"$f":"R363","v":25},2026,2032,2051,{"$f":"X360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E432=F432,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,{"$f":"X358*X360*U376/X360","v":0},{"$f":"X358*Y360*V376/X360","v":0},{"$f":"X358*Z360*W376/X360","v":0},{"$f":"X358*AA360*X376/X360","v":0},{"$f":"X358*AB360*Y376/X360","v":0},{"$f":"X358*AC360*Z376/X360","v":0},{"$f":"X358*AD360*AA376/X360","v":0},{"$f":"X358*AE360*AB376/X360","v":0.12633990521933849},{"$f":"X358*AF360*AC376/X360","v":0.12633990521933849},{"$f":"X358*AG360*AD376/X360","v":0.12633990521933849},{"$f":"X358*AH360*AE376/X360","v":0.12633990521933849},{"$f":"X358*AI360*AF376/X360","v":0.12633990521933849},{"$f":"$X358*AJ360*AG376/$X360","v":0.12633990521933849},{"$f":"$X358*AK360*AH376/$X360","v":0.12633990521933849},{"$f":"$X358*AL360*AI376/$X360","v":0.12633990521933849},{"$f":"$X358*AM360*AJ376/$X360","v":0.12633990521933849},{"$f":"$X358*AN360*AK376/$X360","v":0.12633990521933849},{"$f":"$X358*AO360*AL376/$X360","v":0.12633990521933849},{"$f":"$X358*AP360*AM376/$X360","v":0.12633990521933849},{"$f":"$X358*AQ360*AN376/$X360","v":0.12633990521933849},{"$f":"$X358*AR360*AO376/$X360","v":0.12633990521933849},{"$f":"$X358*AS360*AP376/$X360","v":0.12633990521933849},{"$f":"$X358*AT360*AQ376/$X360","v":0.12633990521933849},{"$f":"$X358*AU360*AR376/$X360","v":0.12633990521933849},{"$f":"$X358*AV360*AS376/$X360","v":0.12633990521933849},{"$f":"$X358*AW360*AT376/$X360","v":0.12633990521933849},{"$f":"$X358*AX360*AU376/$X360","v":0},{"$f":"$X358*AY360*AV376/$X360","v":0},{"$f":"$X358*AZ360*AW376/$X360","v":0},{"$f":"$X358*BA360*AX376/$X360","v":0},{"$f":"$X358*BB360*AY376/$X360","v":0},{"$f":"$X358*BC360*AZ376/$X360","v":0},{"$f":"$X358*BD360*BA376/$X360","v":0},{"$f":"$X358*BE360*BB376/$X360","v":0},{"$f":"$X358*BF360*BC376/$X360","v":0},{"$f":"$X358*BG360*BD376/$X360","v":0},{"$f":"$X358*BH360*BE376/$X360","v":0},{"$f":"$X358*BI360*BF376/$X360","v":0},{"$f":"$X358*BJ360*BG376/$X360","v":0},{"$f":"$X358*BK360*BH376/$X360","v":0},{"$f":"$X358*BL360*BI376/$X360","v":0},{"$f":"$X358*BM360*BJ376/$X360","v":0},{"$f":"$X358*BN360*BK376/$X360","v":0},{"$f":"$X358*BO360*BL376/$X360","v":0},{"$f":"$X358*BP360*BM376/$X360","v":0},{"$f":"$X358*BQ360*BN376/$X360","v":0},{"$f":"$X358*BR360*BO376/$X360","v":0},{"$f":"$X358*BS360*BP376/$X360","v":0},{"$f":"$X358*BT360*BQ376/$X360","v":0},{"$f":"$X358*BU360*BR376/$X360","v":0},{"$f":"$X358*BV360*BS376/$X360","v":0},{"$f":"$X358*BW360*BT376/$X360","v":0},{"$f":"$X358*BX360*BU376/$X360","v":0},{"$f":"$X358*BY360*BV376/$X360","v":0},{"$f":"$X358*BZ360*BW376/$X360","v":0},{"$f":"$X358*CA360*BX376/$X360","v":0},{"$f":"$X358*CB360*BY376/$X360","v":0},{"$f":"$X358*CC360*BZ376/$X360","v":0},{"$f":"$X358*CD360*CA376/$X360","v":0},{"$f":"$X358*CE360*CB376/$X360","v":0},{"$f":"$X358*CF360*CC376/$X360","v":0},{"$f":"$X358*CG360*CD376/$X360","v":0},{"$f":"$X358*CH360*CE376/$X360","v":0},{"$f":"$X358*CI360*CF376/$X360","v":0},{"$f":"$X358*CJ360*CG376/$X360","v":0},{"$f":"$X358*CK360*CH376/$X360","v":0},{"$f":"$X358*CL360*CI376/$X360","v":0},{"$f":"$X358*CM360*CJ376/$X360","v":0},{"$f":"$X358*CN360*CK376/$X360","v":0},{"$f":"$X358*CO360*CL376/$X360","v":0},{"$f":"$X358*CP360*CM376/$X360","v":0},{"$f":"$X358*CQ360*CN376/$X360","v":0},{"$f":"$X358*CR360*CO376/$X360","v":0},{"$f":"$X358*CS360*CP376/$X360","v":0},{"$f":"$X358*CT360*CQ376/$X360","v":0},{"$f":"$X358*CU360*CR376/$X360","v":0},{"$f":"$X358*CV360*CS376/$X360","v":0},{"$f":"$X358*CW360*CT376/$X360","v":0},{"$f":"$X358*CX360*CU376/$X360","v":0},{"$f":"$X358*CY360*CV376/$X360","v":0}]
["ISS_CALC_AMT_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D435,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E435=F435,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,{"$f":"AA358*AA360*U376/AA360","v":0},{"$f":"AA358*AB360*V376/AA360","v":0},{"$f":"AA358*AC360*W376/AA360","v":0},{"$f":"AA358*AD360*X376/AA360","v":0},{"$f":"AA358*AE360*Y376/AA360","v":0},{"$f":"AA358*AF360*Z376/AA360","v":0},{"$f":"AA358*AG360*AA376/AA360","v":0},{"$f":"AA358*AH360*AB376/AA360","v":0.12011510054021263},{"$f":"AA358*AI360*AC376/AA360","v":0.12011510054021263},{"$f":"$AA358*AJ360*AD376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AK360*AE376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AL360*AF376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AM360*AG376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AN360*AH376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AO360*AI376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AP360*AJ376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AQ360*AK376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AR360*AL376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AS360*AM376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AT360*AN376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AU360*AO376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AV360*AP376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AW360*AQ376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AX360*AR376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AY360*AS376/$AA360","v":0.12011510054021263},{"$f":"$AA358*AZ360*AT376/$AA360","v":0.12011510054021263},{"$f":"$AA358*BA360*AU376/$AA360","v":0},{"$f":"$AA358*BB360*AV376/$AA360","v":0},{"$f":"$AA358*BC360*AW376/$AA360","v":0},{"$f":"$AA358*BD360*AX376/$AA360","v":0},{"$f":"$AA358*BE360*AY376/$AA360","v":0},{"$f":"$AA358*BF360*AZ376/$AA360","v":0},{"$f":"$AA358*BG360*BA376/$AA360","v":0},{"$f":"$AA358*BH360*BB376/$AA360","v":0},{"$f":"$AA358*BI360*BC376/$AA360","v":0},{"$f":"$AA358*BJ360*BD376/$AA360","v":0},{"$f":"$AA358*BK360*BE376/$AA360","v":0},{"$f":"$AA358*BL360*BF376/$AA360","v":0},{"$f":"$AA358*BM360*BG376/$AA360","v":0},{"$f":"$AA358*BN360*BH376/$AA360","v":0},{"$f":"$AA358*BO360*BI376/$AA360","v":0},{"$f":"$AA358*BP360*BJ376/$AA360","v":0},{"$f":"$AA358*BQ360*BK376/$AA360","v":0},{"$f":"$AA358*BR360*BL376/$AA360","v":0},{"$f":"$AA358*BS360*BM376/$AA360","v":0},{"$f":"$AA358*BT360*BN376/$AA360","v":0},{"$f":"$AA358*BU360*BO376/$AA360","v":0},{"$f":"$AA358*BV360*BP376/$AA360","v":0},{"$f":"$AA358*BW360*BQ376/$AA360","v":0},{"$f":"$AA358*BX360*BR376/$AA360","v":0},{"$f":"$AA358*BY360*BS376/$AA360","v":0},{"$f":"$AA358*BZ360*BT376/$AA360","v":0},{"$f":"$AA358*CA360*BU376/$AA360","v":0},{"$f":"$AA358*CB360*BV376/$AA360","v":0},{"$f":"$AA358*CC360*BW376/$AA360","v":0},{"$f":"$AA358*CD360*BX376/$AA360","v":0},{"$f":"$AA358*CE360*BY376/$AA360","v":0},{"$f":"$AA358*CF360*BZ376/$AA360","v":0},{"$f":"$AA358*CG360*CA376/$AA360","v":0},{"$f":"$AA358*CH360*CB376/$AA360","v":0},{"$f":"$AA358*CI360*CC376/$AA360","v":0},{"$f":"$AA358*CJ360*CD376/$AA360","v":0},{"$f":"$AA358*CK360*CE376/$AA360","v":0},{"$f":"$AA358*CL360*CF376/$AA360","v":0},{"$f":"$AA358*CM360*CG376/$AA360","v":0},{"$f":"$AA358*CN360*CH376/$AA360","v":0},{"$f":"$AA358*CO360*CI376/$AA360","v":0},{"$f":"$AA358*CP360*CJ376/$AA360","v":0},{"$f":"$AA358*CQ360*CK376/$AA360","v":0},{"$f":"$AA358*CR360*CL376/$AA360","v":0},{"$f":"$AA358*CS360*CM376/$AA360","v":0},{"$f":"$AA358*CT360*CN376/$AA360","v":0},{"$f":"$AA358*CU360*CO376/$AA360","v":0},{"$f":"$AA358*CV360*CP376/$AA360","v":0},{"$f":"$AA358*CW360*CQ376/$AA360","v":0},{"$f":"$AA358*CX360*CR376/$AA360","v":0},{"$f":"$AA358*CY360*CS376/$AA360","v":0}]
["ISS_CALC_AMT_3_10",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D439,\"=X\")+$C$6","v":3},10,{"$f":"R362","v":6},{"$f":"R363","v":25},2033,2039,2058,{"$f":"AE360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E439=F439,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE358*AE360*U376/AE360","v":0},{"$f":"AE358*AF360*V376/AE360","v":0},{"$f":"AE358*AG360*W376/AE360","v":0},{"$f":"AE358*AH360*X376/AE360","v":0},{"$f":"AE358*AI360*Y376/AE360","v":0},{"$f":"$AE358*AJ360*Z376/$AE360","v":0},{"$f":"$AE358*AK360*AA376/$AE360","v":0},{"$f":"$AE358*AL360*AB376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AM360*AC376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AN360*AD376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AO360*AE376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AP360*AF376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AQ360*AG376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AR360*AH376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AS360*AI376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AT360*AJ376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AU360*AK376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AV360*AL376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AW360*AM376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AX360*AN376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AY360*AO376/$AE360","v":0.25885636842438314},{"$f":"$AE358*AZ360*AP376/$AE360","v":0.25885636842438314},{"$f":"$AE358*BA360*AQ376/$AE360","v":0.25885636842438314},{"$f":"$AE358*BB360*AR376/$AE360","v":0.25885636842438314},{"$f":"$AE358*BC360*AS376/$AE360","v":0.25885636842438314},{"$f":"$AE358*BD360*AT376/$AE360","v":0.25885636842438314},{"$f":"$AE358*BE360*AU376/$AE360","v":0},{"$f":"$AE358*BF360*AV376/$AE360","v":0},{"$f":"$AE358*BG360*AW376/$AE360","v":0},{"$f":"$AE358*BH360*AX376/$AE360","v":0},{"$f":"$AE358*BI360*AY376/$AE360","v":0},{"$f":"$AE358*BJ360*AZ376/$AE360","v":0},{"$f":"$AE358*BK360*BA376/$AE360","v":0},{"$f":"$AE358*BL360*BB376/$AE360","v":0},{"$f":"$AE358*BM360*BC376/$AE360","v":0},{"$f":"$AE358*BN360*BD376/$AE360","v":0},{"$f":"$AE358*BO360*BE376/$AE360","v":0},{"$f":"$AE358*BP360*BF376/$AE360","v":0},{"$f":"$AE358*BQ360*BG376/$AE360","v":0},{"$f":"$AE358*BR360*BH376/$AE360","v":0},{"$f":"$AE358*BS360*BI376/$AE360","v":0},{"$f":"$AE358*BT360*BJ376/$AE360","v":0},{"$f":"$AE358*BU360*BK376/$AE360","v":0},{"$f":"$AE358*BV360*BL376/$AE360","v":0},{"$f":"$AE358*BW360*BM376/$AE360","v":0},{"$f":"$AE358*BX360*BN376/$AE360","v":0},{"$f":"$AE358*BY360*BO376/$AE360","v":0},{"$f":"$AE358*BZ360*BP376/$AE360","v":0},{"$f":"$AE358*CA360*BQ376/$AE360","v":0},{"$f":"$AE358*CB360*BR376/$AE360","v":0},{"$f":"$AE358*CC360*BS376/$AE360","v":0},{"$f":"$AE358*CD360*BT376/$AE360","v":0},{"$f":"$AE358*CE360*BU376/$AE360","v":0},{"$f":"$AE358*CF360*BV376/$AE360","v":0},{"$f":"$AE358*CG360*BW376/$AE360","v":0},{"$f":"$AE358*CH360*BX376/$AE360","v":0},{"$f":"$AE358*CI360*BY376/$AE360","v":0},{"$f":"$AE358*CJ360*BZ376/$AE360","v":0},{"$f":"$AE358*CK360*CA376/$AE360","v":0},{"$f":"$AE358*CL360*CB376/$AE360","v":0},{"$f":"$AE358*CM360*CC376/$AE360","v":0},{"$f":"$AE358*CN360*CD376/$AE360","v":0},{"$f":"$AE358*CO360*CE376/$AE360","v":0},{"$f":"$AE358*CP360*CF376/$AE360","v":0},{"$f":"$AE358*CQ360*CG376/$AE360","v":0},{"$f":"$AE358*CR360*CH376/$AE360","v":0},{"$f":"$AE358*CS360*CI376/$AE360","v":0},{"$f":"$AE358*CT360*CJ376/$AE360","v":0},{"$f":"$AE358*CU360*CK376/$AE360","v":0},{"$f":"$AE358*CV360*CL376/$AE360","v":0},{"$f":"$AE358*CW360*CM376/$AE360","v":0},{"$f":"$AE358*CX360*CN376/$AE360","v":0},{"$f":"$AE358*CY360*CO376/$AE360","v":0}]
["ISS_CALC_AMT_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D442,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E442=F442,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH358*AH360*U376/AH360","v":0},{"$f":"AH358*AI360*V376/AH360","v":0},{"$f":"$AH358*AJ360*W376/$AH360","v":0},{"$f":"$AH358*AK360*X376/$AH360","v":0},{"$f":"$AH358*AL360*Y376/$AH360","v":0},{"$f":"$AH358*AM360*Z376/$AH360","v":0},{"$f":"$AH358*AN360*AA376/$AH360","v":0},{"$f":"$AH358*AO360*AB376/$AH360","v":0},{"$f":"$AH358*AP360*AC376/$AH360","v":0},{"$f":"$AH358*AQ360*AD376/$AH360","v":0},{"$f":"$AH358*AR360*AE376/$AH360","v":0},{"$f":"$AH358*AS360*AF376/$AH360","v":0},{"$f":"$AH358*AT360*AG376/$AH360","v":0},{"$f":"$AH358*AU360*AH376/$AH360","v":0},{"$f":"$AH358*AV360*AI376/$AH360","v":0},{"$f":"$AH358*AW360*AJ376/$AH360","v":0},{"$f":"$AH358*AX360*AK376/$AH360","v":0},{"$f":"$AH358*AY360*AL376/$AH360","v":0},{"$f":"$AH358*AZ360*AM376/$AH360","v":0},{"$f":"$AH358*BA360*AN376/$AH360","v":0},{"$f":"$AH358*BB360*AO376/$AH360","v":0},{"$f":"$AH358*BC360*AP376/$AH360","v":0},{"$f":"$AH358*BD360*AQ376/$AH360","v":0},{"$f":"$AH358*BE360*AR376/$AH360","v":0},{"$f":"$AH358*BF360*AS376/$AH360","v":0},{"$f":"$AH358*BG360*AT376/$AH360","v":0},{"$f":"$AH358*BH360*AU376/$AH360","v":0},{"$f":"$AH358*BI360*AV376/$AH360","v":0},{"$f":"$AH358*BJ360*AW376/$AH360","v":0},{"$f":"$AH358*BK360*AX376/$AH360","v":0},{"$f":"$AH358*BL360*AY376/$AH360","v":0},{"$f":"$AH358*BM360*AZ376/$AH360","v":0},{"$f":"$AH358*BN360*BA376/$AH360","v":0},{"$f":"$AH358*BO360*BB376/$AH360","v":0},{"$f":"$AH358*BP360*BC376/$AH360","v":0},{"$f":"$AH358*BQ360*BD376/$AH360","v":0},{"$f":"$AH358*BR360*BE376/$AH360","v":0},{"$f":"$AH358*BS360*BF376/$AH360","v":0},{"$f":"$AH358*BT360*BG376/$AH360","v":0},{"$f":"$AH358*BU360*BH376/$AH360","v":0},{"$f":"$AH358*BV360*BI376/$AH360","v":0},{"$f":"$AH358*BW360*BJ376/$AH360","v":0},{"$f":"$AH358*BX360*BK376/$AH360","v":0},{"$f":"$AH358*BY360*BL376/$AH360","v":0},{"$f":"$AH358*BZ360*BM376/$AH360","v":0},{"$f":"$AH358*CA360*BN376/$AH360","v":0},{"$f":"$AH358*CB360*BO376/$AH360","v":0},{"$f":"$AH358*CC360*BP376/$AH360","v":0},{"$f":"$AH358*CD360*BQ376/$AH360","v":0},{"$f":"$AH358*CE360*BR376/$AH360","v":0},{"$f":"$AH358*CF360*BS376/$AH360","v":0},{"$f":"$AH358*CG360*BT376/$AH360","v":0},{"$f":"$AH358*CH360*BU376/$AH360","v":0},{"$f":"$AH358*CI360*BV376/$AH360","v":0},{"$f":"$AH358*CJ360*BW376/$AH360","v":0},{"$f":"$AH358*CK360*BX376/$AH360","v":0},{"$f":"$AH358*CL360*BY376/$AH360","v":0},{"$f":"$AH358*CM360*BZ376/$AH360","v":0},{"$f":"$AH358*CN360*CA376/$AH360","v":0},{"$f":"$AH358*CO360*CB376/$AH360","v":0},{"$f":"$AH358*CP360*CC376/$AH360","v":0},{"$f":"$AH358*CQ360*CD376/$AH360","v":0},{"$f":"$AH358*CR360*CE376/$AH360","v":0},{"$f":"$AH358*CS360*CF376/$AH360","v":0},{"$f":"$AH358*CT360*CG376/$AH360","v":0},{"$f":"$AH358*CU360*CH376/$AH360","v":0},{"$f":"$AH358*CV360*CI376/$AH360","v":0},{"$f":"$AH358*CW360*CJ376/$AH360","v":0},{"$f":"$AH358*CX360*CK376/$AH360","v":0},{"$f":"$AH358*CY360*CL376/$AH360","v":0}]
["HEAD_GGD_3_",null,{"$f":"COUNTIF(D$1:D445,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGD","Debt stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermal official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
["GGD_3_3",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D449,\"=X\")+$C$6","v":3},3,{"$f":"R362","v":6},{"$f":"R363","v":25},2026,2032,2051,{"$f":"X360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E449=F449,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,{"$f":"X369/X360","v":2.4004581991674314},2.4004581991674314,2.4004581991674314,2.4004581991674314,2.4004581991674314,2.4004581991674314,2.4004581991674314,2.2741182939480931,2.1477783887287547,2.0214384835094164,1.8950985782900778,1.7687586730707392,1.6424187678514006,1.516078862632062,1.3897389574127235,1.2633990521933849,1.1370591469740463,1.0107192417547077,0.88437933653536926,0.7580394313160308,0.63169952609669233,0.50535962087735387,0.3790197156580154,0.25267981043867693,0.12633990521933844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"X362","v":8.5741818095299363E-2},null,null,null,0.20581965025838381,0.20581965025838381,0.20581965025838381,0.20581965025838381,0.20581965025838381,0.20581965025838381,0.20581965025838381,0.19498703708688991,0.18415442391539605,0.17332181074390218,0.16248919757240829,0.1516565844009144,0.1408239712294205,null,null,null,null,null,{"$f":"X363","v":0.36012313368318588},null,null,null,0.86446052895967251,0.86446052895967251,0.86446052895967251,0.86446052895967251,0.86446052895967251,0.86446052895967251,0.86446052895967251,0.81896260638284768,0.77346468380602296,0.72796676122919812,0.68246883865237318,0.63697091607554823,0.5914729934987234,null,null,null,null,null,{"$f":"X364","v":0.22823856047944688},null,null,null,0.54787712386905996,0.54787712386905996,0.54787712386905996,0.54787712386905996,0.54787712386905996,0.54787712386905996,0.54787712386905996,0.51904148577068843,0.49020584767231684,0.46137020957394531,0.43253457147557373,0.40369893337720214,0.3748632952788305,null,null,null,null,null,{"$f":"X365","v":0.1754787845211242},null,null,null,0.42122948708366753,0.42122948708366753,0.42122948708366753,0.42122948708366753,0.42122948708366753,0.42122948708366753,0.42122948708366753,0.39905951407926399,0.37688954107486045,0.35471956807045696,0.33254959506605336,0.31037962206164982,0.28820964905724622,null,null,null,null,{"$f":"X366","v":0.15521730075311638},null,null,null,0.37259264224545535,0.37259264224545535,0.37259264224545535,0.37259264224545535,0.37259264224545535,0.37259264224545535,0.37259264224545535,0.35298250317990509,0.33337236411435484,0.31376222504880458,0.29415208598325426,0.27454194691770395,0.25493180785215369]
["GGD_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D452,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E452=F452,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,{"$f":"AA369/AA360","v":2.28218691026404},2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.1620718097238272,2.0419567091836144,1.9218416086434018,1.8017265081031892,1.6816114075629767,1.5614963070227641,1.4413812064825515,1.321266105942339,1.2011510054021264,1.0810359048619138,0.96092080432170124,0.84080570378148867,0.7206906032412761,0.60057550270106352,0.4804604021608509,0.36034530162063827,0.24023020108042564,0.12011510054021302,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,null,null,null,null,{"$f":"AA362","v":8.5741818095299363E-2},null,null,null,null,null,null,0.1956788549193326,0.1956788549193326,0.1956788549193326,0.1956788549193326,0.1956788549193326,0.1956788549193326,0.1956788549193326,0.18537996781831509,0.17508108071729755,0.16478219361628008,null,null,null,null,null,{"$f":"AA363","v":0.36012313368318588},null,null,null,null,null,null,0.82186830177503378,0.82186830177503378,0.82186830177503378,0.82186830177503378,0.82186830177503378,0.82186830177503378,0.82186830177503378,0.77861207536582144,0.7353558489566091,0.69209962254739676,null,null,null,null,null,{"$f":"AA364","v":0.22823856047944688},null,null,null,null,null,null,0.52088305514370115,0.52088305514370115,0.52088305514370115,0.52088305514370115,0.52088305514370115,0.52088305514370115,0.52088305514370115,0.49346815750455891,0.46605325986541668,0.43863836222627456,null,null,null,null,null,{"$f":"AA365","v":0.1754787845211242},null,null,null,null,null,null,0.40047538506315367,0.40047538506315367,0.40047538506315367,0.40047538506315367,0.40047538506315367,0.40047538506315367,0.40047538506315367,0.37939773321772452,0.35832008137229532,0.33724242952686623,null,null,null,null,{"$f":"AA366","v":0.15521730075311638},null,null,null,null,null,null,0.35423489202527891,0.35423489202527891,0.35423489202527891,0.35423489202527891,0.35423489202527891,0.35423489202527891,0.35423489202527891,0.3355909503397379,0.31694700865419689,0.29830306696865588]
["GGD_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D455,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E455=F455,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD369/AD360","v":3.91010058066475},3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.704305813261342,3.498511045857934,3.2927162784545261,3.0869215110511181,2.8811267436477102,2.6753319762443022,2.4695372088408942,2.2637424414374863,2.0579476740340783,1.8521529066306703,1.6463581392272624,1.4405633718238544,1.2347686044204464,1.0289738370170385,0.82317906961363063,0.61738430221022278,0.41158953480681493,0.20579476740340705,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,null,null,null,null,{"$f":"AD362","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,0.3352591327216814,0.3352591327216814,0.3352591327216814,0.3352591327216814,0.3352591327216814,0.3352591327216814,0.3352591327216814,null,null,null,null,null,{"$f":"AD363","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,1.4081176741254344,1.4081176741254344,1.4081176741254344,1.4081176741254344,1.4081176741254344,1.4081176741254344,1.4081176741254344,null,null,null,null,null,{"$f":"AD364","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,0.89243572786077185,0.89243572786077185,0.89243572786077185,0.89243572786077185,0.89243572786077185,0.89243572786077185,0.89243572786077185,null,null,null,null,null,{"$f":"AD365","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,0.68613969725039226,0.68613969725039226,0.68613969725039226,0.68613969725039226,0.68613969725039226,0.68613969725039226,0.68613969725039226,null,null,null,null,{"$f":"AD366","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,0.60691525780397548,0.60691525780397548,0.60691525780397548,0.60691525780397548,0.60691525780397548,0.60691525780397548,0.60691525780397548]
["GGD_3_10",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D456,\"=X\")+$C$6","v":3},10,{"$f":"R362","v":6},{"$f":"R363","v":25},2033,2039,2058,{"$f":"AE360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E456=F456,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE369/AE360","v":4.9182710000632799},4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.6594146316388967,4.4005582632145135,4.1417018947901303,3.8828455263657471,3.6239891579413639,3.3651327895169807,3.1062764210925975,2.8474200526682143,2.5885636842438311,2.3297073158194479,2.0708509473950647,1.8119945789706815,1.5531382105462983,1.2942818421219151,1.0354254736975319,0.77656910527314871,0.51771273684876551,0.25885636842438237,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,null,null,null,null,{"$f":"AE362","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,0.42170149743081181,0.42170149743081181,0.42170149743081181,0.42170149743081181,0.42170149743081181,0.42170149743081181,null,null,null,null,null,{"$f":"AE363","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,1.7711831648459249,1.7711831648459249,1.7711831648459249,1.7711831648459249,1.7711831648459249,1.7711831648459249,null,null,null,null,null,{"$f":"AE364","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,1.1225390931022525,1.1225390931022525,1.1225390931022525,1.1225390931022525,1.1225390931022525,1.1225390931022525,null,null,null,null,null,{"$f":"AE365","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,0.86305221703659829,0.86305221703659829,0.86305221703659829,0.86305221703659829,0.86305221703659829,0.86305221703659829,null,null,null,null,{"$f":"AE366","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,0.7634007490021526,0.7634007490021526,0.7634007490021526,0.7634007490021526,0.7634007490021526,0.7634007490021526]
["GGD_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D459,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E459=F459,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH369/AH360","v":0},{"$f":"AH459-AI476","v":0},{"$f":"AI459-AJ476","v":0},{"$f":"AJ459-AK476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AH362","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD459*AH459","v":0},{"$f":"$DD459*AI459","v":0},{"$f":"$DD459*AJ459","v":0},null,null,null,null,null,{"$f":"AH363","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ459*AH459","v":0},{"$f":"$DZ459*AI459","v":0},{"$f":"$DZ459*AJ459","v":0},null,null,null,null,null,{"$f":"AH364","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV459*AH459","v":0},{"$f":"$EV459*AI459","v":0},{"$f":"$EV459*AJ459","v":0},null,null,null,null,null,{"$f":"AH365","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR459*AH459","v":0},{"$f":"$FR459*AI459","v":0},{"$f":"$FR459*AJ459","v":0},null,null,null,null,{"$f":"AH366","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM459*AH459","v":0},{"$f":"$GM459*AI459","v":0},{"$f":"$GM459*AJ459","v":0}]
["HEAD_GGFA_3_",null,{"$f":"COUNTIF(D$1:D462,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGFA","Amortization"]
["GGFA_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D465,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E465=F465,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,{"$f":"U376*$W448","v":0},{"$f":"V376*$W448","v":0},{"$f":"W376*$W448","v":0},{"$f":"X376*$W448","v":0},{"$f":"Y376*$W448","v":0},{"$f":"Z376*$W448","v":0},{"$f":"AA376*$W448","v":0},{"$f":"AB376*$W448","v":0.19028148782515217},{"$f":"AC376*$W448","v":0.19028148782515217},{"$f":"AD376*$W448","v":0.19028148782515217},{"$f":"AE376*$W448","v":0.19028148782515217},{"$f":"AF376*$W448","v":0.19028148782515217},{"$f":"AG376*$W448","v":0.19028148782515217},{"$f":"AH376*$W448","v":0.19028148782515217},{"$f":"AI376*$W448","v":0.19028148782515217},{"$f":"AJ376*$W448","v":0.19028148782515217},{"$f":"AK376*$W448","v":0.19028148782515217},{"$f":"AL376*$W448","v":0.19028148782515217},{"$f":"AM376*$W448","v":0.19028148782515217},{"$f":"AN376*$W448","v":0.19028148782515217},{"$f":"AO376*$W448","v":0.19028148782515217},{"$f":"AP376*$W448","v":0.19028148782515217},{"$f":"AQ376*$W448","v":0.19028148782515217},{"$f":"AR376*$W448","v":0.19028148782515217},{"$f":"AS376*$W448","v":0.19028148782515217},{"$f":"AT376*$W448","v":0.19028148782515217},{"$f":"AU376*$W448","v":0},{"$f":"AV376*$W448","v":0},{"$f":"AW376*$W448","v":0},{"$f":"AX376*$W448","v":0},{"$f":"AY376*$W448","v":0},{"$f":"AZ376*$W448","v":0},{"$f":"BA376*$W448","v":0},{"$f":"BB376*$W448","v":0},{"$f":"BC376*$W448","v":0},{"$f":"BD376*$W448","v":0},{"$f":"BE376*$W448","v":0},{"$f":"BF376*$W448","v":0},{"$f":"BG376*$W448","v":0},{"$f":"BH376*$W448","v":0},{"$f":"BI376*$W448","v":0},{"$f":"BJ376*$W448","v":0},{"$f":"BK376*$W448","v":0},{"$f":"BL376*$W448","v":0},{"$f":"BM376*$W448","v":0},{"$f":"BN376*$W448","v":0},{"$f":"BO376*$W448","v":0},{"$f":"BP376*$W448","v":0},{"$f":"BQ376*$W448","v":0},{"$f":"BR376*$W448","v":0},{"$f":"BS376*$W448","v":0},{"$f":"BT376*$W448","v":0},{"$f":"BU376*$W448","v":0},{"$f":"BV376*$W448","v":0},{"$f":"BW376*$W448","v":0},{"$f":"BX376*$W448","v":0},{"$f":"BY376*$W448","v":0},{"$f":"BZ376*$W448","v":0},{"$f":"CA376*$W448","v":0},{"$f":"CB376*$W448","v":0},{"$f":"CC376*$W448","v":0},{"$f":"CD376*$W448","v":0},{"$f":"CE376*$W448","v":0},{"$f":"CF376*$W448","v":0},{"$f":"CG376*$W448","v":0},{"$f":"CH376*$W448","v":0},{"$f":"CI376*$W448","v":0},{"$f":"CJ376*$W448","v":0},{"$f":"CK376*$W448","v":0},{"$f":"CL376*$W448","v":0},{"$f":"CM376*$W448","v":0},{"$f":"CN376*$W448","v":0},{"$f":"CO376*$W448","v":0},{"$f":"CP376*$W448","v":0},{"$f":"CQ376*$W448","v":0},{"$f":"CR376*$W448","v":0},{"$f":"CS376*$W448","v":0},{"$f":"CT376*$W448","v":0},{"$f":"CU376*$W448","v":0},{"$f":"CV376*$W448","v":0},{"$f":"CW376*$W448","v":0}]
["GGFA_3_5",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D468,\"=X\")+$C$6","v":3},5,{"$f":"R362","v":6},{"$f":"R363","v":25},2028,2034,2053,{"$f":"Z360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E468=F468,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,{"$f":"U376*$Z451","v":0},{"$f":"V376*$Z451","v":0},{"$f":"W376*$Z451","v":0},{"$f":"X376*$Z451","v":0},{"$f":"Y376*$Z451","v":0},{"$f":"Z376*$Z451","v":0},{"$f":"AA376*$Z451","v":0},{"$f":"AB376*$Z451","v":9.6890930526697366E-2},{"$f":"AC376*$Z451","v":9.6890930526697366E-2},{"$f":"AD376*$Z451","v":9.6890930526697366E-2},{"$f":"AE376*$Z451","v":9.6890930526697366E-2},{"$f":"AF376*$Z451","v":9.6890930526697366E-2},{"$f":"AG376*$Z451","v":9.6890930526697366E-2},{"$f":"AH376*$Z451","v":9.6890930526697366E-2},{"$f":"AI376*$Z451","v":9.6890930526697366E-2},{"$f":"AJ376*$Z451","v":9.6890930526697366E-2},{"$f":"AK376*$Z451","v":9.6890930526697366E-2},{"$f":"AL376*$Z451","v":9.6890930526697366E-2},{"$f":"AM376*$Z451","v":9.6890930526697366E-2},{"$f":"AN376*$Z451","v":9.6890930526697366E-2},{"$f":"AO376*$Z451","v":9.6890930526697366E-2},{"$f":"AP376*$Z451","v":9.6890930526697366E-2},{"$f":"AQ376*$Z451","v":9.6890930526697366E-2},{"$f":"AR376*$Z451","v":9.6890930526697366E-2},{"$f":"AS376*$Z451","v":9.6890930526697366E-2},{"$f":"AT376*$Z451","v":9.6890930526697366E-2},{"$f":"AU376*$Z451","v":0},{"$f":"AV376*$Z451","v":0},{"$f":"AW376*$Z451","v":0},{"$f":"AX376*$Z451","v":0},{"$f":"AY376*$Z451","v":0},{"$f":"AZ376*$Z451","v":0},{"$f":"BA376*$Z451","v":0},{"$f":"BB376*$Z451","v":0},{"$f":"BC376*$Z451","v":0},{"$f":"BD376*$Z451","v":0},{"$f":"BE376*$Z451","v":0},{"$f":"BF376*$Z451","v":0},{"$f":"BG376*$Z451","v":0},{"$f":"BH376*$Z451","v":0},{"$f":"BI376*$Z451","v":0},{"$f":"BJ376*$Z451","v":0},{"$f":"BK376*$Z451","v":0},{"$f":"BL376*$Z451","v":0},{"$f":"BM376*$Z451","v":0},{"$f":"BN376*$Z451","v":0},{"$f":"BO376*$Z451","v":0},{"$f":"BP376*$Z451","v":0},{"$f":"BQ376*$Z451","v":0},{"$f":"BR376*$Z451","v":0},{"$f":"BS376*$Z451","v":0},{"$f":"BT376*$Z451","v":0},{"$f":"BU376*$Z451","v":0},{"$f":"BV376*$Z451","v":0},{"$f":"BW376*$Z451","v":0},{"$f":"BX376*$Z451","v":0},{"$f":"BY376*$Z451","v":0},{"$f":"BZ376*$Z451","v":0},{"$f":"CA376*$Z451","v":0},{"$f":"CB376*$Z451","v":0},{"$f":"CC376*$Z451","v":0},{"$f":"CD376*$Z451","v":0},{"$f":"CE376*$Z451","v":0},{"$f":"CF376*$Z451","v":0},{"$f":"CG376*$Z451","v":0},{"$f":"CH376*$Z451","v":0},{"$f":"CI376*$Z451","v":0},{"$f":"CJ376*$Z451","v":0},{"$f":"CK376*$Z451","v":0},{"$f":"CL376*$Z451","v":0},{"$f":"CM376*$Z451","v":0},{"$f":"CN376*$Z451","v":0},{"$f":"CO376*$Z451","v":0},{"$f":"CP376*$Z451","v":0},{"$f":"CQ376*$Z451","v":0},{"$f":"CR376*$Z451","v":0},{"$f":"CS376*$Z451","v":0},{"$f":"CT376*$Z451","v":0}]
["GGFA_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D472,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E472=F472,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U376*$AD455","v":0},{"$f":"V376*$AD455","v":0},{"$f":"W376*$AD455","v":0},{"$f":"X376*$AD455","v":0},{"$f":"Y376*$AD455","v":0},{"$f":"Z376*$AD455","v":0},{"$f":"AA376*$AD455","v":0},{"$f":"AB376*$AD455","v":0.20579476740340788},{"$f":"AC376*$AD455","v":0.20579476740340788},{"$f":"AD376*$AD455","v":0.20579476740340788},{"$f":"AE376*$AD455","v":0.20579476740340788},{"$f":"AF376*$AD455","v":0.20579476740340788},{"$f":"AG376*$AD455","v":0.20579476740340788},{"$f":"AH376*$AD455","v":0.20579476740340788},{"$f":"AI376*$AD455","v":0.20579476740340788},{"$f":"AJ376*$AD455","v":0.20579476740340788},{"$f":"AK376*$AD455","v":0.20579476740340788},{"$f":"AL376*$AD455","v":0.20579476740340788},{"$f":"AM376*$AD455","v":0.20579476740340788},{"$f":"AN376*$AD455","v":0.20579476740340788},{"$f":"AO376*$AD455","v":0.20579476740340788},{"$f":"AP376*$AD455","v":0.20579476740340788},{"$f":"AQ376*$AD455","v":0.20579476740340788},{"$f":"AR376*$AD455","v":0.20579476740340788},{"$f":"AS376*$AD455","v":0.20579476740340788},{"$f":"AT376*$AD455","v":0.20579476740340788},{"$f":"AU376*$AD455","v":0},{"$f":"AV376*$AD455","v":0},{"$f":"AW376*$AD455","v":0},{"$f":"AX376*$AD455","v":0},{"$f":"AY376*$AD455","v":0},{"$f":"AZ376*$AD455","v":0},{"$f":"BA376*$AD455","v":0},{"$f":"BB376*$AD455","v":0},{"$f":"BC376*$AD455","v":0},{"$f":"BD376*$AD455","v":0},{"$f":"BE376*$AD455","v":0},{"$f":"BF376*$AD455","v":0},{"$f":"BG376*$AD455","v":0},{"$f":"BH376*$AD455","v":0},{"$f":"BI376*$AD455","v":0},{"$f":"BJ376*$AD455","v":0},{"$f":"BK376*$AD455","v":0},{"$f":"BL376*$AD455","v":0},{"$f":"BM376*$AD455","v":0},{"$f":"BN376*$AD455","v":0},{"$f":"BO376*$AD455","v":0},{"$f":"BP376*$AD455","v":0},{"$f":"BQ376*$AD455","v":0},{"$f":"BR376*$AD455","v":0},{"$f":"BS376*$AD455","v":0},{"$f":"BT376*$AD455","v":0},{"$f":"BU376*$AD455","v":0},{"$f":"BV376*$AD455","v":0},{"$f":"BW376*$AD455","v":0},{"$f":"BX376*$AD455","v":0},{"$f":"BY376*$AD455","v":0},{"$f":"BZ376*$AD455","v":0},{"$f":"CA376*$AD455","v":0},{"$f":"CB376*$AD455","v":0},{"$f":"CC376*$AD455","v":0},{"$f":"CD376*$AD455","v":0},{"$f":"CE376*$AD455","v":0},{"$f":"CF376*$AD455","v":0},{"$f":"CG376*$AD455","v":0},{"$f":"CH376*$AD455","v":0},{"$f":"CI376*$AD455","v":0},{"$f":"CJ376*$AD455","v":0},{"$f":"CK376*$AD455","v":0},{"$f":"CL376*$AD455","v":0},{"$f":"CM376*$AD455","v":0},{"$f":"CN376*$AD455","v":0},{"$f":"CO376*$AD455","v":0},{"$f":"CP376*$AD455","v":0}]
["GGFA_3_12",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D475,\"=X\")+$C$6","v":3},12,{"$f":"R362","v":6},{"$f":"R363","v":25},2035,2041,2060,{"$f":"AG360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E475=F475,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U376*$AG458","v":0},{"$f":"V376*$AG458","v":0},{"$f":"W376*$AG458","v":0},{"$f":"X376*$AG458","v":0},{"$f":"Y376*$AG458","v":0},{"$f":"Z376*$AG458","v":0},{"$f":"AA376*$AG458","v":0},{"$f":"AB376*$AG458","v":0},{"$f":"AC376*$AG458","v":0},{"$f":"AD376*$AG458","v":0},{"$f":"AE376*$AG458","v":0},{"$f":"AF376*$AG458","v":0},{"$f":"AG376*$AG458","v":0},{"$f":"AH376*$AG458","v":0},{"$f":"AI376*$AG458","v":0},{"$f":"AJ376*$AG458","v":0},{"$f":"AK376*$AG458","v":0},{"$f":"AL376*$AG458","v":0},{"$f":"AM376*$AG458","v":0},{"$f":"AN376*$AG458","v":0},{"$f":"AO376*$AG458","v":0},{"$f":"AP376*$AG458","v":0},{"$f":"AQ376*$AG458","v":0},{"$f":"AR376*$AG458","v":0},{"$f":"AS376*$AG458","v":0},{"$f":"AT376*$AG458","v":0},{"$f":"AU376*$AG458","v":0},{"$f":"AV376*$AG458","v":0},{"$f":"AW376*$AG458","v":0},{"$f":"AX376*$AG458","v":0},{"$f":"AY376*$AG458","v":0},{"$f":"AZ376*$AG458","v":0},{"$f":"BA376*$AG458","v":0},{"$f":"BB376*$AG458","v":0},{"$f":"BC376*$AG458","v":0},{"$f":"BD376*$AG458","v":0},{"$f":"BE376*$AG458","v":0},{"$f":"BF376*$AG458","v":0},{"$f":"BG376*$AG458","v":0},{"$f":"BH376*$AG458","v":0},{"$f":"BI376*$AG458","v":0},{"$f":"BJ376*$AG458","v":0},{"$f":"BK376*$AG458","v":0},{"$f":"BL376*$AG458","v":0},{"$f":"BM376*$AG458","v":0},{"$f":"BN376*$AG458","v":0},{"$f":"BO376*$AG458","v":0},{"$f":"BP376*$AG458","v":0},{"$f":"BQ376*$AG458","v":0},{"$f":"BR376*$AG458","v":0},{"$f":"BS376*$AG458","v":0},{"$f":"BT376*$AG458","v":0},{"$f":"BU376*$AG458","v":0},{"$f":"BV376*$AG458","v":0},{"$f":"BW376*$AG458","v":0},{"$f":"BX376*$AG458","v":0},{"$f":"BY376*$AG458","v":0},{"$f":"BZ376*$AG458","v":0},{"$f":"CA376*$AG458","v":0},{"$f":"CB376*$AG458","v":0},{"$f":"CC376*$AG458","v":0},{"$f":"CD376*$AG458","v":0},{"$f":"CE376*$AG458","v":0},{"$f":"CF376*$AG458","v":0},{"$f":"CG376*$AG458","v":0},{"$f":"CH376*$AG458","v":0},{"$f":"CI376*$AG458","v":0},{"$f":"CJ376*$AG458","v":0},{"$f":"CK376*$AG458","v":0},{"$f":"CL376*$AG458","v":0},{"$f":"CM376*$AG458","v":0}]
["GGFA_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D476,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E476=F476,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U376*$AH459","v":0},{"$f":"V376*$AH459","v":0},{"$f":"W376*$AH459","v":0},{"$f":"X376*$AH459","v":0},{"$f":"Y376*$AH459","v":0},{"$f":"Z376*$AH459","v":0},{"$f":"AA376*$AH459","v":0},{"$f":"AB376*$AH459","v":0},{"$f":"AC376*$AH459","v":0},{"$f":"AD376*$AH459","v":0},{"$f":"AE376*$AH459","v":0},{"$f":"AF376*$AH459","v":0},{"$f":"AG376*$AH459","v":0},{"$f":"AH376*$AH459","v":0},{"$f":"AI376*$AH459","v":0},{"$f":"AJ376*$AH459","v":0},{"$f":"AK376*$AH459","v":0},{"$f":"AL376*$AH459","v":0},{"$f":"AM376*$AH459","v":0},{"$f":"AN376*$AH459","v":0},{"$f":"AO376*$AH459","v":0},{"$f":"AP376*$AH459","v":0},{"$f":"AQ376*$AH459","v":0},{"$f":"AR376*$AH459","v":0},{"$f":"AS376*$AH459","v":0},{"$f":"AT376*$AH459","v":0},{"$f":"AU376*$AH459","v":0},{"$f":"AV376*$AH459","v":0},{"$f":"AW376*$AH459","v":0},{"$f":"AX376*$AH459","v":0},{"$f":"AY376*$AH459","v":0},{"$f":"AZ376*$AH459","v":0},{"$f":"BA376*$AH459","v":0},{"$f":"BB376*$AH459","v":0},{"$f":"BC376*$AH459","v":0},{"$f":"BD376*$AH459","v":0},{"$f":"BE376*$AH459","v":0},{"$f":"BF376*$AH459","v":0},{"$f":"BG376*$AH459","v":0},{"$f":"BH376*$AH459","v":0},{"$f":"BI376*$AH459","v":0},{"$f":"BJ376*$AH459","v":0},{"$f":"BK376*$AH459","v":0},{"$f":"BL376*$AH459","v":0},{"$f":"BM376*$AH459","v":0},{"$f":"BN376*$AH459","v":0},{"$f":"BO376*$AH459","v":0},{"$f":"BP376*$AH459","v":0},{"$f":"BQ376*$AH459","v":0},{"$f":"BR376*$AH459","v":0},{"$f":"BS376*$AH459","v":0},{"$f":"BT376*$AH459","v":0},{"$f":"BU376*$AH459","v":0},{"$f":"BV376*$AH459","v":0},{"$f":"BW376*$AH459","v":0},{"$f":"BX376*$AH459","v":0},{"$f":"BY376*$AH459","v":0},{"$f":"BZ376*$AH459","v":0},{"$f":"CA376*$AH459","v":0},{"$f":"CB376*$AH459","v":0},{"$f":"CC376*$AH459","v":0},{"$f":"CD376*$AH459","v":0},{"$f":"CE376*$AH459","v":0},{"$f":"CF376*$AH459","v":0},{"$f":"CG376*$AH459","v":0},{"$f":"CH376*$AH459","v":0},{"$f":"CI376*$AH459","v":0},{"$f":"CJ376*$AH459","v":0},{"$f":"CK376*$AH459","v":0},{"$f":"CL376*$AH459","v":0}]
["HEAD_GGEI_3_",null,{"$f":"COUNTIF(D$1:D479,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGEI","Interest"]
["GGEI_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D482,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E465=F465,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,{"$f":"W380*W448","v":0},{"$f":"X380*IF($O482=1,W448,AVERAGE(W448:X448))","v":7.2306965373557838E-2},7.2306965373557838E-2,7.2306965373557838E-2,7.2306965373557838E-2,7.2306965373557838E-2,7.2306965373557838E-2,7.2306965373557838E-2,6.8501335617054793E-2,6.4695705860551747E-2,6.0890076104048715E-2,5.708444634754567E-2,5.3278816591042631E-2,4.9473186834539593E-2,4.5667557078036554E-2,4.1861927321533515E-2,3.805629756503047E-2,3.4250667808527424E-2,3.0445038052024382E-2,2.663940829552134E-2,2.2833778539018294E-2,1.9028148782515252E-2,1.5222519026012207E-2,1.1416889269509163E-2,7.6112595130061189E-3,3.8056297565030755E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D486,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E469=F469,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,{"$f":"AA384*AA452","v":0},4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.5643738205280802E-2,4.3241436194476547E-2,4.0839134183672292E-2,3.8436832172868036E-2,3.6034530162063788E-2,3.3632228151259533E-2,3.1229926140455281E-2,2.8827624129651033E-2,2.6425322118846781E-2,2.4023020108042529E-2,2.1620718097238277E-2,1.9218416086434025E-2,1.6816114075629773E-2,1.4413812064825521E-2,1.2011510054021271E-2,9.6092080432170178E-3,7.206906032412766E-3,4.8046040216085132E-3,2.4023020108042605E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D489,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E472=F472,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD387*AD455","v":0},7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.8202011613295E-2,7.4086116265226848E-2,6.9970220917158682E-2,6.5854325569090516E-2,6.1738430221022364E-2,5.7622534872954205E-2,5.3506639524886046E-2,4.9390744176817887E-2,4.5274848828749728E-2,4.1158953480681569E-2,3.704305813261341E-2,3.2927162784545251E-2,2.8811267436477089E-2,2.469537208840893E-2,2.0579476740340771E-2,1.6463581392272612E-2,1.2347686044204456E-2,8.2317906961362989E-3,4.1158953480681408E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_3_12",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D492,\"=X\")+$C$6","v":3},12,{"$f":"R362","v":6},{"$f":"R363","v":25},2035,2041,2060,{"$f":"AG360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E475=F475,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG390*AG458","v":0},{"$f":"AH390*IF($O492=1,AG458,AVERAGE(AG458:AH458))","v":0},{"$f":"AI390*IF($O492=1,AH458,AVERAGE(AH458:AI458))","v":0},{"$f":"AJ390*IF($O492=1,AI458,AVERAGE(AI458:AJ458))","v":0},{"$f":"AK390*IF($O492=1,AJ458,AVERAGE(AJ458:AK458))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HEAD_EFF_IR_3_",null,{"$f":"COUNTIF(D$1:D496,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_EFF_IR","Contribution to effective interest rate"]
["EFF_IR_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D499,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E465=F465,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,{"$f":"IF(W516=0,0,W380*W516/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(X516=0,0,X380*X516/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":7.7515722275116371E-3},{"$f":"IF(Y516=0,0,Y380*Y516/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":7.7515722275116371E-3},{"$f":"IF(Z516=0,0,Z380*Z516/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":8.1387917605238256E-3},{"$f":"IF(AA516=0,0,AA380*AA516/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":8.5667314961026721E-3},{"$f":"IF(AB516=0,0,AB380*AB516/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":9.0421711491212153E-3},{"$f":"IF(AC516=0,0,AC380*AC516/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":9.5734839230322138E-3},{"$f":"IF(AD516=0,0,AD380*AD516/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.0339791763030915E-2},{"$f":"IF(AE516=0,0,AE380*AE516/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.065755153820146E-2},{"$f":"IF(AF516=0,0,AF380*AF516/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.1036629258950437E-2},{"$f":"IF(AG516=0,0,AG380*AG516/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.1496669021108172E-2},{"$f":"IF(AH516=0,0,AH380*AH516/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.2066709141416408E-2},{"$f":"IF(AI516=0,0,AI380*AI516/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.2791560346895303E-2},{"$f":"IF(AJ516=0,0,AJ380*AJ516/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.374419702822554E-2},{"$f":"IF(AK516=0,0,AK380*AK516/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.5052008097496235E-2},{"$f":"IF(AL516=0,0,AL380*AL516/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.6959137021491506E-2},{"$f":"IF(AM516=0,0,AM380*AM516/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999993E-2},{"$f":"IF(AN516=0,0,AN380*AN516/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999993E-2},{"$f":"IF(AO516=0,0,AO380*AO516/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.999999999999999E-2},{"$f":"IF(AP516=0,0,AP380*AP516/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999993E-2},{"$f":"IF(AQ516=0,0,AQ380*AQ516/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999987E-2},{"$f":"IF(AR516=0,0,AR380*AR516/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.999999999999999E-2},{"$f":"IF(AS516=0,0,AS380*AS516/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999987E-2},{"$f":"IF(AT516=0,0,AT380*AT516/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.999999999999998E-2},{"$f":"IF(AU516=0,0,AU380*AU516/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999969E-2},{"$f":"IF(AV516=0,0,AV380*AV516/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":1.9999999999999941E-2},{"$f":"IF(AW516=0,0,AW380*AW516/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(AX516=0,0,AX380*AX516/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(AY516=0,0,AY380*AY516/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(AZ516=0,0,AZ380*AZ516/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BA516=0,0,BA380*BA516/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BB516=0,0,BB380*BB516/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BC516=0,0,BC380*BC516/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BD516=0,0,BD380*BD516/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BE516=0,0,BE380*BE516/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BF516=0,0,BF380*BF516/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BG516=0,0,BG380*BG516/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BH516=0,0,BH380*BH516/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BI516=0,0,BI380*BI516/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BJ516=0,0,BJ380*BJ516/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BK516=0,0,BK380*BK516/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BL516=0,0,BL380*BL516/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BM516=0,0,BM380*BM516/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BN516=0,0,BN380*BN516/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BO516=0,0,BO380*BO516/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BP516=0,0,BP380*BP516/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BQ516=0,0,BQ380*BQ516/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BR516=0,0,BR380*BR516/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BS516=0,0,BS380*BS516/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BT516=0,0,BT380*BT516/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BU516=0,0,BU380*BU516/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BV516=0,0,BV380*BV516/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BW516=0,0,BW380*BW516/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BX516=0,0,BX380*BX516/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BY516=0,0,BY380*BY516/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(BZ516=0,0,BZ380*BZ516/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CA516=0,0,CA380*CA516/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CB516=0,0,CB380*CB516/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CC516=0,0,CC380*CC516/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CD516=0,0,CD380*CD516/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CE516=0,0,CE380*CE516/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CF516=0,0,CF380*CF516/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CG516=0,0,CG380*CG516/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CH516=0,0,CH380*CH516/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CI516=0,0,CI380*CI516/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CJ516=0,0,CJ380*CJ516/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CK516=0,0,CK380*CK516/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CL516=0,0,CL380*CL516/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CM516=0,0,CM380*CM516/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CN516=0,0,CN380*CN516/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CO516=0,0,CO380*CO516/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CP516=0,0,CP380*CP516/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CQ516=0,0,CQ380*CQ516/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CR516=0,0,CR380*CR516/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CS516=0,0,CS380*CS516/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CT516=0,0,CT380*CT516/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CU516=0,0,CU380*CU516/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CV516=0,0,CV380*CV516/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CW516=0,0,CW380*CW516/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CX516=0,0,CX380*CX516/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0},{"$f":"IF(CY516=0,0,CY380*CY516/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G499,IdentFin!$K:$K,\"=\"&$K499)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G499,ResidFin!$K:$K,\"=\"&$K499)))","v":0}]
["EFF_IR_3_3",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D500,\"=X\")+$C$6","v":3},3,{"$f":"R362","v":6},{"$f":"R363","v":25},2026,2032,2051,{"$f":"X360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E466=F466,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,{"$f":"IF(X517=0,0,X381*X517/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(Y517=0,0,Y381*Y517/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":6.4013308681672137E-3},{"$f":"IF(Z517=0,0,Z381*Z517/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":6.4013308681672137E-3},{"$f":"IF(AA517=0,0,AA381*AA517/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":6.7660034122388815E-3},{"$f":"IF(AB517=0,0,AB381*AB517/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":7.1747354532242253E-3},{"$f":"IF(AC517=0,0,AC381*AC517/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":7.6360252258437624E-3},{"$f":"IF(AD517=0,0,AD381*AD517/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":8.1607066648137529E-3},{"$f":"IF(AE517=0,0,AE381*AE517/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":8.9925008771225036E-3},{"$f":"IF(AF517=0,0,AF381*AF517/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":9.3087542865173244E-3},{"$f":"IF(AG517=0,0,AG381*AG517/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":9.6896147733208718E-3},{"$f":"IF(AH517=0,0,AH381*AH517/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.0157132397502261E-2},{"$f":"IF(AI517=0,0,AI381*AI517/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.074467937834879E-2},{"$f":"IF(AJ517=0,0,AJ381*AJ517/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.1505287405354515E-2},{"$f":"IF(AK517=0,0,AK381*AK517/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.2528624567960672E-2},{"$f":"IF(AL517=0,0,AL381*AL517/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.3979237507892798E-2},{"$f":"IF(AM517=0,0,AM381*AM517/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":1.6195334364452592E-2},{"$f":"IF(AN517=0,0,AN381*AN517/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AO517=0,0,AO381*AO517/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AP517=0,0,AP381*AP517/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AQ517=0,0,AQ381*AQ517/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AR517=0,0,AR381*AR517/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AS517=0,0,AS381*AS517/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AT517=0,0,AT381*AT517/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AU517=0,0,AU381*AU517/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AV517=0,0,AV381*AV517/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AW517=0,0,AW381*AW517/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0.02},{"$f":"IF(AX517=0,0,AX381*AX517/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(AY517=0,0,AY381*AY517/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(AZ517=0,0,AZ381*AZ517/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BA517=0,0,BA381*BA517/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BB517=0,0,BB381*BB517/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BC517=0,0,BC381*BC517/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BD517=0,0,BD381*BD517/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BE517=0,0,BE381*BE517/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BF517=0,0,BF381*BF517/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BG517=0,0,BG381*BG517/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BH517=0,0,BH381*BH517/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BI517=0,0,BI381*BI517/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BJ517=0,0,BJ381*BJ517/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BK517=0,0,BK381*BK517/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BL517=0,0,BL381*BL517/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BM517=0,0,BM381*BM517/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BN517=0,0,BN381*BN517/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BO517=0,0,BO381*BO517/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BP517=0,0,BP381*BP517/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BQ517=0,0,BQ381*BQ517/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BR517=0,0,BR381*BR517/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BS517=0,0,BS381*BS517/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BT517=0,0,BT381*BT517/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BU517=0,0,BU381*BU517/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BV517=0,0,BV381*BV517/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BW517=0,0,BW381*BW517/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BX517=0,0,BX381*BX517/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BY517=0,0,BY381*BY517/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(BZ517=0,0,BZ381*BZ517/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CA517=0,0,CA381*CA517/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CB517=0,0,CB381*CB517/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CC517=0,0,CC381*CC517/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CD517=0,0,CD381*CD517/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CE517=0,0,CE381*CE517/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CF517=0,0,CF381*CF517/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CG517=0,0,CG381*CG517/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CH517=0,0,CH381*CH517/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CI517=0,0,CI381*CI517/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CJ517=0,0,CJ381*CJ517/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CK517=0,0,CK381*CK517/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CL517=0,0,CL381*CL517/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CM517=0,0,CM381*CM517/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CN517=0,0,CN381*CN517/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CO517=0,0,CO381*CO517/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CP517=0,0,CP381*CP517/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CQ517=0,0,CQ381*CQ517/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CR517=0,0,CR381*CR517/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CS517=0,0,CS381*CS517/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CT517=0,0,CT381*CT517/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CU517=0,0,CU381*CU517/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CV517=0,0,CV381*CV517/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CW517=0,0,CW381*CW517/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CX517=0,0,CX381*CX517/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0},{"$f":"IF(CY517=0,0,CY381*CY517/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G500,IdentFin!$K:$K,\"=\"&$K500)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G500,ResidFin!$K:$K,\"=\"&$K500)))","v":0}]
["EFF_IR_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D503,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E469=F469,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,{"$f":"IF(AA520=0,0,AA384*AA520/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(AB520=0,0,AB384*AB520/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":5.8184452652294627E-3},{"$f":"IF(AC520=0,0,AC384*AC520/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":5.8184452652294627E-3},{"$f":"IF(AD520=0,0,AD384*AD520/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":6.2644817313590676E-3},{"$f":"IF(AE520=0,0,AE384*AE520/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":6.7845812617702752E-3},{"$f":"IF(AF520=0,0,AF384*AF520/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":7.3988609884397746E-3},{"$f":"IF(AG520=0,0,AG384*AG520/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":8.1354490270938978E-3},{"$f":"IF(AH520=0,0,AH384*AH520/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":9.2109631440912398E-3},{"$f":"IF(AI520=0,0,AI384*AI520/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":9.5282490393307998E-3},{"$f":"IF(AJ520=0,0,AJ384*AJ520/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":9.9097659553718728E-3},{"$f":"IF(AK520=0,0,AK384*AK520/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.0377214729253712E-2},{"$f":"IF(AL520=0,0,AL384*AL520/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.096331251942312E-2},{"$f":"IF(AM520=0,0,AM384*AM520/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.1719799409407896E-2},{"$f":"IF(AN520=0,0,AN384*AN520/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.273361567929304E-2},{"$f":"IF(AO520=0,0,AO384*AO520/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.4162971113049861E-2},{"$f":"IF(AP520=0,0,AP384*AP520/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":1.6329198455963513E-2},{"$f":"IF(AQ520=0,0,AQ384*AQ520/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AR520=0,0,AR384*AR520/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AS520=0,0,AS384*AS520/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AT520=0,0,AT384*AT520/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AU520=0,0,AU384*AU520/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AV520=0,0,AV384*AV520/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AW520=0,0,AW384*AW520/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AX520=0,0,AX384*AX520/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AY520=0,0,AY384*AY520/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(AZ520=0,0,AZ384*AZ520/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0.02},{"$f":"IF(BA520=0,0,BA384*BA520/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BB520=0,0,BB384*BB520/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BC520=0,0,BC384*BC520/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BD520=0,0,BD384*BD520/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BE520=0,0,BE384*BE520/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BF520=0,0,BF384*BF520/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BG520=0,0,BG384*BG520/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BH520=0,0,BH384*BH520/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BI520=0,0,BI384*BI520/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BJ520=0,0,BJ384*BJ520/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BK520=0,0,BK384*BK520/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BL520=0,0,BL384*BL520/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BM520=0,0,BM384*BM520/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BN520=0,0,BN384*BN520/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BO520=0,0,BO384*BO520/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BP520=0,0,BP384*BP520/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BQ520=0,0,BQ384*BQ520/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BR520=0,0,BR384*BR520/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BS520=0,0,BS384*BS520/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BT520=0,0,BT384*BT520/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BU520=0,0,BU384*BU520/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BV520=0,0,BV384*BV520/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BW520=0,0,BW384*BW520/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BX520=0,0,BX384*BX520/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BY520=0,0,BY384*BY520/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(BZ520=0,0,BZ384*BZ520/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CA520=0,0,CA384*CA520/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CB520=0,0,CB384*CB520/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CC520=0,0,CC384*CC520/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CD520=0,0,CD384*CD520/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CE520=0,0,CE384*CE520/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CF520=0,0,CF384*CF520/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CG520=0,0,CG384*CG520/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CH520=0,0,CH384*CH520/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CI520=0,0,CI384*CI520/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CJ520=0,0,CJ384*CJ520/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CK520=0,0,CK384*CK520/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CL520=0,0,CL384*CL520/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CM520=0,0,CM384*CM520/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CN520=0,0,CN384*CN520/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CO520=0,0,CO384*CO520/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CP520=0,0,CP384*CP520/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CQ520=0,0,CQ384*CQ520/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CR520=0,0,CR384*CR520/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CS520=0,0,CS384*CS520/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CT520=0,0,CT384*CT520/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CU520=0,0,CU384*CU520/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CV520=0,0,CV384*CV520/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CW520=0,0,CW384*CW520/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CX520=0,0,CX384*CX520/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0},{"$f":"IF(CY520=0,0,CY384*CY520/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G503,IdentFin!$K:$K,\"=\"&$K503)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G503,ResidFin!$K:$K,\"=\"&$K503)))","v":0}]
["EFF_IR_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D506,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E472=F472,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD523=0,0,AD387*AD523/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(AE523=0,0,AE387*AE523/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":6.7608911818306666E-3},{"$f":"IF(AF523=0,0,AF387*AF523/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":6.7608911818306666E-3},{"$f":"IF(AG523=0,0,AG387*AG523/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":7.2183276228922101E-3},{"$f":"IF(AH523=0,0,AH387*AH523/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":7.7421556242064822E-3},{"$f":"IF(AI523=0,0,AI387*AI523/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":8.3479601108360866E-3},{"$f":"IF(AJ523=0,0,AJ387*AJ523/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":9.0566180218405387E-3},{"$f":"IF(AK523=0,0,AK387*AK523/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.0113194404741427E-2},{"$f":"IF(AL523=0,0,AL387*AL523/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.0431510186465322E-2},{"$f":"IF(AM523=0,0,AM387*AM523/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.0811852466582738E-2},{"$f":"IF(AN523=0,0,AN387*AN523/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.1274307840584771E-2},{"$f":"IF(AO523=0,0,AO387*AO523/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.1848685520271494E-2},{"$f":"IF(AP523=0,0,AP387*AP523/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.2581209788268759E-2},{"$f":"IF(AQ523=0,0,AQ387*AQ523/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.3547622988450922E-2},{"$f":"IF(AR523=0,0,AR387*AR523/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.4881223920817555E-2},{"$f":"IF(AS523=0,0,AS387*AS523/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":1.6840361143194295E-2},{"$f":"IF(AT523=0,0,AT387*AT523/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000011E-2},{"$f":"IF(AU523=0,0,AU387*AU523/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000011E-2},{"$f":"IF(AV523=0,0,AV387*AV523/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000014E-2},{"$f":"IF(AW523=0,0,AW387*AW523/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000014E-2},{"$f":"IF(AX523=0,0,AX387*AX523/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000014E-2},{"$f":"IF(AY523=0,0,AY387*AY523/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000018E-2},{"$f":"IF(AZ523=0,0,AZ387*AZ523/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000018E-2},{"$f":"IF(BA523=0,0,BA387*BA523/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000025E-2},{"$f":"IF(BB523=0,0,BB387*BB523/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000039E-2},{"$f":"IF(BC523=0,0,BC387*BC523/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":2.0000000000000073E-2},{"$f":"IF(BD523=0,0,BD387*BD523/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BE523=0,0,BE387*BE523/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BF523=0,0,BF387*BF523/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BG523=0,0,BG387*BG523/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BH523=0,0,BH387*BH523/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BI523=0,0,BI387*BI523/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BJ523=0,0,BJ387*BJ523/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BK523=0,0,BK387*BK523/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BL523=0,0,BL387*BL523/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BM523=0,0,BM387*BM523/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BN523=0,0,BN387*BN523/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BO523=0,0,BO387*BO523/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BP523=0,0,BP387*BP523/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BQ523=0,0,BQ387*BQ523/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BR523=0,0,BR387*BR523/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BS523=0,0,BS387*BS523/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BT523=0,0,BT387*BT523/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BU523=0,0,BU387*BU523/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BV523=0,0,BV387*BV523/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BW523=0,0,BW387*BW523/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BX523=0,0,BX387*BX523/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BY523=0,0,BY387*BY523/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(BZ523=0,0,BZ387*BZ523/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CA523=0,0,CA387*CA523/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CB523=0,0,CB387*CB523/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CC523=0,0,CC387*CC523/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CD523=0,0,CD387*CD523/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CE523=0,0,CE387*CE523/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CF523=0,0,CF387*CF523/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CG523=0,0,CG387*CG523/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CH523=0,0,CH387*CH523/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CI523=0,0,CI387*CI523/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CJ523=0,0,CJ387*CJ523/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CK523=0,0,CK387*CK523/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CL523=0,0,CL387*CL523/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CM523=0,0,CM387*CM523/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CN523=0,0,CN387*CN523/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CO523=0,0,CO387*CO523/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CP523=0,0,CP387*CP523/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CQ523=0,0,CQ387*CQ523/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CR523=0,0,CR387*CR523/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CS523=0,0,CS387*CS523/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CT523=0,0,CT387*CT523/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CU523=0,0,CU387*CU523/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CV523=0,0,CV387*CV523/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CW523=0,0,CW387*CW523/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CX523=0,0,CX387*CX523/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0},{"$f":"IF(CY523=0,0,CY387*CY523/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G506,IdentFin!$K:$K,\"=\"&$K506)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G506,ResidFin!$K:$K,\"=\"&$K506)))","v":0}]
["EFF_IR_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D510,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E476=F476,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH527=0,0,AH391*AH527/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AI527=0,0,AI391*AI527/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AJ527=0,0,AJ391*AJ527/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AK527=0,0,AK391*AK527/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AL527=0,0,AL391*AL527/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AM527=0,0,AM391*AM527/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AN527=0,0,AN391*AN527/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AO527=0,0,AO391*AO527/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AP527=0,0,AP391*AP527/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AQ527=0,0,AQ391*AQ527/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AR527=0,0,AR391*AR527/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AS527=0,0,AS391*AS527/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AT527=0,0,AT391*AT527/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AU527=0,0,AU391*AU527/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AV527=0,0,AV391*AV527/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AW527=0,0,AW391*AW527/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AX527=0,0,AX391*AX527/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AY527=0,0,AY391*AY527/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(AZ527=0,0,AZ391*AZ527/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BA527=0,0,BA391*BA527/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BB527=0,0,BB391*BB527/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BC527=0,0,BC391*BC527/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BD527=0,0,BD391*BD527/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BE527=0,0,BE391*BE527/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BF527=0,0,BF391*BF527/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BG527=0,0,BG391*BG527/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BH527=0,0,BH391*BH527/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BI527=0,0,BI391*BI527/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BJ527=0,0,BJ391*BJ527/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BK527=0,0,BK391*BK527/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BL527=0,0,BL391*BL527/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BM527=0,0,BM391*BM527/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BN527=0,0,BN391*BN527/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BO527=0,0,BO391*BO527/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BP527=0,0,BP391*BP527/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BQ527=0,0,BQ391*BQ527/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BR527=0,0,BR391*BR527/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BS527=0,0,BS391*BS527/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BT527=0,0,BT391*BT527/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BU527=0,0,BU391*BU527/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BV527=0,0,BV391*BV527/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BW527=0,0,BW391*BW527/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BX527=0,0,BX391*BX527/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BY527=0,0,BY391*BY527/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(BZ527=0,0,BZ391*BZ527/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CA527=0,0,CA391*CA527/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CB527=0,0,CB391*CB527/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CC527=0,0,CC391*CC527/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CD527=0,0,CD391*CD527/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CE527=0,0,CE391*CE527/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CF527=0,0,CF391*CF527/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CG527=0,0,CG391*CG527/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CH527=0,0,CH391*CH527/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CI527=0,0,CI391*CI527/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CJ527=0,0,CJ391*CJ527/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CK527=0,0,CK391*CK527/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CL527=0,0,CL391*CL527/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CM527=0,0,CM391*CM527/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CN527=0,0,CN391*CN527/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CO527=0,0,CO391*CO527/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CP527=0,0,CP391*CP527/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CQ527=0,0,CQ391*CQ527/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CR527=0,0,CR391*CR527/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CS527=0,0,CS391*CS527/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CT527=0,0,CT391*CT527/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CU527=0,0,CU391*CU527/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CV527=0,0,CV391*CV527/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CW527=0,0,CW391*CW527/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CX527=0,0,CX391*CX527/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0},{"$f":"IF(CY527=0,0,CY391*CY527/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G510,IdentFin!$K:$K,\"=\"&$K510)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G510,ResidFin!$K:$K,\"=\"&$K510)))","v":0}]
["HEAD_INT_BASE_3_",null,{"$f":"COUNTIF(D$1:D513,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_INT_BASE","Interest base"]
["INT_BASE_3_2",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D516,\"=X\")+$C$6","v":3},2,{"$f":"R362","v":6},{"$f":"R363","v":25},2025,2031,2050,{"$f":"W360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E465=F465,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,{"$f":"W448","v":3.6153482686778915},3.6153482686778915,3.6153482686778915,3.6153482686778915,3.6153482686778915,3.6153482686778915,3.6153482686778915,3.6153482686778915,3.4250667808527395,3.2347852930275875,3.0445038052024356,2.8542223173772836,2.6639408295521316,2.4736593417269797,2.2833778539018277,2.0930963660766757,1.9028148782515235,1.7125333904263713,1.5222519026012191,1.3319704147760669,1.1416889269509147,0.95140743912576253,0.76112595130061034,0.57084446347545814,0.38056297565030595,0.19028148782515378,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15,1.609823385706477E-15]
["INT_BASE_3_6",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D520,\"=X\")+$C$6","v":3},6,{"$f":"R362","v":6},{"$f":"R363","v":25},2029,2035,2054,{"$f":"AA360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E469=F469,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,{"$f":"AA452","v":2.28218691026404},2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.28218691026404,2.1620718097238272,2.0419567091836144,1.9218416086434018,1.8017265081031892,1.6816114075629767,1.5614963070227641,1.4413812064825515,1.321266105942339,1.2011510054021264,1.0810359048619138,0.96092080432170124,0.84080570378148867,0.7206906032412761,0.60057550270106352,0.4804604021608509,0.36034530162063827,0.24023020108042564,0.12011510054021302,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16]
["INT_BASE_3_9",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D523,\"=X\")+$C$6","v":3},9,{"$f":"R362","v":6},{"$f":"R363","v":25},2032,2038,2057,{"$f":"AD360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E472=F472,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD455","v":3.91010058066475},3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.91010058066475,3.704305813261342,3.498511045857934,3.2927162784545261,3.0869215110511181,2.8811267436477102,{"$f":"IF($O523=1,AP455,AVERAGE(AP455,AQ455))","v":2.6753319762443022},2.4695372088408942,2.2637424414374863,2.0579476740340783,1.8521529066306703,1.6463581392272624,1.4405633718238544,1.2347686044204464,1.0289738370170385,0.82317906961363063,0.61738430221022278,0.41158953480681493,0.20579476740340705,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16,-8.3266726846886741E-16]
["INT_BASE_3_10",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D524,\"=X\")+$C$6","v":3},10,{"$f":"R362","v":6},{"$f":"R363","v":25},2033,2039,2058,{"$f":"AE360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E473=F473,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE456","v":4.9182710000632799},4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.9182710000632799,4.6594146316388967,4.4005582632145135,4.1417018947901303,3.8828455263657471,3.6239891579413639,3.3651327895169807,3.1062764210925975,2.8474200526682143,2.5885636842438311,2.3297073158194479,2.0708509473950647,1.8119945789706815,1.5531382105462983,1.2942818421219151,1.0354254736975319,0.77656910527314871,0.51771273684876551,0.25885636842438237,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16]
["INT_BASE_3_13",{"$f":"_xlfn.SWITCH(R367,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D527,\"=X\")+$C$6","v":3},13,{"$f":"R362","v":6},{"$f":"R363","v":25},2036,2042,2061,{"$f":"AH360","v":1},{"$f":"R358","v":"Local"},{"$f":"R360","v":"Market"},{"$f":"R359","v":"Fixed"},{"$f":"R364","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R361,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R361=\"Custom\",\"Custom\",IF(R359=\"Zero-coupon\",\"Zero-coupon\",IF(E476=F476,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["End of instrument 3_3_",null,{"$f":"COUNTIF(D$1:D530,\"=X\")+$C$6","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"End of instrument \"&C530","v":"End of instrument 3"}]
[{"$f":"C533&\"-ITYP-IR\"","v":"4-ITYP-IR"},{"$f":"B532&\"_I\"","v":"INST4_I"},{"$f":"COUNTIF(D$1:D534,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest type","Fixed","Interest rate",null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0]
[{"$f":"C537&\"-GP-SHDC\"","v":"4-GP-SHDC"},"SH_GGDDC_AT",{"$f":"COUNTIF(D$1:D537,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,"Grace",{"$f":"VLOOKUP(B532&\"_G\",FinancingIn,U$5,FALSE)","v":8},null,"Domestic central bank",{"$f":"VLOOKUP($B537,MacrofwData,U$5-1,FALSE)","v":8.5741818095299363E-2},{"$f":"U537","v":8.5741818095299363E-2},{"$f":"V537","v":8.5741818095299363E-2},{"$f":"W537","v":8.5741818095299363E-2},{"$f":"X537","v":8.5741818095299363E-2},{"$f":"Y537","v":8.5741818095299363E-2},{"$f":"Z537","v":8.5741818095299363E-2},{"$f":"AA537","v":8.5741818095299363E-2},{"$f":"AB537","v":8.5741818095299363E-2},{"$f":"AC537","v":8.5741818095299363E-2},{"$f":"AD537","v":8.5741818095299363E-2},{"$f":"AE537","v":8.5741818095299363E-2},{"$f":"AF537","v":8.5741818095299363E-2},{"$f":"AG537","v":8.5741818095299363E-2},{"$f":"AH537","v":8.5741818095299363E-2},{"$f":"AI537","v":8.5741818095299363E-2}]
[{"$f":"C541&\"-X2-SHXP\"","v":"4-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D541,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B541,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C544&\"-ISSUANCE\"","v":"4-ISSUANCE"},"Issuance",{"$f":"COUNTIF(D$1:D544,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,{"$f":"R533","v":"Foreign"},null,null,null,null,null,null,null,"Debt issued",null,{"$f":"U533","v":0.1384364348088},{"$f":"V533","v":0.31981354819214403},0.13057862832493899,0.49053056196685302,0.203613615684825,0.157564142020061,0.14070000353520301,0.32683790828201997,0.476543538137292,0.18486494013088101,0.48000178184840597,0.38014128545111803,0,0,0,0,{"$f":"IF(AK533=0,0.000001,AK533)","v":9.9999999999999995E-7},{"$f":"IF(AL533=0,0.000001,AL533)","v":9.9999999999999995E-7},{"$f":"IF(AM533=0,0.000001,AM533)","v":9.9999999999999995E-7},9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,{"$f":"IF(CY533=0,0.000001,CY533)","v":9.9999999999999995E-7}]
[{"$f":"C547&\"-CONT_IRC\"","v":"4-CONT_IRC"},null,{"$f":"COUNTIF(D$1:D547,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,{"$f":"R533","v":"Foreign"},null,null,null,null,null,"IRContribC",null,"Contribution to currency marginal effective IR",null,{"$f":"U534*U544/(SUMIFS(IdentFin!U:U,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!U:U,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"V534*V544/(SUMIFS(IdentFin!V:V,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!V:V,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"W534*W544/(SUMIFS(IdentFin!W:W,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!W:W,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"X534*X544/(SUMIFS(IdentFin!X:X,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!X:X,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"Y534*Y544/(SUMIFS(IdentFin!Y:Y,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!Y:Y,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"Z534*Z544/(SUMIFS(IdentFin!Z:Z,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!Z:Z,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AA534*AA544/(SUMIFS(IdentFin!AA:AA,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AA:AA,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AB534*AB544/(SUMIFS(IdentFin!AB:AB,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AB:AB,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AC534*AC544/(SUMIFS(IdentFin!AC:AC,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AC:AC,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AD534*AD544/(SUMIFS(IdentFin!AD:AD,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AD:AD,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AE534*AE544/(SUMIFS(IdentFin!AE:AE,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AE:AE,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AF534*AF544/(SUMIFS(IdentFin!AF:AF,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AF:AF,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":0.04},{"$f":"AG534*AG544/(SUMIFS(IdentFin!AG:AG,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AG:AG,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":{"$error":"#DIV/0!"}},{"$f":"AH534*AH544/(SUMIFS(IdentFin!AH:AH,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AH:AH,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":{"$error":"#DIV/0!"}},{"$f":"AI534*AI544/(SUMIFS(IdentFin!AI:AI,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AI:AI,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":{"$error":"#DIV/0!"}},{"$f":"AJ534*AJ544/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K547)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K547))","v":{"$error":"#DIV/0!"}}]
[{"$f":"C548&\"-YRSPOST\"","v":"4-YRSPOST"},null,{"$f":"COUNTIF(D$1:D548,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years since issuance:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[{"$f":"C551&\"-AMORT_SCH\"","v":"4-AMORT_SCH"},null,{"$f":"COUNTIF(D$1:D551,\"=X\")+$C$6","v":4},null,{"$f":"R537","v":8},{"$f":"R538","v":8},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E551=F551,\"Bullet\",\"Amortizing\")))","v":"Bullet"},null,null,"Amortization schedule",null,{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=U$4,1,0),\"Amortizing\",1/($F551-$E551)*U550,\"Zero-coupon\",IF(U$4=$F551,1,0),\"Custom\",U542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=V$4,1,0),\"Amortizing\",1/($F551-$E551)*V550,\"Zero-coupon\",IF(V$4=$F551,1,0),\"Custom\",V542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=W$4,1,0),\"Amortizing\",1/($F551-$E551)*W550,\"Zero-coupon\",IF(W$4=$F551,1,0),\"Custom\",W542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=X$4,1,0),\"Amortizing\",1/($F551-$E551)*X550,\"Zero-coupon\",IF(X$4=$F551,1,0),\"Custom\",X542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=Y$4,1,0),\"Amortizing\",1/($F551-$E551)*Y550,\"Zero-coupon\",IF(Y$4=$F551,1,0),\"Custom\",Y542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=Z$4,1,0),\"Amortizing\",1/($F551-$E551)*Z550,\"Zero-coupon\",IF(Z$4=$F551,1,0),\"Custom\",Z542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AA$4,1,0),\"Amortizing\",1/($F551-$E551)*AA550,\"Zero-coupon\",IF(AA$4=$F551,1,0),\"Custom\",AA542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AB$4,1,0),\"Amortizing\",1/($F551-$E551)*AB550,\"Zero-coupon\",IF(AB$4=$F551,1,0),\"Custom\",AB542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AC$4,1,0),\"Amortizing\",1/($F551-$E551)*AC550,\"Zero-coupon\",IF(AC$4=$F551,1,0),\"Custom\",AC542)","v":1},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AD$4,1,0),\"Amortizing\",1/($F551-$E551)*AD550,\"Zero-coupon\",IF(AD$4=$F551,1,0),\"Custom\",AD542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AE$4,1,0),\"Amortizing\",1/($F551-$E551)*AE550,\"Zero-coupon\",IF(AE$4=$F551,1,0),\"Custom\",AE542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AF$4,1,0),\"Amortizing\",1/($F551-$E551)*AF550,\"Zero-coupon\",IF(AF$4=$F551,1,0),\"Custom\",AF542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AG$4,1,0),\"Amortizing\",1/($F551-$E551)*AG550,\"Zero-coupon\",IF(AG$4=$F551,1,0),\"Custom\",AG542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AH$4,1,0),\"Amortizing\",1/($F551-$E551)*AH550,\"Zero-coupon\",IF(AH$4=$F551,1,0),\"Custom\",AH542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AI$4,1,0),\"Amortizing\",1/($F551-$E551)*AI550,\"Zero-coupon\",IF(AI$4=$F551,1,0),\"Custom\",AI542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AJ$4,1,0),\"Amortizing\",1/($F551-$E551)*AJ550,\"Zero-coupon\",IF(AJ$4=$F551,1,0),\"Custom\",AJ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AK$4,1,0),\"Amortizing\",1/($F551-$E551)*AK550,\"Zero-coupon\",IF(AK$4=$F551,1,0),\"Custom\",AK542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AL$4,1,0),\"Amortizing\",1/($F551-$E551)*AL550,\"Zero-coupon\",IF(AL$4=$F551,1,0),\"Custom\",AL542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AM$4,1,0),\"Amortizing\",1/($F551-$E551)*AM550,\"Zero-coupon\",IF(AM$4=$F551,1,0),\"Custom\",AM542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AN$4,1,0),\"Amortizing\",1/($F551-$E551)*AN550,\"Zero-coupon\",IF(AN$4=$F551,1,0),\"Custom\",AN542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AO$4,1,0),\"Amortizing\",1/($F551-$E551)*AO550,\"Zero-coupon\",IF(AO$4=$F551,1,0),\"Custom\",AO542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AP$4,1,0),\"Amortizing\",1/($F551-$E551)*AP550,\"Zero-coupon\",IF(AP$4=$F551,1,0),\"Custom\",AP542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AQ$4,1,0),\"Amortizing\",1/($F551-$E551)*AQ550,\"Zero-coupon\",IF(AQ$4=$F551,1,0),\"Custom\",AQ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AR$4,1,0),\"Amortizing\",1/($F551-$E551)*AR550,\"Zero-coupon\",IF(AR$4=$F551,1,0),\"Custom\",AR542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AS$4,1,0),\"Amortizing\",1/($F551-$E551)*AS550,\"Zero-coupon\",IF(AS$4=$F551,1,0),\"Custom\",AS542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AT$4,1,0),\"Amortizing\",1/($F551-$E551)*AT550,\"Zero-coupon\",IF(AT$4=$F551,1,0),\"Custom\",AT542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AU$4,1,0),\"Amortizing\",1/($F551-$E551)*AU550,\"Zero-coupon\",IF(AU$4=$F551,1,0),\"Custom\",AU542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AV$4,1,0),\"Amortizing\",1/($F551-$E551)*AV550,\"Zero-coupon\",IF(AV$4=$F551,1,0),\"Custom\",AV542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AW$4,1,0),\"Amortizing\",1/($F551-$E551)*AW550,\"Zero-coupon\",IF(AW$4=$F551,1,0),\"Custom\",AW542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AX$4,1,0),\"Amortizing\",1/($F551-$E551)*AX550,\"Zero-coupon\",IF(AX$4=$F551,1,0),\"Custom\",AX542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AY$4,1,0),\"Amortizing\",1/($F551-$E551)*AY550,\"Zero-coupon\",IF(AY$4=$F551,1,0),\"Custom\",AY542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=AZ$4,1,0),\"Amortizing\",1/($F551-$E551)*AZ550,\"Zero-coupon\",IF(AZ$4=$F551,1,0),\"Custom\",AZ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BA$4,1,0),\"Amortizing\",1/($F551-$E551)*BA550,\"Zero-coupon\",IF(BA$4=$F551,1,0),\"Custom\",BA542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BB$4,1,0),\"Amortizing\",1/($F551-$E551)*BB550,\"Zero-coupon\",IF(BB$4=$F551,1,0),\"Custom\",BB542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BC$4,1,0),\"Amortizing\",1/($F551-$E551)*BC550,\"Zero-coupon\",IF(BC$4=$F551,1,0),\"Custom\",BC542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BD$4,1,0),\"Amortizing\",1/($F551-$E551)*BD550,\"Zero-coupon\",IF(BD$4=$F551,1,0),\"Custom\",BD542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BE$4,1,0),\"Amortizing\",1/($F551-$E551)*BE550,\"Zero-coupon\",IF(BE$4=$F551,1,0),\"Custom\",BE542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BF$4,1,0),\"Amortizing\",1/($F551-$E551)*BF550,\"Zero-coupon\",IF(BF$4=$F551,1,0),\"Custom\",BF542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BG$4,1,0),\"Amortizing\",1/($F551-$E551)*BG550,\"Zero-coupon\",IF(BG$4=$F551,1,0),\"Custom\",BG542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BH$4,1,0),\"Amortizing\",1/($F551-$E551)*BH550,\"Zero-coupon\",IF(BH$4=$F551,1,0),\"Custom\",BH542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BI$4,1,0),\"Amortizing\",1/($F551-$E551)*BI550,\"Zero-coupon\",IF(BI$4=$F551,1,0),\"Custom\",BI542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BJ$4,1,0),\"Amortizing\",1/($F551-$E551)*BJ550,\"Zero-coupon\",IF(BJ$4=$F551,1,0),\"Custom\",BJ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BK$4,1,0),\"Amortizing\",1/($F551-$E551)*BK550,\"Zero-coupon\",IF(BK$4=$F551,1,0),\"Custom\",BK542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BL$4,1,0),\"Amortizing\",1/($F551-$E551)*BL550,\"Zero-coupon\",IF(BL$4=$F551,1,0),\"Custom\",BL542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BM$4,1,0),\"Amortizing\",1/($F551-$E551)*BM550,\"Zero-coupon\",IF(BM$4=$F551,1,0),\"Custom\",BM542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BN$4,1,0),\"Amortizing\",1/($F551-$E551)*BN550,\"Zero-coupon\",IF(BN$4=$F551,1,0),\"Custom\",BN542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BO$4,1,0),\"Amortizing\",1/($F551-$E551)*BO550,\"Zero-coupon\",IF(BO$4=$F551,1,0),\"Custom\",BO542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BP$4,1,0),\"Amortizing\",1/($F551-$E551)*BP550,\"Zero-coupon\",IF(BP$4=$F551,1,0),\"Custom\",BP542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BQ$4,1,0),\"Amortizing\",1/($F551-$E551)*BQ550,\"Zero-coupon\",IF(BQ$4=$F551,1,0),\"Custom\",BQ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BR$4,1,0),\"Amortizing\",1/($F551-$E551)*BR550,\"Zero-coupon\",IF(BR$4=$F551,1,0),\"Custom\",BR542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BS$4,1,0),\"Amortizing\",1/($F551-$E551)*BS550,\"Zero-coupon\",IF(BS$4=$F551,1,0),\"Custom\",BS542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BT$4,1,0),\"Amortizing\",1/($F551-$E551)*BT550,\"Zero-coupon\",IF(BT$4=$F551,1,0),\"Custom\",BT542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BU$4,1,0),\"Amortizing\",1/($F551-$E551)*BU550,\"Zero-coupon\",IF(BU$4=$F551,1,0),\"Custom\",BU542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BV$4,1,0),\"Amortizing\",1/($F551-$E551)*BV550,\"Zero-coupon\",IF(BV$4=$F551,1,0),\"Custom\",BV542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BW$4,1,0),\"Amortizing\",1/($F551-$E551)*BW550,\"Zero-coupon\",IF(BW$4=$F551,1,0),\"Custom\",BW542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BX$4,1,0),\"Amortizing\",1/($F551-$E551)*BX550,\"Zero-coupon\",IF(BX$4=$F551,1,0),\"Custom\",BX542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BY$4,1,0),\"Amortizing\",1/($F551-$E551)*BY550,\"Zero-coupon\",IF(BY$4=$F551,1,0),\"Custom\",BY542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=BZ$4,1,0),\"Amortizing\",1/($F551-$E551)*BZ550,\"Zero-coupon\",IF(BZ$4=$F551,1,0),\"Custom\",BZ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CA$4,1,0),\"Amortizing\",1/($F551-$E551)*CA550,\"Zero-coupon\",IF(CA$4=$F551,1,0),\"Custom\",CA542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CB$4,1,0),\"Amortizing\",1/($F551-$E551)*CB550,\"Zero-coupon\",IF(CB$4=$F551,1,0),\"Custom\",CB542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CC$4,1,0),\"Amortizing\",1/($F551-$E551)*CC550,\"Zero-coupon\",IF(CC$4=$F551,1,0),\"Custom\",CC542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CD$4,1,0),\"Amortizing\",1/($F551-$E551)*CD550,\"Zero-coupon\",IF(CD$4=$F551,1,0),\"Custom\",CD542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CE$4,1,0),\"Amortizing\",1/($F551-$E551)*CE550,\"Zero-coupon\",IF(CE$4=$F551,1,0),\"Custom\",CE542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CF$4,1,0),\"Amortizing\",1/($F551-$E551)*CF550,\"Zero-coupon\",IF(CF$4=$F551,1,0),\"Custom\",CF542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CG$4,1,0),\"Amortizing\",1/($F551-$E551)*CG550,\"Zero-coupon\",IF(CG$4=$F551,1,0),\"Custom\",CG542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CH$4,1,0),\"Amortizing\",1/($F551-$E551)*CH550,\"Zero-coupon\",IF(CH$4=$F551,1,0),\"Custom\",CH542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CI$4,1,0),\"Amortizing\",1/($F551-$E551)*CI550,\"Zero-coupon\",IF(CI$4=$F551,1,0),\"Custom\",CI542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CJ$4,1,0),\"Amortizing\",1/($F551-$E551)*CJ550,\"Zero-coupon\",IF(CJ$4=$F551,1,0),\"Custom\",CJ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CK$4,1,0),\"Amortizing\",1/($F551-$E551)*CK550,\"Zero-coupon\",IF(CK$4=$F551,1,0),\"Custom\",CK542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CL$4,1,0),\"Amortizing\",1/($F551-$E551)*CL550,\"Zero-coupon\",IF(CL$4=$F551,1,0),\"Custom\",CL542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CM$4,1,0),\"Amortizing\",1/($F551-$E551)*CM550,\"Zero-coupon\",IF(CM$4=$F551,1,0),\"Custom\",CM542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CN$4,1,0),\"Amortizing\",1/($F551-$E551)*CN550,\"Zero-coupon\",IF(CN$4=$F551,1,0),\"Custom\",CN542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CO$4,1,0),\"Amortizing\",1/($F551-$E551)*CO550,\"Zero-coupon\",IF(CO$4=$F551,1,0),\"Custom\",CO542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CP$4,1,0),\"Amortizing\",1/($F551-$E551)*CP550,\"Zero-coupon\",IF(CP$4=$F551,1,0),\"Custom\",CP542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CQ$4,1,0),\"Amortizing\",1/($F551-$E551)*CQ550,\"Zero-coupon\",IF(CQ$4=$F551,1,0),\"Custom\",CQ542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CR$4,1,0),\"Amortizing\",1/($F551-$E551)*CR550,\"Zero-coupon\",IF(CR$4=$F551,1,0),\"Custom\",CR542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CS$4,1,0),\"Amortizing\",1/($F551-$E551)*CS550,\"Zero-coupon\",IF(CS$4=$F551,1,0),\"Custom\",CS542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CT$4,1,0),\"Amortizing\",1/($F551-$E551)*CT550,\"Zero-coupon\",IF(CT$4=$F551,1,0),\"Custom\",CT542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CU$4,1,0),\"Amortizing\",1/($F551-$E551)*CU550,\"Zero-coupon\",IF(CU$4=$F551,1,0),\"Custom\",CU542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CV$4,1,0),\"Amortizing\",1/($F551-$E551)*CV550,\"Zero-coupon\",IF(CV$4=$F551,1,0),\"Custom\",CV542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CW$4,1,0),\"Amortizing\",1/($F551-$E551)*CW550,\"Zero-coupon\",IF(CW$4=$F551,1,0),\"Custom\",CW542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CX$4,1,0),\"Amortizing\",1/($F551-$E551)*CX550,\"Zero-coupon\",IF(CX$4=$F551,1,0),\"Custom\",CX542)","v":0},{"$f":"_xlfn.SWITCH($P551,\"Bullet\",IF($F551=CY$4,1,0),\"Amortizing\",1/($F551-$E551)*CY550,\"Zero-coupon\",IF(CY$4=$F551,1,0),\"Custom\",CY542)","v":0}]
[{"$f":"Q554&\"_\"&C554&\"_\"&D554","v":"FI_4_1"},{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D554,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,{"$f":"G554+E554","v":2032},{"$f":"G554+F554","v":2032},{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E554=F554,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"FI",null,null,null,null,{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",V534,\"Zero-coupon\",IF(V$3=$I554,(1+$V534)^$F554-1,0))*U549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",W534,\"Zero-coupon\",IF(W$3=$I554,(1+$V534)^$F554-1,0))*V549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",X534,\"Zero-coupon\",IF(X$3=$I554,(1+$V534)^$F554-1,0))*W549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",Y534,\"Zero-coupon\",IF(Y$3=$I554,(1+$V534)^$F554-1,0))*X549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",Z534,\"Zero-coupon\",IF(Z$3=$I554,(1+$V534)^$F554-1,0))*Y549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AA534,\"Zero-coupon\",IF(AA$3=$I554,(1+$V534)^$F554-1,0))*Z549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AB534,\"Zero-coupon\",IF(AB$3=$I554,(1+$V534)^$F554-1,0))*AA549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AC534,\"Zero-coupon\",IF(AC$3=$I554,(1+$V534)^$F554-1,0))*AB549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AD534,\"Zero-coupon\",IF(AD$3=$I554,(1+$V534)^$F554-1,0))*AC549","v":0.04},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AE534,\"Zero-coupon\",IF(AE$3=$I554,(1+$V534)^$F554-1,0))*AD549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AF534,\"Zero-coupon\",IF(AF$3=$I554,(1+$V534)^$F554-1,0))*AE549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AG534,\"Zero-coupon\",IF(AG$3=$I554,(1+$V534)^$F554-1,0))*AF549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AH534,\"Zero-coupon\",IF(AH$3=$I554,(1+$V534)^$F554-1,0))*AG549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AI534,\"Zero-coupon\",IF(AI$3=$I554,(1+$V534)^$F554-1,0))*AH549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AJ534,\"Zero-coupon\",IF(AJ$3=$I554,(1+$V534)^$F554-1,0))*AI549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AK534,\"Zero-coupon\",IF(AK$3=$I554,(1+$V534)^$F554-1,0))*AJ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AL534,\"Zero-coupon\",IF(AL$3=$I554,(1+$V534)^$F554-1,0))*AK549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AM534,\"Zero-coupon\",IF(AM$3=$I554,(1+$V534)^$F554-1,0))*AL549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AN534,\"Zero-coupon\",IF(AN$3=$I554,(1+$V534)^$F554-1,0))*AM549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AO534,\"Zero-coupon\",IF(AO$3=$I554,(1+$V534)^$F554-1,0))*AN549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AP534,\"Zero-coupon\",IF(AP$3=$I554,(1+$V534)^$F554-1,0))*AO549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AQ534,\"Zero-coupon\",IF(AQ$3=$I554,(1+$V534)^$F554-1,0))*AP549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AR534,\"Zero-coupon\",IF(AR$3=$I554,(1+$V534)^$F554-1,0))*AQ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AS534,\"Zero-coupon\",IF(AS$3=$I554,(1+$V534)^$F554-1,0))*AR549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AT534,\"Zero-coupon\",IF(AT$3=$I554,(1+$V534)^$F554-1,0))*AS549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AU534,\"Zero-coupon\",IF(AU$3=$I554,(1+$V534)^$F554-1,0))*AT549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AV534,\"Zero-coupon\",IF(AV$3=$I554,(1+$V534)^$F554-1,0))*AU549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AW534,\"Zero-coupon\",IF(AW$3=$I554,(1+$V534)^$F554-1,0))*AV549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AX534,\"Zero-coupon\",IF(AX$3=$I554,(1+$V534)^$F554-1,0))*AW549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AY534,\"Zero-coupon\",IF(AY$3=$I554,(1+$V534)^$F554-1,0))*AX549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",AZ534,\"Zero-coupon\",IF(AZ$3=$I554,(1+$V534)^$F554-1,0))*AY549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BA534,\"Zero-coupon\",IF(BA$3=$I554,(1+$V534)^$F554-1,0))*AZ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BB534,\"Zero-coupon\",IF(BB$3=$I554,(1+$V534)^$F554-1,0))*BA549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BC534,\"Zero-coupon\",IF(BC$3=$I554,(1+$V534)^$F554-1,0))*BB549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BD534,\"Zero-coupon\",IF(BD$3=$I554,(1+$V534)^$F554-1,0))*BC549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BE534,\"Zero-coupon\",IF(BE$3=$I554,(1+$V534)^$F554-1,0))*BD549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BF534,\"Zero-coupon\",IF(BF$3=$I554,(1+$V534)^$F554-1,0))*BE549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BG534,\"Zero-coupon\",IF(BG$3=$I554,(1+$V534)^$F554-1,0))*BF549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BH534,\"Zero-coupon\",IF(BH$3=$I554,(1+$V534)^$F554-1,0))*BG549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BI534,\"Zero-coupon\",IF(BI$3=$I554,(1+$V534)^$F554-1,0))*BH549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BJ534,\"Zero-coupon\",IF(BJ$3=$I554,(1+$V534)^$F554-1,0))*BI549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BK534,\"Zero-coupon\",IF(BK$3=$I554,(1+$V534)^$F554-1,0))*BJ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BL534,\"Zero-coupon\",IF(BL$3=$I554,(1+$V534)^$F554-1,0))*BK549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BM534,\"Zero-coupon\",IF(BM$3=$I554,(1+$V534)^$F554-1,0))*BL549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BN534,\"Zero-coupon\",IF(BN$3=$I554,(1+$V534)^$F554-1,0))*BM549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BO534,\"Zero-coupon\",IF(BO$3=$I554,(1+$V534)^$F554-1,0))*BN549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BP534,\"Zero-coupon\",IF(BP$3=$I554,(1+$V534)^$F554-1,0))*BO549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BQ534,\"Zero-coupon\",IF(BQ$3=$I554,(1+$V534)^$F554-1,0))*BP549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BR534,\"Zero-coupon\",IF(BR$3=$I554,(1+$V534)^$F554-1,0))*BQ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BS534,\"Zero-coupon\",IF(BS$3=$I554,(1+$V534)^$F554-1,0))*BR549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BT534,\"Zero-coupon\",IF(BT$3=$I554,(1+$V534)^$F554-1,0))*BS549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BU534,\"Zero-coupon\",IF(BU$3=$I554,(1+$V534)^$F554-1,0))*BT549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BV534,\"Zero-coupon\",IF(BV$3=$I554,(1+$V534)^$F554-1,0))*BU549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BW534,\"Zero-coupon\",IF(BW$3=$I554,(1+$V534)^$F554-1,0))*BV549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BX534,\"Zero-coupon\",IF(BX$3=$I554,(1+$V534)^$F554-1,0))*BW549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BY534,\"Zero-coupon\",IF(BY$3=$I554,(1+$V534)^$F554-1,0))*BX549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",BZ534,\"Zero-coupon\",IF(BZ$3=$I554,(1+$V534)^$F554-1,0))*BY549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CA534,\"Zero-coupon\",IF(CA$3=$I554,(1+$V534)^$F554-1,0))*BZ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CB534,\"Zero-coupon\",IF(CB$3=$I554,(1+$V534)^$F554-1,0))*CA549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CC534,\"Zero-coupon\",IF(CC$3=$I554,(1+$V534)^$F554-1,0))*CB549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CD534,\"Zero-coupon\",IF(CD$3=$I554,(1+$V534)^$F554-1,0))*CC549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CE534,\"Zero-coupon\",IF(CE$3=$I554,(1+$V534)^$F554-1,0))*CD549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CF534,\"Zero-coupon\",IF(CF$3=$I554,(1+$V534)^$F554-1,0))*CE549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CG534,\"Zero-coupon\",IF(CG$3=$I554,(1+$V534)^$F554-1,0))*CF549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CH534,\"Zero-coupon\",IF(CH$3=$I554,(1+$V534)^$F554-1,0))*CG549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CI534,\"Zero-coupon\",IF(CI$3=$I554,(1+$V534)^$F554-1,0))*CH549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CJ534,\"Zero-coupon\",IF(CJ$3=$I554,(1+$V534)^$F554-1,0))*CI549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CK534,\"Zero-coupon\",IF(CK$3=$I554,(1+$V534)^$F554-1,0))*CJ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CL534,\"Zero-coupon\",IF(CL$3=$I554,(1+$V534)^$F554-1,0))*CK549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CM534,\"Zero-coupon\",IF(CM$3=$I554,(1+$V534)^$F554-1,0))*CL549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CN534,\"Zero-coupon\",IF(CN$3=$I554,(1+$V534)^$F554-1,0))*CM549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CO534,\"Zero-coupon\",IF(CO$3=$I554,(1+$V534)^$F554-1,0))*CN549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CP534,\"Zero-coupon\",IF(CP$3=$I554,(1+$V534)^$F554-1,0))*CO549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CQ534,\"Zero-coupon\",IF(CQ$3=$I554,(1+$V534)^$F554-1,0))*CP549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CR534,\"Zero-coupon\",IF(CR$3=$I554,(1+$V534)^$F554-1,0))*CQ549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CS534,\"Zero-coupon\",IF(CS$3=$I554,(1+$V534)^$F554-1,0))*CR549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CT534,\"Zero-coupon\",IF(CT$3=$I554,(1+$V534)^$F554-1,0))*CS549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CU534,\"Zero-coupon\",IF(CU$3=$I554,(1+$V534)^$F554-1,0))*CT549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CV534,\"Zero-coupon\",IF(CV$3=$I554,(1+$V534)^$F554-1,0))*CU549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CW534,\"Zero-coupon\",IF(CW$3=$I554,(1+$V534)^$F554-1,0))*CV549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CX534,\"Zero-coupon\",IF(CX$3=$I554,(1+$V534)^$F554-1,0))*CW549","v":0},{"$f":"_xlfn.SWITCH($M554,\"Fixed\",$V534,\"Floating\",CY534,\"Zero-coupon\",IF(CY$3=$I554,(1+$V534)^$F554-1,0))*CX549","v":0}]
["FI_4_5",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D558,\"=X\")+$C$6","v":4},5,{"$f":"R537","v":8},{"$f":"R538","v":8},2028,2036,2036,{"$f":"Z535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E558=F558,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",Z534,\"Zero-coupon\",IF(Z$3=$I558,(1+$Z534)^$F558-1,0))*U549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AA534,\"Zero-coupon\",IF(AA$3=$I558,(1+$Z534)^$F558-1,0))*V549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AB534,\"Zero-coupon\",IF(AB$3=$I558,(1+$Z534)^$F558-1,0))*W549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AC534,\"Zero-coupon\",IF(AC$3=$I558,(1+$Z534)^$F558-1,0))*X549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AD534,\"Zero-coupon\",IF(AD$3=$I558,(1+$Z534)^$F558-1,0))*Y549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AE534,\"Zero-coupon\",IF(AE$3=$I558,(1+$Z534)^$F558-1,0))*Z549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AF534,\"Zero-coupon\",IF(AF$3=$I558,(1+$Z534)^$F558-1,0))*AA549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AG534,\"Zero-coupon\",IF(AG$3=$I558,(1+$Z534)^$F558-1,0))*AB549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AH534,\"Zero-coupon\",IF(AH$3=$I558,(1+$Z534)^$F558-1,0))*AC549","v":0.04},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AI534,\"Zero-coupon\",IF(AI$3=$I558,(1+$Z534)^$F558-1,0))*AD549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AJ534,\"Zero-coupon\",IF(AJ$3=$I558,(1+$Z534)^$F558-1,0))*AE549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AK534,\"Zero-coupon\",IF(AK$3=$I558,(1+$Z534)^$F558-1,0))*AF549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AL534,\"Zero-coupon\",IF(AL$3=$I558,(1+$Z534)^$F558-1,0))*AG549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AM534,\"Zero-coupon\",IF(AM$3=$I558,(1+$Z534)^$F558-1,0))*AH549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AN534,\"Zero-coupon\",IF(AN$3=$I558,(1+$Z534)^$F558-1,0))*AI549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AO534,\"Zero-coupon\",IF(AO$3=$I558,(1+$Z534)^$F558-1,0))*AJ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AP534,\"Zero-coupon\",IF(AP$3=$I558,(1+$Z534)^$F558-1,0))*AK549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AQ534,\"Zero-coupon\",IF(AQ$3=$I558,(1+$Z534)^$F558-1,0))*AL549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AR534,\"Zero-coupon\",IF(AR$3=$I558,(1+$Z534)^$F558-1,0))*AM549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AS534,\"Zero-coupon\",IF(AS$3=$I558,(1+$Z534)^$F558-1,0))*AN549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AT534,\"Zero-coupon\",IF(AT$3=$I558,(1+$Z534)^$F558-1,0))*AO549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AU534,\"Zero-coupon\",IF(AU$3=$I558,(1+$Z534)^$F558-1,0))*AP549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AV534,\"Zero-coupon\",IF(AV$3=$I558,(1+$Z534)^$F558-1,0))*AQ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AW534,\"Zero-coupon\",IF(AW$3=$I558,(1+$Z534)^$F558-1,0))*AR549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AX534,\"Zero-coupon\",IF(AX$3=$I558,(1+$Z534)^$F558-1,0))*AS549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AY534,\"Zero-coupon\",IF(AY$3=$I558,(1+$Z534)^$F558-1,0))*AT549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",AZ534,\"Zero-coupon\",IF(AZ$3=$I558,(1+$Z534)^$F558-1,0))*AU549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BA534,\"Zero-coupon\",IF(BA$3=$I558,(1+$Z534)^$F558-1,0))*AV549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BB534,\"Zero-coupon\",IF(BB$3=$I558,(1+$Z534)^$F558-1,0))*AW549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BC534,\"Zero-coupon\",IF(BC$3=$I558,(1+$Z534)^$F558-1,0))*AX549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BD534,\"Zero-coupon\",IF(BD$3=$I558,(1+$Z534)^$F558-1,0))*AY549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BE534,\"Zero-coupon\",IF(BE$3=$I558,(1+$Z534)^$F558-1,0))*AZ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BF534,\"Zero-coupon\",IF(BF$3=$I558,(1+$Z534)^$F558-1,0))*BA549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BG534,\"Zero-coupon\",IF(BG$3=$I558,(1+$Z534)^$F558-1,0))*BB549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BH534,\"Zero-coupon\",IF(BH$3=$I558,(1+$Z534)^$F558-1,0))*BC549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BI534,\"Zero-coupon\",IF(BI$3=$I558,(1+$Z534)^$F558-1,0))*BD549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BJ534,\"Zero-coupon\",IF(BJ$3=$I558,(1+$Z534)^$F558-1,0))*BE549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BK534,\"Zero-coupon\",IF(BK$3=$I558,(1+$Z534)^$F558-1,0))*BF549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BL534,\"Zero-coupon\",IF(BL$3=$I558,(1+$Z534)^$F558-1,0))*BG549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BM534,\"Zero-coupon\",IF(BM$3=$I558,(1+$Z534)^$F558-1,0))*BH549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BN534,\"Zero-coupon\",IF(BN$3=$I558,(1+$Z534)^$F558-1,0))*BI549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BO534,\"Zero-coupon\",IF(BO$3=$I558,(1+$Z534)^$F558-1,0))*BJ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BP534,\"Zero-coupon\",IF(BP$3=$I558,(1+$Z534)^$F558-1,0))*BK549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BQ534,\"Zero-coupon\",IF(BQ$3=$I558,(1+$Z534)^$F558-1,0))*BL549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BR534,\"Zero-coupon\",IF(BR$3=$I558,(1+$Z534)^$F558-1,0))*BM549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BS534,\"Zero-coupon\",IF(BS$3=$I558,(1+$Z534)^$F558-1,0))*BN549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BT534,\"Zero-coupon\",IF(BT$3=$I558,(1+$Z534)^$F558-1,0))*BO549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BU534,\"Zero-coupon\",IF(BU$3=$I558,(1+$Z534)^$F558-1,0))*BP549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BV534,\"Zero-coupon\",IF(BV$3=$I558,(1+$Z534)^$F558-1,0))*BQ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BW534,\"Zero-coupon\",IF(BW$3=$I558,(1+$Z534)^$F558-1,0))*BR549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BX534,\"Zero-coupon\",IF(BX$3=$I558,(1+$Z534)^$F558-1,0))*BS549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BY534,\"Zero-coupon\",IF(BY$3=$I558,(1+$Z534)^$F558-1,0))*BT549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",BZ534,\"Zero-coupon\",IF(BZ$3=$I558,(1+$Z534)^$F558-1,0))*BU549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CA534,\"Zero-coupon\",IF(CA$3=$I558,(1+$Z534)^$F558-1,0))*BV549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CB534,\"Zero-coupon\",IF(CB$3=$I558,(1+$Z534)^$F558-1,0))*BW549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CC534,\"Zero-coupon\",IF(CC$3=$I558,(1+$Z534)^$F558-1,0))*BX549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CD534,\"Zero-coupon\",IF(CD$3=$I558,(1+$Z534)^$F558-1,0))*BY549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CE534,\"Zero-coupon\",IF(CE$3=$I558,(1+$Z534)^$F558-1,0))*BZ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CF534,\"Zero-coupon\",IF(CF$3=$I558,(1+$Z534)^$F558-1,0))*CA549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CG534,\"Zero-coupon\",IF(CG$3=$I558,(1+$Z534)^$F558-1,0))*CB549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CH534,\"Zero-coupon\",IF(CH$3=$I558,(1+$Z534)^$F558-1,0))*CC549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CI534,\"Zero-coupon\",IF(CI$3=$I558,(1+$Z534)^$F558-1,0))*CD549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CJ534,\"Zero-coupon\",IF(CJ$3=$I558,(1+$Z534)^$F558-1,0))*CE549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CK534,\"Zero-coupon\",IF(CK$3=$I558,(1+$Z534)^$F558-1,0))*CF549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CL534,\"Zero-coupon\",IF(CL$3=$I558,(1+$Z534)^$F558-1,0))*CG549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CM534,\"Zero-coupon\",IF(CM$3=$I558,(1+$Z534)^$F558-1,0))*CH549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CN534,\"Zero-coupon\",IF(CN$3=$I558,(1+$Z534)^$F558-1,0))*CI549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CO534,\"Zero-coupon\",IF(CO$3=$I558,(1+$Z534)^$F558-1,0))*CJ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CP534,\"Zero-coupon\",IF(CP$3=$I558,(1+$Z534)^$F558-1,0))*CK549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CQ534,\"Zero-coupon\",IF(CQ$3=$I558,(1+$Z534)^$F558-1,0))*CL549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CR534,\"Zero-coupon\",IF(CR$3=$I558,(1+$Z534)^$F558-1,0))*CM549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CS534,\"Zero-coupon\",IF(CS$3=$I558,(1+$Z534)^$F558-1,0))*CN549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CT534,\"Zero-coupon\",IF(CT$3=$I558,(1+$Z534)^$F558-1,0))*CO549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CU534,\"Zero-coupon\",IF(CU$3=$I558,(1+$Z534)^$F558-1,0))*CP549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CV534,\"Zero-coupon\",IF(CV$3=$I558,(1+$Z534)^$F558-1,0))*CQ549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CW534,\"Zero-coupon\",IF(CW$3=$I558,(1+$Z534)^$F558-1,0))*CR549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CX534,\"Zero-coupon\",IF(CX$3=$I558,(1+$Z534)^$F558-1,0))*CS549","v":0},{"$f":"_xlfn.SWITCH($M558,\"Fixed\",$Z534,\"Floating\",CY534,\"Zero-coupon\",IF(CY$3=$I558,(1+$Z534)^$F558-1,0))*CT549","v":0}]
["FI_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D561,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E561=F561,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"FI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AC534,\"Zero-coupon\",IF(AC$3=$I561,(1+$AC534)^$F561-1,0))*U549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AD534,\"Zero-coupon\",IF(AD$3=$I561,(1+$AC534)^$F561-1,0))*V549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AE534,\"Zero-coupon\",IF(AE$3=$I561,(1+$AC534)^$F561-1,0))*W549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AF534,\"Zero-coupon\",IF(AF$3=$I561,(1+$AC534)^$F561-1,0))*X549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AG534,\"Zero-coupon\",IF(AG$3=$I561,(1+$AC534)^$F561-1,0))*Y549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AH534,\"Zero-coupon\",IF(AH$3=$I561,(1+$AC534)^$F561-1,0))*Z549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AI534,\"Zero-coupon\",IF(AI$3=$I561,(1+$AC534)^$F561-1,0))*AA549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AJ534,\"Zero-coupon\",IF(AJ$3=$I561,(1+$AC534)^$F561-1,0))*AB549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AK534,\"Zero-coupon\",IF(AK$3=$I561,(1+$AC534)^$F561-1,0))*AC549","v":0.04},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AL534,\"Zero-coupon\",IF(AL$3=$I561,(1+$AC534)^$F561-1,0))*AD549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AM534,\"Zero-coupon\",IF(AM$3=$I561,(1+$AC534)^$F561-1,0))*AE549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AN534,\"Zero-coupon\",IF(AN$3=$I561,(1+$AC534)^$F561-1,0))*AF549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AO534,\"Zero-coupon\",IF(AO$3=$I561,(1+$AC534)^$F561-1,0))*AG549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AP534,\"Zero-coupon\",IF(AP$3=$I561,(1+$AC534)^$F561-1,0))*AH549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AQ534,\"Zero-coupon\",IF(AQ$3=$I561,(1+$AC534)^$F561-1,0))*AI549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AR534,\"Zero-coupon\",IF(AR$3=$I561,(1+$AC534)^$F561-1,0))*AJ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AS534,\"Zero-coupon\",IF(AS$3=$I561,(1+$AC534)^$F561-1,0))*AK549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AT534,\"Zero-coupon\",IF(AT$3=$I561,(1+$AC534)^$F561-1,0))*AL549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AU534,\"Zero-coupon\",IF(AU$3=$I561,(1+$AC534)^$F561-1,0))*AM549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AV534,\"Zero-coupon\",IF(AV$3=$I561,(1+$AC534)^$F561-1,0))*AN549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AW534,\"Zero-coupon\",IF(AW$3=$I561,(1+$AC534)^$F561-1,0))*AO549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AX534,\"Zero-coupon\",IF(AX$3=$I561,(1+$AC534)^$F561-1,0))*AP549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AY534,\"Zero-coupon\",IF(AY$3=$I561,(1+$AC534)^$F561-1,0))*AQ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",AZ534,\"Zero-coupon\",IF(AZ$3=$I561,(1+$AC534)^$F561-1,0))*AR549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BA534,\"Zero-coupon\",IF(BA$3=$I561,(1+$AC534)^$F561-1,0))*AS549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BB534,\"Zero-coupon\",IF(BB$3=$I561,(1+$AC534)^$F561-1,0))*AT549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BC534,\"Zero-coupon\",IF(BC$3=$I561,(1+$AC534)^$F561-1,0))*AU549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BD534,\"Zero-coupon\",IF(BD$3=$I561,(1+$AC534)^$F561-1,0))*AV549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BE534,\"Zero-coupon\",IF(BE$3=$I561,(1+$AC534)^$F561-1,0))*AW549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BF534,\"Zero-coupon\",IF(BF$3=$I561,(1+$AC534)^$F561-1,0))*AX549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BG534,\"Zero-coupon\",IF(BG$3=$I561,(1+$AC534)^$F561-1,0))*AY549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BH534,\"Zero-coupon\",IF(BH$3=$I561,(1+$AC534)^$F561-1,0))*AZ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BI534,\"Zero-coupon\",IF(BI$3=$I561,(1+$AC534)^$F561-1,0))*BA549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BJ534,\"Zero-coupon\",IF(BJ$3=$I561,(1+$AC534)^$F561-1,0))*BB549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BK534,\"Zero-coupon\",IF(BK$3=$I561,(1+$AC534)^$F561-1,0))*BC549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BL534,\"Zero-coupon\",IF(BL$3=$I561,(1+$AC534)^$F561-1,0))*BD549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BM534,\"Zero-coupon\",IF(BM$3=$I561,(1+$AC534)^$F561-1,0))*BE549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BN534,\"Zero-coupon\",IF(BN$3=$I561,(1+$AC534)^$F561-1,0))*BF549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BO534,\"Zero-coupon\",IF(BO$3=$I561,(1+$AC534)^$F561-1,0))*BG549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BP534,\"Zero-coupon\",IF(BP$3=$I561,(1+$AC534)^$F561-1,0))*BH549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BQ534,\"Zero-coupon\",IF(BQ$3=$I561,(1+$AC534)^$F561-1,0))*BI549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BR534,\"Zero-coupon\",IF(BR$3=$I561,(1+$AC534)^$F561-1,0))*BJ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BS534,\"Zero-coupon\",IF(BS$3=$I561,(1+$AC534)^$F561-1,0))*BK549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BT534,\"Zero-coupon\",IF(BT$3=$I561,(1+$AC534)^$F561-1,0))*BL549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BU534,\"Zero-coupon\",IF(BU$3=$I561,(1+$AC534)^$F561-1,0))*BM549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BV534,\"Zero-coupon\",IF(BV$3=$I561,(1+$AC534)^$F561-1,0))*BN549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BW534,\"Zero-coupon\",IF(BW$3=$I561,(1+$AC534)^$F561-1,0))*BO549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BX534,\"Zero-coupon\",IF(BX$3=$I561,(1+$AC534)^$F561-1,0))*BP549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BY534,\"Zero-coupon\",IF(BY$3=$I561,(1+$AC534)^$F561-1,0))*BQ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",BZ534,\"Zero-coupon\",IF(BZ$3=$I561,(1+$AC534)^$F561-1,0))*BR549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CA534,\"Zero-coupon\",IF(CA$3=$I561,(1+$AC534)^$F561-1,0))*BS549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CB534,\"Zero-coupon\",IF(CB$3=$I561,(1+$AC534)^$F561-1,0))*BT549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CC534,\"Zero-coupon\",IF(CC$3=$I561,(1+$AC534)^$F561-1,0))*BU549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CD534,\"Zero-coupon\",IF(CD$3=$I561,(1+$AC534)^$F561-1,0))*BV549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CE534,\"Zero-coupon\",IF(CE$3=$I561,(1+$AC534)^$F561-1,0))*BW549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CF534,\"Zero-coupon\",IF(CF$3=$I561,(1+$AC534)^$F561-1,0))*BX549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CG534,\"Zero-coupon\",IF(CG$3=$I561,(1+$AC534)^$F561-1,0))*BY549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CH534,\"Zero-coupon\",IF(CH$3=$I561,(1+$AC534)^$F561-1,0))*BZ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CI534,\"Zero-coupon\",IF(CI$3=$I561,(1+$AC534)^$F561-1,0))*CA549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CJ534,\"Zero-coupon\",IF(CJ$3=$I561,(1+$AC534)^$F561-1,0))*CB549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CK534,\"Zero-coupon\",IF(CK$3=$I561,(1+$AC534)^$F561-1,0))*CC549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CL534,\"Zero-coupon\",IF(CL$3=$I561,(1+$AC534)^$F561-1,0))*CD549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CM534,\"Zero-coupon\",IF(CM$3=$I561,(1+$AC534)^$F561-1,0))*CE549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CN534,\"Zero-coupon\",IF(CN$3=$I561,(1+$AC534)^$F561-1,0))*CF549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CO534,\"Zero-coupon\",IF(CO$3=$I561,(1+$AC534)^$F561-1,0))*CG549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CP534,\"Zero-coupon\",IF(CP$3=$I561,(1+$AC534)^$F561-1,0))*CH549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CQ534,\"Zero-coupon\",IF(CQ$3=$I561,(1+$AC534)^$F561-1,0))*CI549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CR534,\"Zero-coupon\",IF(CR$3=$I561,(1+$AC534)^$F561-1,0))*CJ549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CS534,\"Zero-coupon\",IF(CS$3=$I561,(1+$AC534)^$F561-1,0))*CK549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CT534,\"Zero-coupon\",IF(CT$3=$I561,(1+$AC534)^$F561-1,0))*CL549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CU534,\"Zero-coupon\",IF(CU$3=$I561,(1+$AC534)^$F561-1,0))*CM549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CV534,\"Zero-coupon\",IF(CV$3=$I561,(1+$AC534)^$F561-1,0))*CN549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CW534,\"Zero-coupon\",IF(CW$3=$I561,(1+$AC534)^$F561-1,0))*CO549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CX534,\"Zero-coupon\",IF(CX$3=$I561,(1+$AC534)^$F561-1,0))*CP549","v":0},{"$f":"_xlfn.SWITCH($M561,\"Fixed\",$AC534,\"Floating\",CY534,\"Zero-coupon\",IF(CY$3=$I561,(1+$AC534)^$F561-1,0))*CQ549","v":0}]
["FI_4_12",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D565,\"=X\")+$C$6","v":4},12,{"$f":"R537","v":8},{"$f":"R538","v":8},2035,2043,2043,{"$f":"AG535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E565=F565,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AG534,\"Zero-coupon\",IF(AG$3=$I565,(1+$AG534)^$F565-1,0))*U549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AH534,\"Zero-coupon\",IF(AH$3=$I565,(1+$AG534)^$F565-1,0))*V549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AI534,\"Zero-coupon\",IF(AI$3=$I565,(1+$AG534)^$F565-1,0))*W549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AJ534,\"Zero-coupon\",IF(AJ$3=$I565,(1+$AG534)^$F565-1,0))*X549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AK534,\"Zero-coupon\",IF(AK$3=$I565,(1+$AG534)^$F565-1,0))*Y549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AL534,\"Zero-coupon\",IF(AL$3=$I565,(1+$AG534)^$F565-1,0))*Z549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AM534,\"Zero-coupon\",IF(AM$3=$I565,(1+$AG534)^$F565-1,0))*AA549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AN534,\"Zero-coupon\",IF(AN$3=$I565,(1+$AG534)^$F565-1,0))*AB549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AO534,\"Zero-coupon\",IF(AO$3=$I565,(1+$AG534)^$F565-1,0))*AC549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AP534,\"Zero-coupon\",IF(AP$3=$I565,(1+$AG534)^$F565-1,0))*AD549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AQ534,\"Zero-coupon\",IF(AQ$3=$I565,(1+$AG534)^$F565-1,0))*AE549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AR534,\"Zero-coupon\",IF(AR$3=$I565,(1+$AG534)^$F565-1,0))*AF549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AS534,\"Zero-coupon\",IF(AS$3=$I565,(1+$AG534)^$F565-1,0))*AG549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AT534,\"Zero-coupon\",IF(AT$3=$I565,(1+$AG534)^$F565-1,0))*AH549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AU534,\"Zero-coupon\",IF(AU$3=$I565,(1+$AG534)^$F565-1,0))*AI549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AV534,\"Zero-coupon\",IF(AV$3=$I565,(1+$AG534)^$F565-1,0))*AJ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AW534,\"Zero-coupon\",IF(AW$3=$I565,(1+$AG534)^$F565-1,0))*AK549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AX534,\"Zero-coupon\",IF(AX$3=$I565,(1+$AG534)^$F565-1,0))*AL549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AY534,\"Zero-coupon\",IF(AY$3=$I565,(1+$AG534)^$F565-1,0))*AM549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",AZ534,\"Zero-coupon\",IF(AZ$3=$I565,(1+$AG534)^$F565-1,0))*AN549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BA534,\"Zero-coupon\",IF(BA$3=$I565,(1+$AG534)^$F565-1,0))*AO549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BB534,\"Zero-coupon\",IF(BB$3=$I565,(1+$AG534)^$F565-1,0))*AP549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BC534,\"Zero-coupon\",IF(BC$3=$I565,(1+$AG534)^$F565-1,0))*AQ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BD534,\"Zero-coupon\",IF(BD$3=$I565,(1+$AG534)^$F565-1,0))*AR549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BE534,\"Zero-coupon\",IF(BE$3=$I565,(1+$AG534)^$F565-1,0))*AS549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BF534,\"Zero-coupon\",IF(BF$3=$I565,(1+$AG534)^$F565-1,0))*AT549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BG534,\"Zero-coupon\",IF(BG$3=$I565,(1+$AG534)^$F565-1,0))*AU549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BH534,\"Zero-coupon\",IF(BH$3=$I565,(1+$AG534)^$F565-1,0))*AV549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BI534,\"Zero-coupon\",IF(BI$3=$I565,(1+$AG534)^$F565-1,0))*AW549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BJ534,\"Zero-coupon\",IF(BJ$3=$I565,(1+$AG534)^$F565-1,0))*AX549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BK534,\"Zero-coupon\",IF(BK$3=$I565,(1+$AG534)^$F565-1,0))*AY549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BL534,\"Zero-coupon\",IF(BL$3=$I565,(1+$AG534)^$F565-1,0))*AZ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BM534,\"Zero-coupon\",IF(BM$3=$I565,(1+$AG534)^$F565-1,0))*BA549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BN534,\"Zero-coupon\",IF(BN$3=$I565,(1+$AG534)^$F565-1,0))*BB549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BO534,\"Zero-coupon\",IF(BO$3=$I565,(1+$AG534)^$F565-1,0))*BC549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BP534,\"Zero-coupon\",IF(BP$3=$I565,(1+$AG534)^$F565-1,0))*BD549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BQ534,\"Zero-coupon\",IF(BQ$3=$I565,(1+$AG534)^$F565-1,0))*BE549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BR534,\"Zero-coupon\",IF(BR$3=$I565,(1+$AG534)^$F565-1,0))*BF549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BS534,\"Zero-coupon\",IF(BS$3=$I565,(1+$AG534)^$F565-1,0))*BG549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BT534,\"Zero-coupon\",IF(BT$3=$I565,(1+$AG534)^$F565-1,0))*BH549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BU534,\"Zero-coupon\",IF(BU$3=$I565,(1+$AG534)^$F565-1,0))*BI549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BV534,\"Zero-coupon\",IF(BV$3=$I565,(1+$AG534)^$F565-1,0))*BJ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BW534,\"Zero-coupon\",IF(BW$3=$I565,(1+$AG534)^$F565-1,0))*BK549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BX534,\"Zero-coupon\",IF(BX$3=$I565,(1+$AG534)^$F565-1,0))*BL549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BY534,\"Zero-coupon\",IF(BY$3=$I565,(1+$AG534)^$F565-1,0))*BM549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",BZ534,\"Zero-coupon\",IF(BZ$3=$I565,(1+$AG534)^$F565-1,0))*BN549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CA534,\"Zero-coupon\",IF(CA$3=$I565,(1+$AG534)^$F565-1,0))*BO549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CB534,\"Zero-coupon\",IF(CB$3=$I565,(1+$AG534)^$F565-1,0))*BP549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CC534,\"Zero-coupon\",IF(CC$3=$I565,(1+$AG534)^$F565-1,0))*BQ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CD534,\"Zero-coupon\",IF(CD$3=$I565,(1+$AG534)^$F565-1,0))*BR549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CE534,\"Zero-coupon\",IF(CE$3=$I565,(1+$AG534)^$F565-1,0))*BS549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CF534,\"Zero-coupon\",IF(CF$3=$I565,(1+$AG534)^$F565-1,0))*BT549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CG534,\"Zero-coupon\",IF(CG$3=$I565,(1+$AG534)^$F565-1,0))*BU549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CH534,\"Zero-coupon\",IF(CH$3=$I565,(1+$AG534)^$F565-1,0))*BV549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CI534,\"Zero-coupon\",IF(CI$3=$I565,(1+$AG534)^$F565-1,0))*BW549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CJ534,\"Zero-coupon\",IF(CJ$3=$I565,(1+$AG534)^$F565-1,0))*BX549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CK534,\"Zero-coupon\",IF(CK$3=$I565,(1+$AG534)^$F565-1,0))*BY549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CL534,\"Zero-coupon\",IF(CL$3=$I565,(1+$AG534)^$F565-1,0))*BZ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CM534,\"Zero-coupon\",IF(CM$3=$I565,(1+$AG534)^$F565-1,0))*CA549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CN534,\"Zero-coupon\",IF(CN$3=$I565,(1+$AG534)^$F565-1,0))*CB549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CO534,\"Zero-coupon\",IF(CO$3=$I565,(1+$AG534)^$F565-1,0))*CC549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CP534,\"Zero-coupon\",IF(CP$3=$I565,(1+$AG534)^$F565-1,0))*CD549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CQ534,\"Zero-coupon\",IF(CQ$3=$I565,(1+$AG534)^$F565-1,0))*CE549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CR534,\"Zero-coupon\",IF(CR$3=$I565,(1+$AG534)^$F565-1,0))*CF549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CS534,\"Zero-coupon\",IF(CS$3=$I565,(1+$AG534)^$F565-1,0))*CG549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CT534,\"Zero-coupon\",IF(CT$3=$I565,(1+$AG534)^$F565-1,0))*CH549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CU534,\"Zero-coupon\",IF(CU$3=$I565,(1+$AG534)^$F565-1,0))*CI549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CV534,\"Zero-coupon\",IF(CV$3=$I565,(1+$AG534)^$F565-1,0))*CJ549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CW534,\"Zero-coupon\",IF(CW$3=$I565,(1+$AG534)^$F565-1,0))*CK549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CX534,\"Zero-coupon\",IF(CX$3=$I565,(1+$AG534)^$F565-1,0))*CL549","v":0},{"$f":"_xlfn.SWITCH($M565,\"Fixed\",$AG534,\"Floating\",CY534,\"Zero-coupon\",IF(CY$3=$I565,(1+$AG534)^$F565-1,0))*CM549","v":0}]
["FI_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D568,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E568=F568,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AJ534,\"Zero-coupon\",IF(AJ$3=$I568,(1+$AJ534)^$F568-1,0))*U549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AK534,\"Zero-coupon\",IF(AK$3=$I568,(1+$AJ534)^$F568-1,0))*V549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AL534,\"Zero-coupon\",IF(AL$3=$I568,(1+$AJ534)^$F568-1,0))*W549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AM534,\"Zero-coupon\",IF(AM$3=$I568,(1+$AJ534)^$F568-1,0))*X549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AN534,\"Zero-coupon\",IF(AN$3=$I568,(1+$AJ534)^$F568-1,0))*Y549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AO534,\"Zero-coupon\",IF(AO$3=$I568,(1+$AJ534)^$F568-1,0))*Z549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AP534,\"Zero-coupon\",IF(AP$3=$I568,(1+$AJ534)^$F568-1,0))*AA549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AQ534,\"Zero-coupon\",IF(AQ$3=$I568,(1+$AJ534)^$F568-1,0))*AB549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AR534,\"Zero-coupon\",IF(AR$3=$I568,(1+$AJ534)^$F568-1,0))*AC549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AS534,\"Zero-coupon\",IF(AS$3=$I568,(1+$AJ534)^$F568-1,0))*AD549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AT534,\"Zero-coupon\",IF(AT$3=$I568,(1+$AJ534)^$F568-1,0))*AE549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AU534,\"Zero-coupon\",IF(AU$3=$I568,(1+$AJ534)^$F568-1,0))*AF549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AV534,\"Zero-coupon\",IF(AV$3=$I568,(1+$AJ534)^$F568-1,0))*AG549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AW534,\"Zero-coupon\",IF(AW$3=$I568,(1+$AJ534)^$F568-1,0))*AH549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AX534,\"Zero-coupon\",IF(AX$3=$I568,(1+$AJ534)^$F568-1,0))*AI549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AY534,\"Zero-coupon\",IF(AY$3=$I568,(1+$AJ534)^$F568-1,0))*AJ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",AZ534,\"Zero-coupon\",IF(AZ$3=$I568,(1+$AJ534)^$F568-1,0))*AK549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BA534,\"Zero-coupon\",IF(BA$3=$I568,(1+$AJ534)^$F568-1,0))*AL549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BB534,\"Zero-coupon\",IF(BB$3=$I568,(1+$AJ534)^$F568-1,0))*AM549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BC534,\"Zero-coupon\",IF(BC$3=$I568,(1+$AJ534)^$F568-1,0))*AN549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BD534,\"Zero-coupon\",IF(BD$3=$I568,(1+$AJ534)^$F568-1,0))*AO549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BE534,\"Zero-coupon\",IF(BE$3=$I568,(1+$AJ534)^$F568-1,0))*AP549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BF534,\"Zero-coupon\",IF(BF$3=$I568,(1+$AJ534)^$F568-1,0))*AQ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BG534,\"Zero-coupon\",IF(BG$3=$I568,(1+$AJ534)^$F568-1,0))*AR549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BH534,\"Zero-coupon\",IF(BH$3=$I568,(1+$AJ534)^$F568-1,0))*AS549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BI534,\"Zero-coupon\",IF(BI$3=$I568,(1+$AJ534)^$F568-1,0))*AT549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BJ534,\"Zero-coupon\",IF(BJ$3=$I568,(1+$AJ534)^$F568-1,0))*AU549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BK534,\"Zero-coupon\",IF(BK$3=$I568,(1+$AJ534)^$F568-1,0))*AV549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BL534,\"Zero-coupon\",IF(BL$3=$I568,(1+$AJ534)^$F568-1,0))*AW549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BM534,\"Zero-coupon\",IF(BM$3=$I568,(1+$AJ534)^$F568-1,0))*AX549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BN534,\"Zero-coupon\",IF(BN$3=$I568,(1+$AJ534)^$F568-1,0))*AY549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BO534,\"Zero-coupon\",IF(BO$3=$I568,(1+$AJ534)^$F568-1,0))*AZ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BP534,\"Zero-coupon\",IF(BP$3=$I568,(1+$AJ534)^$F568-1,0))*BA549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BQ534,\"Zero-coupon\",IF(BQ$3=$I568,(1+$AJ534)^$F568-1,0))*BB549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BR534,\"Zero-coupon\",IF(BR$3=$I568,(1+$AJ534)^$F568-1,0))*BC549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BS534,\"Zero-coupon\",IF(BS$3=$I568,(1+$AJ534)^$F568-1,0))*BD549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BT534,\"Zero-coupon\",IF(BT$3=$I568,(1+$AJ534)^$F568-1,0))*BE549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BU534,\"Zero-coupon\",IF(BU$3=$I568,(1+$AJ534)^$F568-1,0))*BF549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BV534,\"Zero-coupon\",IF(BV$3=$I568,(1+$AJ534)^$F568-1,0))*BG549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BW534,\"Zero-coupon\",IF(BW$3=$I568,(1+$AJ534)^$F568-1,0))*BH549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BX534,\"Zero-coupon\",IF(BX$3=$I568,(1+$AJ534)^$F568-1,0))*BI549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BY534,\"Zero-coupon\",IF(BY$3=$I568,(1+$AJ534)^$F568-1,0))*BJ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",BZ534,\"Zero-coupon\",IF(BZ$3=$I568,(1+$AJ534)^$F568-1,0))*BK549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CA534,\"Zero-coupon\",IF(CA$3=$I568,(1+$AJ534)^$F568-1,0))*BL549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CB534,\"Zero-coupon\",IF(CB$3=$I568,(1+$AJ534)^$F568-1,0))*BM549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CC534,\"Zero-coupon\",IF(CC$3=$I568,(1+$AJ534)^$F568-1,0))*BN549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CD534,\"Zero-coupon\",IF(CD$3=$I568,(1+$AJ534)^$F568-1,0))*BO549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CE534,\"Zero-coupon\",IF(CE$3=$I568,(1+$AJ534)^$F568-1,0))*BP549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CF534,\"Zero-coupon\",IF(CF$3=$I568,(1+$AJ534)^$F568-1,0))*BQ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CG534,\"Zero-coupon\",IF(CG$3=$I568,(1+$AJ534)^$F568-1,0))*BR549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CH534,\"Zero-coupon\",IF(CH$3=$I568,(1+$AJ534)^$F568-1,0))*BS549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CI534,\"Zero-coupon\",IF(CI$3=$I568,(1+$AJ534)^$F568-1,0))*BT549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CJ534,\"Zero-coupon\",IF(CJ$3=$I568,(1+$AJ534)^$F568-1,0))*BU549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CK534,\"Zero-coupon\",IF(CK$3=$I568,(1+$AJ534)^$F568-1,0))*BV549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CL534,\"Zero-coupon\",IF(CL$3=$I568,(1+$AJ534)^$F568-1,0))*BW549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CM534,\"Zero-coupon\",IF(CM$3=$I568,(1+$AJ534)^$F568-1,0))*BX549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CN534,\"Zero-coupon\",IF(CN$3=$I568,(1+$AJ534)^$F568-1,0))*BY549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CO534,\"Zero-coupon\",IF(CO$3=$I568,(1+$AJ534)^$F568-1,0))*BZ549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CP534,\"Zero-coupon\",IF(CP$3=$I568,(1+$AJ534)^$F568-1,0))*CA549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CQ534,\"Zero-coupon\",IF(CQ$3=$I568,(1+$AJ534)^$F568-1,0))*CB549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CR534,\"Zero-coupon\",IF(CR$3=$I568,(1+$AJ534)^$F568-1,0))*CC549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CS534,\"Zero-coupon\",IF(CS$3=$I568,(1+$AJ534)^$F568-1,0))*CD549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CT534,\"Zero-coupon\",IF(CT$3=$I568,(1+$AJ534)^$F568-1,0))*CE549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CU534,\"Zero-coupon\",IF(CU$3=$I568,(1+$AJ534)^$F568-1,0))*CF549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CV534,\"Zero-coupon\",IF(CV$3=$I568,(1+$AJ534)^$F568-1,0))*CG549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CW534,\"Zero-coupon\",IF(CW$3=$I568,(1+$AJ534)^$F568-1,0))*CH549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CX534,\"Zero-coupon\",IF(CX$3=$I568,(1+$AJ534)^$F568-1,0))*CI549","v":0},{"$f":"_xlfn.SWITCH($M568,\"Fixed\",$AJ534,\"Floating\",CY534,\"Zero-coupon\",IF(CY$3=$I568,(1+$AJ534)^$F568-1,0))*CJ549","v":0}]
["HEAD_GGDR_PCT_4_",null,{"$f":"COUNTIF(D$1:D569,\"=X\")+$C$6","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGDR_PCT","Share of debt issuance still outstanding"]
[{"$f":"Q571&\"_\"&C571&\"_\"&D571","v":"GGDR_PCT_4_1"},{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D571,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,{"$f":"G571+E571","v":2032},{"$f":"G571+F571","v":2032},{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E571=F571,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGDR_PCT",null,null,null,null,1,{"$f":"1-SUM($U551:U551)","v":1},{"$f":"1-SUM($U551:V551)","v":1},{"$f":"1-SUM($U551:W551)","v":1},{"$f":"1-SUM($U551:X551)","v":1},{"$f":"1-SUM($U551:Y551)","v":1},{"$f":"1-SUM($U551:Z551)","v":1},{"$f":"1-SUM($U551:AA551)","v":1},{"$f":"1-SUM($U551:AB551)","v":1},{"$f":"1-SUM($U551:AC551)","v":0},{"$f":"1-SUM($U551:AD551)","v":0},{"$f":"1-SUM($U551:AE551)","v":0},{"$f":"1-SUM($U551:AF551)","v":0},{"$f":"1-SUM($U551:AG551)","v":0},{"$f":"1-SUM($U551:AH551)","v":0},{"$f":"1-SUM($U551:AI551)","v":0},{"$f":"1-SUM($U551:AJ551)","v":0},{"$f":"1-SUM($U551:AK551)","v":0},{"$f":"1-SUM($U551:AL551)","v":0},{"$f":"1-SUM($U551:AM551)","v":0},{"$f":"1-SUM($U551:AN551)","v":0},{"$f":"1-SUM($U551:AO551)","v":0},{"$f":"1-SUM($U551:AP551)","v":0},{"$f":"1-SUM($U551:AQ551)","v":0},{"$f":"1-SUM($U551:AR551)","v":0},{"$f":"1-SUM($U551:AS551)","v":0},{"$f":"1-SUM($U551:AT551)","v":0},{"$f":"1-SUM($U551:AU551)","v":0},{"$f":"1-SUM($U551:AV551)","v":0},{"$f":"1-SUM($U551:AW551)","v":0},{"$f":"1-SUM($U551:AX551)","v":0},{"$f":"1-SUM($U551:AY551)","v":0},{"$f":"1-SUM($U551:AZ551)","v":0},{"$f":"1-SUM($U551:BA551)","v":0},{"$f":"1-SUM($U551:BB551)","v":0},{"$f":"1-SUM($U551:BC551)","v":0},{"$f":"1-SUM($U551:BD551)","v":0},{"$f":"1-SUM($U551:BE551)","v":0},{"$f":"1-SUM($U551:BF551)","v":0},{"$f":"1-SUM($U551:BG551)","v":0},{"$f":"1-SUM($U551:BH551)","v":0},{"$f":"1-SUM($U551:BI551)","v":0},{"$f":"1-SUM($U551:BJ551)","v":0},{"$f":"1-SUM($U551:BK551)","v":0},{"$f":"1-SUM($U551:BL551)","v":0},{"$f":"1-SUM($U551:BM551)","v":0},{"$f":"1-SUM($U551:BN551)","v":0},{"$f":"1-SUM($U551:BO551)","v":0},{"$f":"1-SUM($U551:BP551)","v":0},{"$f":"1-SUM($U551:BQ551)","v":0},{"$f":"1-SUM($U551:BR551)","v":0},{"$f":"1-SUM($U551:BS551)","v":0},{"$f":"1-SUM($U551:BT551)","v":0},{"$f":"1-SUM($U551:BU551)","v":0},{"$f":"1-SUM($U551:BV551)","v":0},{"$f":"1-SUM($U551:BW551)","v":0},{"$f":"1-SUM($U551:BX551)","v":0},{"$f":"1-SUM($U551:BY551)","v":0},{"$f":"1-SUM($U551:BZ551)","v":0},{"$f":"1-SUM($U551:CA551)","v":0},{"$f":"1-SUM($U551:CB551)","v":0},{"$f":"1-SUM($U551:CC551)","v":0},{"$f":"1-SUM($U551:CD551)","v":0},{"$f":"1-SUM($U551:CE551)","v":0},{"$f":"1-SUM($U551:CF551)","v":0},{"$f":"1-SUM($U551:CG551)","v":0},{"$f":"1-SUM($U551:CH551)","v":0},{"$f":"1-SUM($U551:CI551)","v":0},{"$f":"1-SUM($U551:CJ551)","v":0},{"$f":"1-SUM($U551:CK551)","v":0},{"$f":"1-SUM($U551:CL551)","v":0},{"$f":"1-SUM($U551:CM551)","v":0},{"$f":"1-SUM($U551:CN551)","v":0},{"$f":"1-SUM($U551:CO551)","v":0},{"$f":"1-SUM($U551:CP551)","v":0},{"$f":"1-SUM($U551:CQ551)","v":0},{"$f":"1-SUM($U551:CR551)","v":0},{"$f":"1-SUM($U551:CS551)","v":0},{"$f":"1-SUM($U551:CT551)","v":0},{"$f":"1-SUM($U551:CU551)","v":0},{"$f":"1-SUM($U551:CV551)","v":0},{"$f":"1-SUM($U551:CW551)","v":0}]
["GGDR_PCT_4_4",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D574,\"=X\")+$C$6","v":4},4,{"$f":"R537","v":8},{"$f":"R538","v":8},2027,2035,2035,{"$f":"Y535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E574=F574,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGDR_PCT",null,null,null,null,null,null,null,1,{"$f":"1-SUM($U551:U551)","v":1},{"$f":"1-SUM($U551:V551)","v":1},{"$f":"1-SUM($U551:W551)","v":1},{"$f":"1-SUM($U551:X551)","v":1},{"$f":"1-SUM($U551:Y551)","v":1},{"$f":"1-SUM($U551:Z551)","v":1},{"$f":"1-SUM($U551:AA551)","v":1},{"$f":"1-SUM($U551:AB551)","v":1},{"$f":"1-SUM($U551:AC551)","v":0},{"$f":"1-SUM($U551:AD551)","v":0},{"$f":"1-SUM($U551:AE551)","v":0},{"$f":"1-SUM($U551:AF551)","v":0},{"$f":"1-SUM($U551:AG551)","v":0},{"$f":"1-SUM($U551:AH551)","v":0},{"$f":"1-SUM($U551:AI551)","v":0},{"$f":"1-SUM($U551:AJ551)","v":0},{"$f":"1-SUM($U551:AK551)","v":0},{"$f":"1-SUM($U551:AL551)","v":0},{"$f":"1-SUM($U551:AM551)","v":0},{"$f":"1-SUM($U551:AN551)","v":0},{"$f":"1-SUM($U551:AO551)","v":0},{"$f":"1-SUM($U551:AP551)","v":0},{"$f":"1-SUM($U551:AQ551)","v":0},{"$f":"1-SUM($U551:AR551)","v":0},{"$f":"1-SUM($U551:AS551)","v":0},{"$f":"1-SUM($U551:AT551)","v":0},{"$f":"1-SUM($U551:AU551)","v":0},{"$f":"1-SUM($U551:AV551)","v":0},{"$f":"1-SUM($U551:AW551)","v":0},{"$f":"1-SUM($U551:AX551)","v":0},{"$f":"1-SUM($U551:AY551)","v":0},{"$f":"1-SUM($U551:AZ551)","v":0},{"$f":"1-SUM($U551:BA551)","v":0},{"$f":"1-SUM($U551:BB551)","v":0},{"$f":"1-SUM($U551:BC551)","v":0},{"$f":"1-SUM($U551:BD551)","v":0},{"$f":"1-SUM($U551:BE551)","v":0},{"$f":"1-SUM($U551:BF551)","v":0},{"$f":"1-SUM($U551:BG551)","v":0},{"$f":"1-SUM($U551:BH551)","v":0},{"$f":"1-SUM($U551:BI551)","v":0},{"$f":"1-SUM($U551:BJ551)","v":0},{"$f":"1-SUM($U551:BK551)","v":0},{"$f":"1-SUM($U551:BL551)","v":0},{"$f":"1-SUM($U551:BM551)","v":0},{"$f":"1-SUM($U551:BN551)","v":0},{"$f":"1-SUM($U551:BO551)","v":0},{"$f":"1-SUM($U551:BP551)","v":0},{"$f":"1-SUM($U551:BQ551)","v":0},{"$f":"1-SUM($U551:BR551)","v":0},{"$f":"1-SUM($U551:BS551)","v":0},{"$f":"1-SUM($U551:BT551)","v":0},{"$f":"1-SUM($U551:BU551)","v":0},{"$f":"1-SUM($U551:BV551)","v":0},{"$f":"1-SUM($U551:BW551)","v":0},{"$f":"1-SUM($U551:BX551)","v":0},{"$f":"1-SUM($U551:BY551)","v":0},{"$f":"1-SUM($U551:BZ551)","v":0},{"$f":"1-SUM($U551:CA551)","v":0},{"$f":"1-SUM($U551:CB551)","v":0},{"$f":"1-SUM($U551:CC551)","v":0},{"$f":"1-SUM($U551:CD551)","v":0},{"$f":"1-SUM($U551:CE551)","v":0},{"$f":"1-SUM($U551:CF551)","v":0},{"$f":"1-SUM($U551:CG551)","v":0},{"$f":"1-SUM($U551:CH551)","v":0},{"$f":"1-SUM($U551:CI551)","v":0},{"$f":"1-SUM($U551:CJ551)","v":0},{"$f":"1-SUM($U551:CK551)","v":0},{"$f":"1-SUM($U551:CL551)","v":0},{"$f":"1-SUM($U551:CM551)","v":0},{"$f":"1-SUM($U551:CN551)","v":0},{"$f":"1-SUM($U551:CO551)","v":0},{"$f":"1-SUM($U551:CP551)","v":0},{"$f":"1-SUM($U551:CQ551)","v":0},{"$f":"1-SUM($U551:CR551)","v":0},{"$f":"1-SUM($U551:CS551)","v":0},{"$f":"1-SUM($U551:CT551)","v":0}]
["GGDR_PCT_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D578,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E578=F578,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U551:U551)","v":1},{"$f":"1-SUM($U551:V551)","v":1},{"$f":"1-SUM($U551:W551)","v":1},{"$f":"1-SUM($U551:X551)","v":1},{"$f":"1-SUM($U551:Y551)","v":1},{"$f":"1-SUM($U551:Z551)","v":1},{"$f":"1-SUM($U551:AA551)","v":1},{"$f":"1-SUM($U551:AB551)","v":1},{"$f":"1-SUM($U551:AC551)","v":0},{"$f":"1-SUM($U551:AD551)","v":0},{"$f":"1-SUM($U551:AE551)","v":0},{"$f":"1-SUM($U551:AF551)","v":0},{"$f":"1-SUM($U551:AG551)","v":0},{"$f":"1-SUM($U551:AH551)","v":0},{"$f":"1-SUM($U551:AI551)","v":0},{"$f":"1-SUM($U551:AJ551)","v":0},{"$f":"1-SUM($U551:AK551)","v":0},{"$f":"1-SUM($U551:AL551)","v":0},{"$f":"1-SUM($U551:AM551)","v":0},{"$f":"1-SUM($U551:AN551)","v":0},{"$f":"1-SUM($U551:AO551)","v":0},{"$f":"1-SUM($U551:AP551)","v":0},{"$f":"1-SUM($U551:AQ551)","v":0},{"$f":"1-SUM($U551:AR551)","v":0},{"$f":"1-SUM($U551:AS551)","v":0},{"$f":"1-SUM($U551:AT551)","v":0},{"$f":"1-SUM($U551:AU551)","v":0},{"$f":"1-SUM($U551:AV551)","v":0},{"$f":"1-SUM($U551:AW551)","v":0},{"$f":"1-SUM($U551:AX551)","v":0},{"$f":"1-SUM($U551:AY551)","v":0},{"$f":"1-SUM($U551:AZ551)","v":0},{"$f":"1-SUM($U551:BA551)","v":0},{"$f":"1-SUM($U551:BB551)","v":0},{"$f":"1-SUM($U551:BC551)","v":0},{"$f":"1-SUM($U551:BD551)","v":0},{"$f":"1-SUM($U551:BE551)","v":0},{"$f":"1-SUM($U551:BF551)","v":0},{"$f":"1-SUM($U551:BG551)","v":0},{"$f":"1-SUM($U551:BH551)","v":0},{"$f":"1-SUM($U551:BI551)","v":0},{"$f":"1-SUM($U551:BJ551)","v":0},{"$f":"1-SUM($U551:BK551)","v":0},{"$f":"1-SUM($U551:BL551)","v":0},{"$f":"1-SUM($U551:BM551)","v":0},{"$f":"1-SUM($U551:BN551)","v":0},{"$f":"1-SUM($U551:BO551)","v":0},{"$f":"1-SUM($U551:BP551)","v":0},{"$f":"1-SUM($U551:BQ551)","v":0},{"$f":"1-SUM($U551:BR551)","v":0},{"$f":"1-SUM($U551:BS551)","v":0},{"$f":"1-SUM($U551:BT551)","v":0},{"$f":"1-SUM($U551:BU551)","v":0},{"$f":"1-SUM($U551:BV551)","v":0},{"$f":"1-SUM($U551:BW551)","v":0},{"$f":"1-SUM($U551:BX551)","v":0},{"$f":"1-SUM($U551:BY551)","v":0},{"$f":"1-SUM($U551:BZ551)","v":0},{"$f":"1-SUM($U551:CA551)","v":0},{"$f":"1-SUM($U551:CB551)","v":0},{"$f":"1-SUM($U551:CC551)","v":0},{"$f":"1-SUM($U551:CD551)","v":0},{"$f":"1-SUM($U551:CE551)","v":0},{"$f":"1-SUM($U551:CF551)","v":0},{"$f":"1-SUM($U551:CG551)","v":0},{"$f":"1-SUM($U551:CH551)","v":0},{"$f":"1-SUM($U551:CI551)","v":0},{"$f":"1-SUM($U551:CJ551)","v":0},{"$f":"1-SUM($U551:CK551)","v":0},{"$f":"1-SUM($U551:CL551)","v":0},{"$f":"1-SUM($U551:CM551)","v":0},{"$f":"1-SUM($U551:CN551)","v":0},{"$f":"1-SUM($U551:CO551)","v":0},{"$f":"1-SUM($U551:CP551)","v":0}]
["GGDR_PCT_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D581,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E581=F581,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U551:U551)","v":1},{"$f":"1-SUM($U551:V551)","v":1},{"$f":"1-SUM($U551:W551)","v":1},{"$f":"1-SUM($U551:X551)","v":1},{"$f":"1-SUM($U551:Y551)","v":1},{"$f":"1-SUM($U551:Z551)","v":1},{"$f":"1-SUM($U551:AA551)","v":1},{"$f":"1-SUM($U551:AB551)","v":1},{"$f":"1-SUM($U551:AC551)","v":0},{"$f":"1-SUM($U551:AD551)","v":0},{"$f":"1-SUM($U551:AE551)","v":0},{"$f":"1-SUM($U551:AF551)","v":0},{"$f":"1-SUM($U551:AG551)","v":0},{"$f":"1-SUM($U551:AH551)","v":0},{"$f":"1-SUM($U551:AI551)","v":0},{"$f":"1-SUM($U551:AJ551)","v":0},{"$f":"1-SUM($U551:AK551)","v":0},{"$f":"1-SUM($U551:AL551)","v":0},{"$f":"1-SUM($U551:AM551)","v":0},{"$f":"1-SUM($U551:AN551)","v":0},{"$f":"1-SUM($U551:AO551)","v":0},{"$f":"1-SUM($U551:AP551)","v":0},{"$f":"1-SUM($U551:AQ551)","v":0},{"$f":"1-SUM($U551:AR551)","v":0},{"$f":"1-SUM($U551:AS551)","v":0},{"$f":"1-SUM($U551:AT551)","v":0},{"$f":"1-SUM($U551:AU551)","v":0},{"$f":"1-SUM($U551:AV551)","v":0},{"$f":"1-SUM($U551:AW551)","v":0},{"$f":"1-SUM($U551:AX551)","v":0},{"$f":"1-SUM($U551:AY551)","v":0},{"$f":"1-SUM($U551:AZ551)","v":0},{"$f":"1-SUM($U551:BA551)","v":0},{"$f":"1-SUM($U551:BB551)","v":0},{"$f":"1-SUM($U551:BC551)","v":0},{"$f":"1-SUM($U551:BD551)","v":0},{"$f":"1-SUM($U551:BE551)","v":0},{"$f":"1-SUM($U551:BF551)","v":0},{"$f":"1-SUM($U551:BG551)","v":0},{"$f":"1-SUM($U551:BH551)","v":0},{"$f":"1-SUM($U551:BI551)","v":0},{"$f":"1-SUM($U551:BJ551)","v":0},{"$f":"1-SUM($U551:BK551)","v":0},{"$f":"1-SUM($U551:BL551)","v":0},{"$f":"1-SUM($U551:BM551)","v":0},{"$f":"1-SUM($U551:BN551)","v":0},{"$f":"1-SUM($U551:BO551)","v":0},{"$f":"1-SUM($U551:BP551)","v":0},{"$f":"1-SUM($U551:BQ551)","v":0},{"$f":"1-SUM($U551:BR551)","v":0},{"$f":"1-SUM($U551:BS551)","v":0},{"$f":"1-SUM($U551:BT551)","v":0},{"$f":"1-SUM($U551:BU551)","v":0},{"$f":"1-SUM($U551:BV551)","v":0},{"$f":"1-SUM($U551:BW551)","v":0},{"$f":"1-SUM($U551:BX551)","v":0},{"$f":"1-SUM($U551:BY551)","v":0},{"$f":"1-SUM($U551:BZ551)","v":0},{"$f":"1-SUM($U551:CA551)","v":0},{"$f":"1-SUM($U551:CB551)","v":0},{"$f":"1-SUM($U551:CC551)","v":0},{"$f":"1-SUM($U551:CD551)","v":0},{"$f":"1-SUM($U551:CE551)","v":0},{"$f":"1-SUM($U551:CF551)","v":0},{"$f":"1-SUM($U551:CG551)","v":0},{"$f":"1-SUM($U551:CH551)","v":0},{"$f":"1-SUM($U551:CI551)","v":0},{"$f":"1-SUM($U551:CJ551)","v":0},{"$f":"1-SUM($U551:CK551)","v":0},{"$f":"1-SUM($U551:CL551)","v":0},{"$f":"1-SUM($U551:CM551)","v":0}]
["GGDR_PCT_4_14",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D584,\"=X\")+$C$6","v":4},14,{"$f":"R537","v":8},{"$f":"R538","v":8},2037,2045,2045,{"$f":"AI535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E584=F584,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U551:U551)","v":1},{"$f":"1-SUM($U551:V551)","v":1},{"$f":"1-SUM($U551:W551)","v":1},{"$f":"1-SUM($U551:X551)","v":1},{"$f":"1-SUM($U551:Y551)","v":1},{"$f":"1-SUM($U551:Z551)","v":1},{"$f":"1-SUM($U551:AA551)","v":1},{"$f":"1-SUM($U551:AB551)","v":1},{"$f":"1-SUM($U551:AC551)","v":0},{"$f":"1-SUM($U551:AD551)","v":0},{"$f":"1-SUM($U551:AE551)","v":0},{"$f":"1-SUM($U551:AF551)","v":0},{"$f":"1-SUM($U551:AG551)","v":0},{"$f":"1-SUM($U551:AH551)","v":0},{"$f":"1-SUM($U551:AI551)","v":0},{"$f":"1-SUM($U551:AJ551)","v":0},{"$f":"1-SUM($U551:AK551)","v":0},{"$f":"1-SUM($U551:AL551)","v":0},{"$f":"1-SUM($U551:AM551)","v":0},{"$f":"1-SUM($U551:AN551)","v":0},{"$f":"1-SUM($U551:AO551)","v":0},{"$f":"1-SUM($U551:AP551)","v":0},{"$f":"1-SUM($U551:AQ551)","v":0},{"$f":"1-SUM($U551:AR551)","v":0},{"$f":"1-SUM($U551:AS551)","v":0},{"$f":"1-SUM($U551:AT551)","v":0},{"$f":"1-SUM($U551:AU551)","v":0},{"$f":"1-SUM($U551:AV551)","v":0},{"$f":"1-SUM($U551:AW551)","v":0},{"$f":"1-SUM($U551:AX551)","v":0},{"$f":"1-SUM($U551:AY551)","v":0},{"$f":"1-SUM($U551:AZ551)","v":0},{"$f":"1-SUM($U551:BA551)","v":0},{"$f":"1-SUM($U551:BB551)","v":0},{"$f":"1-SUM($U551:BC551)","v":0},{"$f":"1-SUM($U551:BD551)","v":0},{"$f":"1-SUM($U551:BE551)","v":0},{"$f":"1-SUM($U551:BF551)","v":0},{"$f":"1-SUM($U551:BG551)","v":0},{"$f":"1-SUM($U551:BH551)","v":0},{"$f":"1-SUM($U551:BI551)","v":0},{"$f":"1-SUM($U551:BJ551)","v":0},{"$f":"1-SUM($U551:BK551)","v":0},{"$f":"1-SUM($U551:BL551)","v":0},{"$f":"1-SUM($U551:BM551)","v":0},{"$f":"1-SUM($U551:BN551)","v":0},{"$f":"1-SUM($U551:BO551)","v":0},{"$f":"1-SUM($U551:BP551)","v":0},{"$f":"1-SUM($U551:BQ551)","v":0},{"$f":"1-SUM($U551:BR551)","v":0},{"$f":"1-SUM($U551:BS551)","v":0},{"$f":"1-SUM($U551:BT551)","v":0},{"$f":"1-SUM($U551:BU551)","v":0},{"$f":"1-SUM($U551:BV551)","v":0},{"$f":"1-SUM($U551:BW551)","v":0},{"$f":"1-SUM($U551:BX551)","v":0},{"$f":"1-SUM($U551:BY551)","v":0},{"$f":"1-SUM($U551:BZ551)","v":0},{"$f":"1-SUM($U551:CA551)","v":0},{"$f":"1-SUM($U551:CB551)","v":0},{"$f":"1-SUM($U551:CC551)","v":0},{"$f":"1-SUM($U551:CD551)","v":0},{"$f":"1-SUM($U551:CE551)","v":0},{"$f":"1-SUM($U551:CF551)","v":0},{"$f":"1-SUM($U551:CG551)","v":0},{"$f":"1-SUM($U551:CH551)","v":0},{"$f":"1-SUM($U551:CI551)","v":0},{"$f":"1-SUM($U551:CJ551)","v":0}]
[{"$f":"Q588&\"_\"&C588&\"_\"&D588","v":"ISS_CALC_INT_4_1"},{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D588,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,{"$f":"G588+E588","v":2032},{"$f":"G588+F588","v":2032},{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E588=F588,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,{"$f":"$V533*V535*V554*V571/$V535","v":0},1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,1.2792541927685763E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V533*CH535*CH554*CH571/$V535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_4_4",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D591,\"=X\")+$C$6","v":4},4,{"$f":"R537","v":8},{"$f":"R538","v":8},2027,2035,2035,{"$f":"Y535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E591=F591,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,null,null,null,{"$f":"$Y533*Y535*Y557*Y574/$Y535","v":0},8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,8.1445446273929988E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Y533*CK535*CK557*CK574/$Y535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_4_7",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D594,\"=X\")+$C$6","v":4},7,{"$f":"R537","v":8},{"$f":"R538","v":8},2030,2038,2038,{"$f":"AB535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E594=F594,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,{"$f":"$AB533*AB535*AB560*AB577/$AB535","v":0},1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,1.30735163312808E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AB533*CN535*CN560*CN577/$AB535","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D595,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E595=F595,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC533*AC535*AC561*AC578/$AC535","v":0},1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,1.9061741525491682E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AC533*CO535*CO561*CO578/$AC535","v":0},0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D598,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E598=F598,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF533*AF535*AF564*AF581/$AF535","v":0},1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,1.5205651418044719E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AF533*CR535*CR564*CR581/$AF535","v":0},0,0,0,0,0,0,0]
["ISS_CALC_INT_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D602,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E602=F602,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI533*AJ535*AJ568*AJ585/$AI535","v":0},{"$f":"$AI533*AK535*AK568*AK585/$AI535","v":0},{"$f":"$AI533*AL535*AL568*AL585/$AI535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI533*CX535*CX568*CX585/$AI535","v":0},0]
[{"$f":"Q605&\"_\"&C605&\"_\"&D605","v":"ISS_CALC_AMT_4_1"},{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D605,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,{"$f":"G605+E605","v":2032},{"$f":"G605+F605","v":2032},{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E605=F605,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,{"$f":"V533*V535*U551/V535","v":0},{"$f":"V533*W535*V551/V535","v":0},{"$f":"V533*X535*W551/V535","v":0},{"$f":"V533*Y535*X551/V535","v":0},{"$f":"V533*Z535*Y551/V535","v":0},{"$f":"V533*AA535*Z551/V535","v":0},{"$f":"V533*AB535*AA551/V535","v":0},{"$f":"V533*AC535*AB551/V535","v":0},{"$f":"V533*AD535*AC551/V535","v":0.31981354819214403},{"$f":"V533*AE535*AD551/V535","v":0},{"$f":"V533*AF535*AE551/V535","v":0},{"$f":"V533*AG535*AF551/V535","v":0},{"$f":"V533*AH535*AG551/V535","v":0},{"$f":"V533*AI535*AH551/V535","v":0},{"$f":"$V533*AJ535*AI551/$V535","v":0},{"$f":"$V533*AK535*AJ551/$V535","v":0},{"$f":"$V533*AL535*AK551/$V535","v":0},{"$f":"$V533*AM535*AL551/$V535","v":0},{"$f":"$V533*AN535*AM551/$V535","v":0},{"$f":"$V533*AO535*AN551/$V535","v":0},{"$f":"$V533*AP535*AO551/$V535","v":0},{"$f":"$V533*AQ535*AP551/$V535","v":0},{"$f":"$V533*AR535*AQ551/$V535","v":0},{"$f":"$V533*AS535*AR551/$V535","v":0},{"$f":"$V533*AT535*AS551/$V535","v":0},{"$f":"$V533*AU535*AT551/$V535","v":0},{"$f":"$V533*AV535*AU551/$V535","v":0},{"$f":"$V533*AW535*AV551/$V535","v":0},{"$f":"$V533*AX535*AW551/$V535","v":0},{"$f":"$V533*AY535*AX551/$V535","v":0},{"$f":"$V533*AZ535*AY551/$V535","v":0},{"$f":"$V533*BA535*AZ551/$V535","v":0},{"$f":"$V533*BB535*BA551/$V535","v":0},{"$f":"$V533*BC535*BB551/$V535","v":0},{"$f":"$V533*BD535*BC551/$V535","v":0},{"$f":"$V533*BE535*BD551/$V535","v":0},{"$f":"$V533*BF535*BE551/$V535","v":0},{"$f":"$V533*BG535*BF551/$V535","v":0},{"$f":"$V533*BH535*BG551/$V535","v":0},{"$f":"$V533*BI535*BH551/$V535","v":0},{"$f":"$V533*BJ535*BI551/$V535","v":0},{"$f":"$V533*BK535*BJ551/$V535","v":0},{"$f":"$V533*BL535*BK551/$V535","v":0},{"$f":"$V533*BM535*BL551/$V535","v":0},{"$f":"$V533*BN535*BM551/$V535","v":0},{"$f":"$V533*BO535*BN551/$V535","v":0},{"$f":"$V533*BP535*BO551/$V535","v":0},{"$f":"$V533*BQ535*BP551/$V535","v":0},{"$f":"$V533*BR535*BQ551/$V535","v":0},{"$f":"$V533*BS535*BR551/$V535","v":0},{"$f":"$V533*BT535*BS551/$V535","v":0},{"$f":"$V533*BU535*BT551/$V535","v":0},{"$f":"$V533*BV535*BU551/$V535","v":0},{"$f":"$V533*BW535*BV551/$V535","v":0},{"$f":"$V533*BX535*BW551/$V535","v":0},{"$f":"$V533*BY535*BX551/$V535","v":0},{"$f":"$V533*BZ535*BY551/$V535","v":0},{"$f":"$V533*CA535*BZ551/$V535","v":0},{"$f":"$V533*CB535*CA551/$V535","v":0},{"$f":"$V533*CC535*CB551/$V535","v":0},{"$f":"$V533*CD535*CC551/$V535","v":0},{"$f":"$V533*CE535*CD551/$V535","v":0},{"$f":"$V533*CF535*CE551/$V535","v":0},{"$f":"$V533*CG535*CF551/$V535","v":0},{"$f":"$V533*CH535*CG551/$V535","v":0},{"$f":"$V533*CI535*CH551/$V535","v":0},{"$f":"$V533*CJ535*CI551/$V535","v":0},{"$f":"$V533*CK535*CJ551/$V535","v":0},{"$f":"$V533*CL535*CK551/$V535","v":0},{"$f":"$V533*CM535*CL551/$V535","v":0},{"$f":"$V533*CN535*CM551/$V535","v":0},{"$f":"$V533*CO535*CN551/$V535","v":0},{"$f":"$V533*CP535*CO551/$V535","v":0},{"$f":"$V533*CQ535*CP551/$V535","v":0},{"$f":"$V533*CR535*CQ551/$V535","v":0},{"$f":"$V533*CS535*CR551/$V535","v":0},{"$f":"$V533*CT535*CS551/$V535","v":0},{"$f":"$V533*CU535*CT551/$V535","v":0},{"$f":"$V533*CV535*CU551/$V535","v":0},{"$f":"$V533*CW535*CV551/$V535","v":0},{"$f":"$V533*CX535*CW551/$V535","v":0},{"$f":"$V533*CY535*CX551/$V535","v":0}]
["ISS_CALC_AMT_4_4",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D608,\"=X\")+$C$6","v":4},4,{"$f":"R537","v":8},{"$f":"R538","v":8},2027,2035,2035,{"$f":"Y535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E608=F608,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,null,null,null,{"$f":"Y533*Y535*U551/Y535","v":0},{"$f":"Y533*Z535*V551/Y535","v":0},{"$f":"Y533*AA535*W551/Y535","v":0},{"$f":"Y533*AB535*X551/Y535","v":0},{"$f":"Y533*AC535*Y551/Y535","v":0},{"$f":"Y533*AD535*Z551/Y535","v":0},{"$f":"Y533*AE535*AA551/Y535","v":0},{"$f":"Y533*AF535*AB551/Y535","v":0},{"$f":"Y533*AG535*AC551/Y535","v":0.20361361568482497},{"$f":"Y533*AH535*AD551/Y535","v":0},{"$f":"Y533*AI535*AE551/Y535","v":0},{"$f":"$Y533*AJ535*AF551/$Y535","v":0},{"$f":"$Y533*AK535*AG551/$Y535","v":0},{"$f":"$Y533*AL535*AH551/$Y535","v":0},{"$f":"$Y533*AM535*AI551/$Y535","v":0},{"$f":"$Y533*AN535*AJ551/$Y535","v":0},{"$f":"$Y533*AO535*AK551/$Y535","v":0},{"$f":"$Y533*AP535*AL551/$Y535","v":0},{"$f":"$Y533*AQ535*AM551/$Y535","v":0},{"$f":"$Y533*AR535*AN551/$Y535","v":0},{"$f":"$Y533*AS535*AO551/$Y535","v":0},{"$f":"$Y533*AT535*AP551/$Y535","v":0},{"$f":"$Y533*AU535*AQ551/$Y535","v":0},{"$f":"$Y533*AV535*AR551/$Y535","v":0},{"$f":"$Y533*AW535*AS551/$Y535","v":0},{"$f":"$Y533*AX535*AT551/$Y535","v":0},{"$f":"$Y533*AY535*AU551/$Y535","v":0},{"$f":"$Y533*AZ535*AV551/$Y535","v":0},{"$f":"$Y533*BA535*AW551/$Y535","v":0},{"$f":"$Y533*BB535*AX551/$Y535","v":0},{"$f":"$Y533*BC535*AY551/$Y535","v":0},{"$f":"$Y533*BD535*AZ551/$Y535","v":0},{"$f":"$Y533*BE535*BA551/$Y535","v":0},{"$f":"$Y533*BF535*BB551/$Y535","v":0},{"$f":"$Y533*BG535*BC551/$Y535","v":0},{"$f":"$Y533*BH535*BD551/$Y535","v":0},{"$f":"$Y533*BI535*BE551/$Y535","v":0},{"$f":"$Y533*BJ535*BF551/$Y535","v":0},{"$f":"$Y533*BK535*BG551/$Y535","v":0},{"$f":"$Y533*BL535*BH551/$Y535","v":0},{"$f":"$Y533*BM535*BI551/$Y535","v":0},{"$f":"$Y533*BN535*BJ551/$Y535","v":0},{"$f":"$Y533*BO535*BK551/$Y535","v":0},{"$f":"$Y533*BP535*BL551/$Y535","v":0},{"$f":"$Y533*BQ535*BM551/$Y535","v":0},{"$f":"$Y533*BR535*BN551/$Y535","v":0},{"$f":"$Y533*BS535*BO551/$Y535","v":0},{"$f":"$Y533*BT535*BP551/$Y535","v":0},{"$f":"$Y533*BU535*BQ551/$Y535","v":0},{"$f":"$Y533*BV535*BR551/$Y535","v":0},{"$f":"$Y533*BW535*BS551/$Y535","v":0},{"$f":"$Y533*BX535*BT551/$Y535","v":0},{"$f":"$Y533*BY535*BU551/$Y535","v":0},{"$f":"$Y533*BZ535*BV551/$Y535","v":0},{"$f":"$Y533*CA535*BW551/$Y535","v":0},{"$f":"$Y533*CB535*BX551/$Y535","v":0},{"$f":"$Y533*CC535*BY551/$Y535","v":0},{"$f":"$Y533*CD535*BZ551/$Y535","v":0},{"$f":"$Y533*CE535*CA551/$Y535","v":0},{"$f":"$Y533*CF535*CB551/$Y535","v":0},{"$f":"$Y533*CG535*CC551/$Y535","v":0},{"$f":"$Y533*CH535*CD551/$Y535","v":0},{"$f":"$Y533*CI535*CE551/$Y535","v":0},{"$f":"$Y533*CJ535*CF551/$Y535","v":0},{"$f":"$Y533*CK535*CG551/$Y535","v":0},{"$f":"$Y533*CL535*CH551/$Y535","v":0},{"$f":"$Y533*CM535*CI551/$Y535","v":0},{"$f":"$Y533*CN535*CJ551/$Y535","v":0},{"$f":"$Y533*CO535*CK551/$Y535","v":0},{"$f":"$Y533*CP535*CL551/$Y535","v":0},{"$f":"$Y533*CQ535*CM551/$Y535","v":0},{"$f":"$Y533*CR535*CN551/$Y535","v":0},{"$f":"$Y533*CS535*CO551/$Y535","v":0},{"$f":"$Y533*CT535*CP551/$Y535","v":0},{"$f":"$Y533*CU535*CQ551/$Y535","v":0},{"$f":"$Y533*CV535*CR551/$Y535","v":0},{"$f":"$Y533*CW535*CS551/$Y535","v":0},{"$f":"$Y533*CX535*CT551/$Y535","v":0},{"$f":"$Y533*CY535*CU551/$Y535","v":0}]
["ISS_CALC_AMT_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D612,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E612=F612,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC533*AC535*U551/AC535","v":0},{"$f":"AC533*AD535*V551/AC535","v":0},{"$f":"AC533*AE535*W551/AC535","v":0},{"$f":"AC533*AF535*X551/AC535","v":0},{"$f":"AC533*AG535*Y551/AC535","v":0},{"$f":"AC533*AH535*Z551/AC535","v":0},{"$f":"AC533*AI535*AA551/AC535","v":0},{"$f":"$AC533*AJ535*AB551/$AC535","v":0},{"$f":"$AC533*AK535*AC551/$AC535","v":0.476543538137292},{"$f":"$AC533*AL535*AD551/$AC535","v":0},{"$f":"$AC533*AM535*AE551/$AC535","v":0},{"$f":"$AC533*AN535*AF551/$AC535","v":0},{"$f":"$AC533*AO535*AG551/$AC535","v":0},{"$f":"$AC533*AP535*AH551/$AC535","v":0},{"$f":"$AC533*AQ535*AI551/$AC535","v":0},{"$f":"$AC533*AR535*AJ551/$AC535","v":0},{"$f":"$AC533*AS535*AK551/$AC535","v":0},{"$f":"$AC533*AT535*AL551/$AC535","v":0},{"$f":"$AC533*AU535*AM551/$AC535","v":0},{"$f":"$AC533*AV535*AN551/$AC535","v":0},{"$f":"$AC533*AW535*AO551/$AC535","v":0},{"$f":"$AC533*AX535*AP551/$AC535","v":0},{"$f":"$AC533*AY535*AQ551/$AC535","v":0},{"$f":"$AC533*AZ535*AR551/$AC535","v":0},{"$f":"$AC533*BA535*AS551/$AC535","v":0},{"$f":"$AC533*BB535*AT551/$AC535","v":0},{"$f":"$AC533*BC535*AU551/$AC535","v":0},{"$f":"$AC533*BD535*AV551/$AC535","v":0},{"$f":"$AC533*BE535*AW551/$AC535","v":0},{"$f":"$AC533*BF535*AX551/$AC535","v":0},{"$f":"$AC533*BG535*AY551/$AC535","v":0},{"$f":"$AC533*BH535*AZ551/$AC535","v":0},{"$f":"$AC533*BI535*BA551/$AC535","v":0},{"$f":"$AC533*BJ535*BB551/$AC535","v":0},{"$f":"$AC533*BK535*BC551/$AC535","v":0},{"$f":"$AC533*BL535*BD551/$AC535","v":0},{"$f":"$AC533*BM535*BE551/$AC535","v":0},{"$f":"$AC533*BN535*BF551/$AC535","v":0},{"$f":"$AC533*BO535*BG551/$AC535","v":0},{"$f":"$AC533*BP535*BH551/$AC535","v":0},{"$f":"$AC533*BQ535*BI551/$AC535","v":0},{"$f":"$AC533*BR535*BJ551/$AC535","v":0},{"$f":"$AC533*BS535*BK551/$AC535","v":0},{"$f":"$AC533*BT535*BL551/$AC535","v":0},{"$f":"$AC533*BU535*BM551/$AC535","v":0},{"$f":"$AC533*BV535*BN551/$AC535","v":0},{"$f":"$AC533*BW535*BO551/$AC535","v":0},{"$f":"$AC533*BX535*BP551/$AC535","v":0},{"$f":"$AC533*BY535*BQ551/$AC535","v":0},{"$f":"$AC533*BZ535*BR551/$AC535","v":0},{"$f":"$AC533*CA535*BS551/$AC535","v":0},{"$f":"$AC533*CB535*BT551/$AC535","v":0},{"$f":"$AC533*CC535*BU551/$AC535","v":0},{"$f":"$AC533*CD535*BV551/$AC535","v":0},{"$f":"$AC533*CE535*BW551/$AC535","v":0},{"$f":"$AC533*CF535*BX551/$AC535","v":0},{"$f":"$AC533*CG535*BY551/$AC535","v":0},{"$f":"$AC533*CH535*BZ551/$AC535","v":0},{"$f":"$AC533*CI535*CA551/$AC535","v":0},{"$f":"$AC533*CJ535*CB551/$AC535","v":0},{"$f":"$AC533*CK535*CC551/$AC535","v":0},{"$f":"$AC533*CL535*CD551/$AC535","v":0},{"$f":"$AC533*CM535*CE551/$AC535","v":0},{"$f":"$AC533*CN535*CF551/$AC535","v":0},{"$f":"$AC533*CO535*CG551/$AC535","v":0},{"$f":"$AC533*CP535*CH551/$AC535","v":0},{"$f":"$AC533*CQ535*CI551/$AC535","v":0},{"$f":"$AC533*CR535*CJ551/$AC535","v":0},{"$f":"$AC533*CS535*CK551/$AC535","v":0},{"$f":"$AC533*CT535*CL551/$AC535","v":0},{"$f":"$AC533*CU535*CM551/$AC535","v":0},{"$f":"$AC533*CV535*CN551/$AC535","v":0},{"$f":"$AC533*CW535*CO551/$AC535","v":0},{"$f":"$AC533*CX535*CP551/$AC535","v":0},{"$f":"$AC533*CY535*CQ551/$AC535","v":0}]
["ISS_CALC_AMT_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D615,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E615=F615,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF533*AF535*U551/AF535","v":0},{"$f":"AF533*AG535*V551/AF535","v":0},{"$f":"AF533*AH535*W551/AF535","v":0},{"$f":"AF533*AI535*X551/AF535","v":0},{"$f":"$AF533*AJ535*Y551/$AF535","v":0},{"$f":"$AF533*AK535*Z551/$AF535","v":0},{"$f":"$AF533*AL535*AA551/$AF535","v":0},{"$f":"$AF533*AM535*AB551/$AF535","v":0},{"$f":"$AF533*AN535*AC551/$AF535","v":0.38014128545111797},{"$f":"$AF533*AO535*AD551/$AF535","v":0},{"$f":"$AF533*AP535*AE551/$AF535","v":0},{"$f":"$AF533*AQ535*AF551/$AF535","v":0},{"$f":"$AF533*AR535*AG551/$AF535","v":0},{"$f":"$AF533*AS535*AH551/$AF535","v":0},{"$f":"$AF533*AT535*AI551/$AF535","v":0},{"$f":"$AF533*AU535*AJ551/$AF535","v":0},{"$f":"$AF533*AV535*AK551/$AF535","v":0},{"$f":"$AF533*AW535*AL551/$AF535","v":0},{"$f":"$AF533*AX535*AM551/$AF535","v":0},{"$f":"$AF533*AY535*AN551/$AF535","v":0},{"$f":"$AF533*AZ535*AO551/$AF535","v":0},{"$f":"$AF533*BA535*AP551/$AF535","v":0},{"$f":"$AF533*BB535*AQ551/$AF535","v":0},{"$f":"$AF533*BC535*AR551/$AF535","v":0},{"$f":"$AF533*BD535*AS551/$AF535","v":0},{"$f":"$AF533*BE535*AT551/$AF535","v":0},{"$f":"$AF533*BF535*AU551/$AF535","v":0},{"$f":"$AF533*BG535*AV551/$AF535","v":0},{"$f":"$AF533*BH535*AW551/$AF535","v":0},{"$f":"$AF533*BI535*AX551/$AF535","v":0},{"$f":"$AF533*BJ535*AY551/$AF535","v":0},{"$f":"$AF533*BK535*AZ551/$AF535","v":0},{"$f":"$AF533*BL535*BA551/$AF535","v":0},{"$f":"$AF533*BM535*BB551/$AF535","v":0},{"$f":"$AF533*BN535*BC551/$AF535","v":0},{"$f":"$AF533*BO535*BD551/$AF535","v":0},{"$f":"$AF533*BP535*BE551/$AF535","v":0},{"$f":"$AF533*BQ535*BF551/$AF535","v":0},{"$f":"$AF533*BR535*BG551/$AF535","v":0},{"$f":"$AF533*BS535*BH551/$AF535","v":0},{"$f":"$AF533*BT535*BI551/$AF535","v":0},{"$f":"$AF533*BU535*BJ551/$AF535","v":0},{"$f":"$AF533*BV535*BK551/$AF535","v":0},{"$f":"$AF533*BW535*BL551/$AF535","v":0},{"$f":"$AF533*BX535*BM551/$AF535","v":0},{"$f":"$AF533*BY535*BN551/$AF535","v":0},{"$f":"$AF533*BZ535*BO551/$AF535","v":0},{"$f":"$AF533*CA535*BP551/$AF535","v":0},{"$f":"$AF533*CB535*BQ551/$AF535","v":0},{"$f":"$AF533*CC535*BR551/$AF535","v":0},{"$f":"$AF533*CD535*BS551/$AF535","v":0},{"$f":"$AF533*CE535*BT551/$AF535","v":0},{"$f":"$AF533*CF535*BU551/$AF535","v":0},{"$f":"$AF533*CG535*BV551/$AF535","v":0},{"$f":"$AF533*CH535*BW551/$AF535","v":0},{"$f":"$AF533*CI535*BX551/$AF535","v":0},{"$f":"$AF533*CJ535*BY551/$AF535","v":0},{"$f":"$AF533*CK535*BZ551/$AF535","v":0},{"$f":"$AF533*CL535*CA551/$AF535","v":0},{"$f":"$AF533*CM535*CB551/$AF535","v":0},{"$f":"$AF533*CN535*CC551/$AF535","v":0},{"$f":"$AF533*CO535*CD551/$AF535","v":0},{"$f":"$AF533*CP535*CE551/$AF535","v":0},{"$f":"$AF533*CQ535*CF551/$AF535","v":0},{"$f":"$AF533*CR535*CG551/$AF535","v":0},{"$f":"$AF533*CS535*CH551/$AF535","v":0},{"$f":"$AF533*CT535*CI551/$AF535","v":0},{"$f":"$AF533*CU535*CJ551/$AF535","v":0},{"$f":"$AF533*CV535*CK551/$AF535","v":0},{"$f":"$AF533*CW535*CL551/$AF535","v":0},{"$f":"$AF533*CX535*CM551/$AF535","v":0},{"$f":"$AF533*CY535*CN551/$AF535","v":0}]
["ISS_CALC_AMT_4_14",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D618,\"=X\")+$C$6","v":4},14,{"$f":"R537","v":8},{"$f":"R538","v":8},2037,2045,2045,{"$f":"AI535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E618=F618,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI533*AI535*U551/AI535","v":0},{"$f":"$AI533*AJ535*V551/$AI535","v":0},{"$f":"$AI533*AK535*W551/$AI535","v":0},{"$f":"$AI533*AL535*X551/$AI535","v":0},{"$f":"$AI533*AM535*Y551/$AI535","v":0},{"$f":"$AI533*AN535*Z551/$AI535","v":0},{"$f":"$AI533*AO535*AA551/$AI535","v":0},{"$f":"$AI533*AP535*AB551/$AI535","v":0},{"$f":"$AI533*AQ535*AC551/$AI535","v":0},{"$f":"$AI533*AR535*AD551/$AI535","v":0},{"$f":"$AI533*AS535*AE551/$AI535","v":0},{"$f":"$AI533*AT535*AF551/$AI535","v":0},{"$f":"$AI533*AU535*AG551/$AI535","v":0},{"$f":"$AI533*AV535*AH551/$AI535","v":0},{"$f":"$AI533*AW535*AI551/$AI535","v":0},{"$f":"$AI533*AX535*AJ551/$AI535","v":0},{"$f":"$AI533*AY535*AK551/$AI535","v":0},{"$f":"$AI533*AZ535*AL551/$AI535","v":0},{"$f":"$AI533*BA535*AM551/$AI535","v":0},{"$f":"$AI533*BB535*AN551/$AI535","v":0},{"$f":"$AI533*BC535*AO551/$AI535","v":0},{"$f":"$AI533*BD535*AP551/$AI535","v":0},{"$f":"$AI533*BE535*AQ551/$AI535","v":0},{"$f":"$AI533*BF535*AR551/$AI535","v":0},{"$f":"$AI533*BG535*AS551/$AI535","v":0},{"$f":"$AI533*BH535*AT551/$AI535","v":0},{"$f":"$AI533*BI535*AU551/$AI535","v":0},{"$f":"$AI533*BJ535*AV551/$AI535","v":0},{"$f":"$AI533*BK535*AW551/$AI535","v":0},{"$f":"$AI533*BL535*AX551/$AI535","v":0},{"$f":"$AI533*BM535*AY551/$AI535","v":0},{"$f":"$AI533*BN535*AZ551/$AI535","v":0},{"$f":"$AI533*BO535*BA551/$AI535","v":0},{"$f":"$AI533*BP535*BB551/$AI535","v":0},{"$f":"$AI533*BQ535*BC551/$AI535","v":0},{"$f":"$AI533*BR535*BD551/$AI535","v":0},{"$f":"$AI533*BS535*BE551/$AI535","v":0},{"$f":"$AI533*BT535*BF551/$AI535","v":0},{"$f":"$AI533*BU535*BG551/$AI535","v":0},{"$f":"$AI533*BV535*BH551/$AI535","v":0},{"$f":"$AI533*BW535*BI551/$AI535","v":0},{"$f":"$AI533*BX535*BJ551/$AI535","v":0},{"$f":"$AI533*BY535*BK551/$AI535","v":0},{"$f":"$AI533*BZ535*BL551/$AI535","v":0},{"$f":"$AI533*CA535*BM551/$AI535","v":0},{"$f":"$AI533*CB535*BN551/$AI535","v":0},{"$f":"$AI533*CC535*BO551/$AI535","v":0},{"$f":"$AI533*CD535*BP551/$AI535","v":0},{"$f":"$AI533*CE535*BQ551/$AI535","v":0},{"$f":"$AI533*CF535*BR551/$AI535","v":0},{"$f":"$AI533*CG535*BS551/$AI535","v":0},{"$f":"$AI533*CH535*BT551/$AI535","v":0},{"$f":"$AI533*CI535*BU551/$AI535","v":0},{"$f":"$AI533*CJ535*BV551/$AI535","v":0},{"$f":"$AI533*CK535*BW551/$AI535","v":0},{"$f":"$AI533*CL535*BX551/$AI535","v":0},{"$f":"$AI533*CM535*BY551/$AI535","v":0},{"$f":"$AI533*CN535*BZ551/$AI535","v":0},{"$f":"$AI533*CO535*CA551/$AI535","v":0},{"$f":"$AI533*CP535*CB551/$AI535","v":0},{"$f":"$AI533*CQ535*CC551/$AI535","v":0},{"$f":"$AI533*CR535*CD551/$AI535","v":0},{"$f":"$AI533*CS535*CE551/$AI535","v":0},{"$f":"$AI533*CT535*CF551/$AI535","v":0},{"$f":"$AI533*CU535*CG551/$AI535","v":0},{"$f":"$AI533*CV535*CH551/$AI535","v":0},{"$f":"$AI533*CW535*CI551/$AI535","v":0},{"$f":"$AI533*CX535*CJ551/$AI535","v":0},{"$f":"$AI533*CY535*CK551/$AI535","v":0}]
["ISS_CALC_AMT_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D619,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E619=F619,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ533*AJ535*U551/$AJ535","v":0},{"$f":"$AJ533*AK535*V551/$AJ535","v":0},{"$f":"$AJ533*AL535*W551/$AJ535","v":0},{"$f":"$AJ533*AM535*X551/$AJ535","v":0},{"$f":"$AJ533*AN535*Y551/$AJ535","v":0},{"$f":"$AJ533*AO535*Z551/$AJ535","v":0},{"$f":"$AJ533*AP535*AA551/$AJ535","v":0},{"$f":"$AJ533*AQ535*AB551/$AJ535","v":0},{"$f":"$AJ533*AR535*AC551/$AJ535","v":0},{"$f":"$AJ533*AS535*AD551/$AJ535","v":0},{"$f":"$AJ533*AT535*AE551/$AJ535","v":0},{"$f":"$AJ533*AU535*AF551/$AJ535","v":0},{"$f":"$AJ533*AV535*AG551/$AJ535","v":0},{"$f":"$AJ533*AW535*AH551/$AJ535","v":0},{"$f":"$AJ533*AX535*AI551/$AJ535","v":0},{"$f":"$AJ533*AY535*AJ551/$AJ535","v":0},{"$f":"$AJ533*AZ535*AK551/$AJ535","v":0},{"$f":"$AJ533*BA535*AL551/$AJ535","v":0},{"$f":"$AJ533*BB535*AM551/$AJ535","v":0},{"$f":"$AJ533*BC535*AN551/$AJ535","v":0},{"$f":"$AJ533*BD535*AO551/$AJ535","v":0},{"$f":"$AJ533*BE535*AP551/$AJ535","v":0},{"$f":"$AJ533*BF535*AQ551/$AJ535","v":0},{"$f":"$AJ533*BG535*AR551/$AJ535","v":0},{"$f":"$AJ533*BH535*AS551/$AJ535","v":0},{"$f":"$AJ533*BI535*AT551/$AJ535","v":0},{"$f":"$AJ533*BJ535*AU551/$AJ535","v":0},{"$f":"$AJ533*BK535*AV551/$AJ535","v":0},{"$f":"$AJ533*BL535*AW551/$AJ535","v":0},{"$f":"$AJ533*BM535*AX551/$AJ535","v":0},{"$f":"$AJ533*BN535*AY551/$AJ535","v":0},{"$f":"$AJ533*BO535*AZ551/$AJ535","v":0},{"$f":"$AJ533*BP535*BA551/$AJ535","v":0},{"$f":"$AJ533*BQ535*BB551/$AJ535","v":0},{"$f":"$AJ533*BR535*BC551/$AJ535","v":0},{"$f":"$AJ533*BS535*BD551/$AJ535","v":0},{"$f":"$AJ533*BT535*BE551/$AJ535","v":0},{"$f":"$AJ533*BU535*BF551/$AJ535","v":0},{"$f":"$AJ533*BV535*BG551/$AJ535","v":0},{"$f":"$AJ533*BW535*BH551/$AJ535","v":0},{"$f":"$AJ533*BX535*BI551/$AJ535","v":0},{"$f":"$AJ533*BY535*BJ551/$AJ535","v":0},{"$f":"$AJ533*BZ535*BK551/$AJ535","v":0},{"$f":"$AJ533*CA535*BL551/$AJ535","v":0},{"$f":"$AJ533*CB535*BM551/$AJ535","v":0},{"$f":"$AJ533*CC535*BN551/$AJ535","v":0},{"$f":"$AJ533*CD535*BO551/$AJ535","v":0},{"$f":"$AJ533*CE535*BP551/$AJ535","v":0},{"$f":"$AJ533*CF535*BQ551/$AJ535","v":0},{"$f":"$AJ533*CG535*BR551/$AJ535","v":0},{"$f":"$AJ533*CH535*BS551/$AJ535","v":0},{"$f":"$AJ533*CI535*BT551/$AJ535","v":0},{"$f":"$AJ533*CJ535*BU551/$AJ535","v":0},{"$f":"$AJ533*CK535*BV551/$AJ535","v":0},{"$f":"$AJ533*CL535*BW551/$AJ535","v":0},{"$f":"$AJ533*CM535*BX551/$AJ535","v":0},{"$f":"$AJ533*CN535*BY551/$AJ535","v":0},{"$f":"$AJ533*CO535*BZ551/$AJ535","v":0},{"$f":"$AJ533*CP535*CA551/$AJ535","v":0},{"$f":"$AJ533*CQ535*CB551/$AJ535","v":0},{"$f":"$AJ533*CR535*CC551/$AJ535","v":0},{"$f":"$AJ533*CS535*CD551/$AJ535","v":0},{"$f":"$AJ533*CT535*CE551/$AJ535","v":0},{"$f":"$AJ533*CU535*CF551/$AJ535","v":0},{"$f":"$AJ533*CV535*CG551/$AJ535","v":0},{"$f":"$AJ533*CW535*CH551/$AJ535","v":0},{"$f":"$AJ533*CX535*CI551/$AJ535","v":0},{"$f":"$AJ533*CY535*CJ551/$AJ535","v":0}]
["GGD_4_1",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D622,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,2032,2032,{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E622=F622,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGD",null,null,null,null,{"$f":"V544/V535","v":4.7323460792801156E-2},4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V537","v":8.5741818095299363E-2},null,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,4.0575995669363879E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V538","v":0.36012313368318588},null,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,1.7042272997436936E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V539","v":0.22823856047944688},null,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,1.0801038568254479E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V540","v":0.1754787845211242},null,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,8.3042633792538238E-3,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V541","v":0.15521730075311638},null,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,7.3454198465545285E-3,0,0,0,0,0,0,0]
["GGD_4_5",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D626,\"=X\")+$C$6","v":4},5,{"$f":"R537","v":8},{"$f":"R538","v":8},2028,2036,2036,{"$f":"Z535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E626=F626,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGD",null,null,null,null,null,null,null,null,{"$f":"Z544/Z535","v":2.3315086366378246E-2},2.3315086366378246E-2,2.3315086366378246E-2,2.3315086366378246E-2,2.3315086366378246E-2,2.3315086366378246E-2,2.3315086366378246E-2,2.3315086366378246E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Z537","v":8.5741818095299363E-2},null,null,null,null,null,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,1.9990778941021978E-3,0,0,0,null,null,null,null,null,{"$f":"Z538","v":0.36012313368318588},null,null,null,null,null,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,8.396301964354258E-3,0,0,0,null,null,null,null,null,{"$f":"Z539","v":0.22823856047944688},null,null,null,null,null,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,5.3214017497161484E-3,0,0,0,null,null,null,null,null,{"$f":"Z540","v":0.1754787845211242},null,null,null,null,null,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,4.0913030165770888E-3,0,0,0,null,null,null,null,{"$f":"Z541","v":0.15521730075311638},null,null,null,null,null,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,3.6189047726150154E-3,0,0,0]
["GGD_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D629,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E629=F629,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC544/AC535","v":7.0515115981121035E-2},7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AC537","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,6.0460942474222165E-3,null,null,null,null,null,{"$f":"AC538","v":0.36012313368318588},null,null,null,null,null,null,null,null,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,2.5394124539154607E-2,null,null,null,null,null,{"$f":"AC539","v":0.22823856047944688},null,null,null,null,null,null,null,null,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,1.6094268563572305E-2,null,null,null,null,null,{"$f":"AC540","v":0.1754787845211242},null,null,null,null,null,null,null,null,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,1.2373906842733219E-2,null,null,null,null,{"$f":"AC541","v":0.15521730075311638},null,null,null,null,null,null,null,null,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2,1.0945165964882547E-2]
["GGD_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D632,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E632=F632,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF544/AF535","v":5.6250278699771845E-2},{"$f":"AF632-AG649","v":5.6250278699771845E-2},{"$f":"AG632-AH649","v":5.6250278699771845E-2},{"$f":"AH632-AI649","v":5.6250278699771845E-2},{"$f":"AI632-AJ649","v":5.6250278699771845E-2},{"$f":"AJ632-AK649","v":5.6250278699771845E-2},5.6250278699771845E-2,5.6250278699771845E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AF537","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD632*AF632","v":4.8230011640857298E-3},{"$f":"$DD632*AG632","v":4.8230011640857298E-3},{"$f":"$DD632*AH632","v":4.8230011640857298E-3},{"$f":"$DD632*AI632","v":4.8230011640857298E-3},{"$f":"$DD632*AJ632","v":4.8230011640857298E-3},null,null,null,null,null,{"$f":"AF538","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ632*AF632","v":2.0257026635914398E-2},{"$f":"$DZ632*AG632","v":2.0257026635914398E-2},{"$f":"$DZ632*AH632","v":2.0257026635914398E-2},{"$f":"$DZ632*AI632","v":2.0257026635914398E-2},{"$f":"$DZ632*AJ632","v":2.0257026635914398E-2},null,null,null,null,null,{"$f":"AF539","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV632*AF632","v":1.2838482637003618E-2},{"$f":"$EV632*AG632","v":1.2838482637003618E-2},{"$f":"$EV632*AH632","v":1.2838482637003618E-2},{"$f":"$EV632*AI632","v":1.2838482637003618E-2},{"$f":"$EV632*AJ632","v":1.2838482637003618E-2},null,null,null,null,null,{"$f":"AF540","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR632*AF632","v":9.8707305352104466E-3},{"$f":"$FR632*AG632","v":9.8707305352104466E-3},{"$f":"$FR632*AH632","v":9.8707305352104466E-3},{"$f":"$FR632*AI632","v":9.8707305352104466E-3},{"$f":"$FR632*AJ632","v":9.8707305352104466E-3},null,null,null,null,{"$f":"AF541","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM632*AF632","v":8.7310164263891023E-3},{"$f":"$GM632*AG632","v":8.7310164263891023E-3},{"$f":"$GM632*AH632","v":8.7310164263891023E-3},{"$f":"$GM632*AI632","v":8.7310164263891023E-3},{"$f":"$GM632*AJ632","v":8.7310164263891023E-3}]
["GGD_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D636,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E636=F636,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ544/AJ535","v":0},{"$f":"AJ636-AK653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AJ537","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD636*AJ636","v":0},null,null,null,null,null,{"$f":"AJ538","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ636*AJ636","v":0},null,null,null,null,null,{"$f":"AJ539","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV636*AJ636","v":0},null,null,null,null,null,{"$f":"AJ540","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR636*AJ636","v":0},null,null,null,null,{"$f":"AJ541","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM636*AJ636","v":0}]
["GGFA_4_1",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D639,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,2032,2032,{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E639=F639,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,{"$f":"U551*$V622","v":0},{"$f":"V551*$V622","v":0},{"$f":"W551*$V622","v":0},{"$f":"X551*$V622","v":0},{"$f":"Y551*$V622","v":0},{"$f":"Z551*$V622","v":0},{"$f":"AA551*$V622","v":0},{"$f":"AB551*$V622","v":0},{"$f":"AC551*$V622","v":4.7323460792801156E-2},{"$f":"AD551*$V622","v":0},{"$f":"AE551*$V622","v":0},{"$f":"AF551*$V622","v":0},{"$f":"AG551*$V622","v":0},{"$f":"AH551*$V622","v":0},{"$f":"AI551*$V622","v":0},{"$f":"AJ551*$V622","v":0},{"$f":"AK551*$V622","v":0},{"$f":"AL551*$V622","v":0},{"$f":"AM551*$V622","v":0},{"$f":"AN551*$V622","v":0},{"$f":"AO551*$V622","v":0},{"$f":"AP551*$V622","v":0},{"$f":"AQ551*$V622","v":0},{"$f":"AR551*$V622","v":0},{"$f":"AS551*$V622","v":0},{"$f":"AT551*$V622","v":0},{"$f":"AU551*$V622","v":0},{"$f":"AV551*$V622","v":0},{"$f":"AW551*$V622","v":0},{"$f":"AX551*$V622","v":0},{"$f":"AY551*$V622","v":0},{"$f":"AZ551*$V622","v":0},{"$f":"BA551*$V622","v":0},{"$f":"BB551*$V622","v":0},{"$f":"BC551*$V622","v":0},{"$f":"BD551*$V622","v":0},{"$f":"BE551*$V622","v":0},{"$f":"BF551*$V622","v":0},{"$f":"BG551*$V622","v":0},{"$f":"BH551*$V622","v":0},{"$f":"BI551*$V622","v":0},{"$f":"BJ551*$V622","v":0},{"$f":"BK551*$V622","v":0},{"$f":"BL551*$V622","v":0},{"$f":"BM551*$V622","v":0},{"$f":"BN551*$V622","v":0},{"$f":"BO551*$V622","v":0},{"$f":"BP551*$V622","v":0},{"$f":"BQ551*$V622","v":0},{"$f":"BR551*$V622","v":0},{"$f":"BS551*$V622","v":0},{"$f":"BT551*$V622","v":0},{"$f":"BU551*$V622","v":0},{"$f":"BV551*$V622","v":0},{"$f":"BW551*$V622","v":0},{"$f":"BX551*$V622","v":0},{"$f":"BY551*$V622","v":0},{"$f":"BZ551*$V622","v":0},{"$f":"CA551*$V622","v":0},{"$f":"CB551*$V622","v":0},{"$f":"CC551*$V622","v":0},{"$f":"CD551*$V622","v":0},{"$f":"CE551*$V622","v":0},{"$f":"CF551*$V622","v":0},{"$f":"CG551*$V622","v":0},{"$f":"CH551*$V622","v":0},{"$f":"CI551*$V622","v":0},{"$f":"CJ551*$V622","v":0},{"$f":"CK551*$V622","v":0},{"$f":"CL551*$V622","v":0},{"$f":"CM551*$V622","v":0},{"$f":"CN551*$V622","v":0},{"$f":"CO551*$V622","v":0},{"$f":"CP551*$V622","v":0},{"$f":"CQ551*$V622","v":0},{"$f":"CR551*$V622","v":0},{"$f":"CS551*$V622","v":0},{"$f":"CT551*$V622","v":0},{"$f":"CU551*$V622","v":0},{"$f":"CV551*$V622","v":0},{"$f":"CW551*$V622","v":0},{"$f":"CX551*$V622","v":0}]
["GGFA_4_2",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D640,\"=X\")+$C$6","v":4},2,{"$f":"R537","v":8},{"$f":"R538","v":8},2025,2033,2033,{"$f":"W535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E640=F640,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,null,{"$f":"U551*$W623","v":0},{"$f":"V551*$W623","v":0},{"$f":"W551*$W623","v":0},{"$f":"X551*$W623","v":0},{"$f":"Y551*$W623","v":0},{"$f":"Z551*$W623","v":0},{"$f":"AA551*$W623","v":0},{"$f":"AB551*$W623","v":0},{"$f":"AC551*$W623","v":1.932198505299219E-2},{"$f":"AD551*$W623","v":0},{"$f":"AE551*$W623","v":0},{"$f":"AF551*$W623","v":0},{"$f":"AG551*$W623","v":0},{"$f":"AH551*$W623","v":0},{"$f":"AI551*$W623","v":0},{"$f":"AJ551*$W623","v":0},{"$f":"AK551*$W623","v":0},{"$f":"AL551*$W623","v":0},{"$f":"AM551*$W623","v":0},{"$f":"AN551*$W623","v":0},{"$f":"AO551*$W623","v":0},{"$f":"AP551*$W623","v":0},{"$f":"AQ551*$W623","v":0},{"$f":"AR551*$W623","v":0},{"$f":"AS551*$W623","v":0},{"$f":"AT551*$W623","v":0},{"$f":"AU551*$W623","v":0},{"$f":"AV551*$W623","v":0},{"$f":"AW551*$W623","v":0},{"$f":"AX551*$W623","v":0},{"$f":"AY551*$W623","v":0},{"$f":"AZ551*$W623","v":0},{"$f":"BA551*$W623","v":0},{"$f":"BB551*$W623","v":0},{"$f":"BC551*$W623","v":0},{"$f":"BD551*$W623","v":0},{"$f":"BE551*$W623","v":0},{"$f":"BF551*$W623","v":0},{"$f":"BG551*$W623","v":0},{"$f":"BH551*$W623","v":0},{"$f":"BI551*$W623","v":0},{"$f":"BJ551*$W623","v":0},{"$f":"BK551*$W623","v":0},{"$f":"BL551*$W623","v":0},{"$f":"BM551*$W623","v":0},{"$f":"BN551*$W623","v":0},{"$f":"BO551*$W623","v":0},{"$f":"BP551*$W623","v":0},{"$f":"BQ551*$W623","v":0},{"$f":"BR551*$W623","v":0},{"$f":"BS551*$W623","v":0},{"$f":"BT551*$W623","v":0},{"$f":"BU551*$W623","v":0},{"$f":"BV551*$W623","v":0},{"$f":"BW551*$W623","v":0},{"$f":"BX551*$W623","v":0},{"$f":"BY551*$W623","v":0},{"$f":"BZ551*$W623","v":0},{"$f":"CA551*$W623","v":0},{"$f":"CB551*$W623","v":0},{"$f":"CC551*$W623","v":0},{"$f":"CD551*$W623","v":0},{"$f":"CE551*$W623","v":0},{"$f":"CF551*$W623","v":0},{"$f":"CG551*$W623","v":0},{"$f":"CH551*$W623","v":0},{"$f":"CI551*$W623","v":0},{"$f":"CJ551*$W623","v":0},{"$f":"CK551*$W623","v":0},{"$f":"CL551*$W623","v":0},{"$f":"CM551*$W623","v":0},{"$f":"CN551*$W623","v":0},{"$f":"CO551*$W623","v":0},{"$f":"CP551*$W623","v":0},{"$f":"CQ551*$W623","v":0},{"$f":"CR551*$W623","v":0},{"$f":"CS551*$W623","v":0},{"$f":"CT551*$W623","v":0},{"$f":"CU551*$W623","v":0},{"$f":"CV551*$W623","v":0},{"$f":"CW551*$W623","v":0}]
["GGFA_4_5",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D643,\"=X\")+$C$6","v":4},5,{"$f":"R537","v":8},{"$f":"R538","v":8},2028,2036,2036,{"$f":"Z535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E643=F643,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,null,null,null,null,{"$f":"U551*$Z626","v":0},{"$f":"V551*$Z626","v":0},{"$f":"W551*$Z626","v":0},{"$f":"X551*$Z626","v":0},{"$f":"Y551*$Z626","v":0},{"$f":"Z551*$Z626","v":0},{"$f":"AA551*$Z626","v":0},{"$f":"AB551*$Z626","v":0},{"$f":"AC551*$Z626","v":2.3315086366378246E-2},{"$f":"AD551*$Z626","v":0},{"$f":"AE551*$Z626","v":0},{"$f":"AF551*$Z626","v":0},{"$f":"AG551*$Z626","v":0},{"$f":"AH551*$Z626","v":0},{"$f":"AI551*$Z626","v":0},{"$f":"AJ551*$Z626","v":0},{"$f":"AK551*$Z626","v":0},{"$f":"AL551*$Z626","v":0},{"$f":"AM551*$Z626","v":0},{"$f":"AN551*$Z626","v":0},{"$f":"AO551*$Z626","v":0},{"$f":"AP551*$Z626","v":0},{"$f":"AQ551*$Z626","v":0},{"$f":"AR551*$Z626","v":0},{"$f":"AS551*$Z626","v":0},{"$f":"AT551*$Z626","v":0},{"$f":"AU551*$Z626","v":0},{"$f":"AV551*$Z626","v":0},{"$f":"AW551*$Z626","v":0},{"$f":"AX551*$Z626","v":0},{"$f":"AY551*$Z626","v":0},{"$f":"AZ551*$Z626","v":0},{"$f":"BA551*$Z626","v":0},{"$f":"BB551*$Z626","v":0},{"$f":"BC551*$Z626","v":0},{"$f":"BD551*$Z626","v":0},{"$f":"BE551*$Z626","v":0},{"$f":"BF551*$Z626","v":0},{"$f":"BG551*$Z626","v":0},{"$f":"BH551*$Z626","v":0},{"$f":"BI551*$Z626","v":0},{"$f":"BJ551*$Z626","v":0},{"$f":"BK551*$Z626","v":0},{"$f":"BL551*$Z626","v":0},{"$f":"BM551*$Z626","v":0},{"$f":"BN551*$Z626","v":0},{"$f":"BO551*$Z626","v":0},{"$f":"BP551*$Z626","v":0},{"$f":"BQ551*$Z626","v":0},{"$f":"BR551*$Z626","v":0},{"$f":"BS551*$Z626","v":0},{"$f":"BT551*$Z626","v":0},{"$f":"BU551*$Z626","v":0},{"$f":"BV551*$Z626","v":0},{"$f":"BW551*$Z626","v":0},{"$f":"BX551*$Z626","v":0},{"$f":"BY551*$Z626","v":0},{"$f":"BZ551*$Z626","v":0},{"$f":"CA551*$Z626","v":0},{"$f":"CB551*$Z626","v":0},{"$f":"CC551*$Z626","v":0},{"$f":"CD551*$Z626","v":0},{"$f":"CE551*$Z626","v":0},{"$f":"CF551*$Z626","v":0},{"$f":"CG551*$Z626","v":0},{"$f":"CH551*$Z626","v":0},{"$f":"CI551*$Z626","v":0},{"$f":"CJ551*$Z626","v":0},{"$f":"CK551*$Z626","v":0},{"$f":"CL551*$Z626","v":0},{"$f":"CM551*$Z626","v":0},{"$f":"CN551*$Z626","v":0},{"$f":"CO551*$Z626","v":0},{"$f":"CP551*$Z626","v":0},{"$f":"CQ551*$Z626","v":0},{"$f":"CR551*$Z626","v":0},{"$f":"CS551*$Z626","v":0},{"$f":"CT551*$Z626","v":0}]
["GGFA_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D646,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E646=F646,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U551*$AC629","v":0},{"$f":"V551*$AC629","v":0},{"$f":"W551*$AC629","v":0},{"$f":"X551*$AC629","v":0},{"$f":"Y551*$AC629","v":0},{"$f":"Z551*$AC629","v":0},{"$f":"AA551*$AC629","v":0},{"$f":"AB551*$AC629","v":0},{"$f":"AC551*$AC629","v":7.0515115981121035E-2},{"$f":"AD551*$AC629","v":0},{"$f":"AE551*$AC629","v":0},{"$f":"AF551*$AC629","v":0},{"$f":"AG551*$AC629","v":0},{"$f":"AH551*$AC629","v":0},{"$f":"AI551*$AC629","v":0},{"$f":"AJ551*$AC629","v":0},{"$f":"AK551*$AC629","v":0},{"$f":"AL551*$AC629","v":0},{"$f":"AM551*$AC629","v":0},{"$f":"AN551*$AC629","v":0},{"$f":"AO551*$AC629","v":0},{"$f":"AP551*$AC629","v":0},{"$f":"AQ551*$AC629","v":0},{"$f":"AR551*$AC629","v":0},{"$f":"AS551*$AC629","v":0},{"$f":"AT551*$AC629","v":0},{"$f":"AU551*$AC629","v":0},{"$f":"AV551*$AC629","v":0},{"$f":"AW551*$AC629","v":0},{"$f":"AX551*$AC629","v":0},{"$f":"AY551*$AC629","v":0},{"$f":"AZ551*$AC629","v":0},{"$f":"BA551*$AC629","v":0},{"$f":"BB551*$AC629","v":0},{"$f":"BC551*$AC629","v":0},{"$f":"BD551*$AC629","v":0},{"$f":"BE551*$AC629","v":0},{"$f":"BF551*$AC629","v":0},{"$f":"BG551*$AC629","v":0},{"$f":"BH551*$AC629","v":0},{"$f":"BI551*$AC629","v":0},{"$f":"BJ551*$AC629","v":0},{"$f":"BK551*$AC629","v":0},{"$f":"BL551*$AC629","v":0},{"$f":"BM551*$AC629","v":0},{"$f":"BN551*$AC629","v":0},{"$f":"BO551*$AC629","v":0},{"$f":"BP551*$AC629","v":0},{"$f":"BQ551*$AC629","v":0},{"$f":"BR551*$AC629","v":0},{"$f":"BS551*$AC629","v":0},{"$f":"BT551*$AC629","v":0},{"$f":"BU551*$AC629","v":0},{"$f":"BV551*$AC629","v":0},{"$f":"BW551*$AC629","v":0},{"$f":"BX551*$AC629","v":0},{"$f":"BY551*$AC629","v":0},{"$f":"BZ551*$AC629","v":0},{"$f":"CA551*$AC629","v":0},{"$f":"CB551*$AC629","v":0},{"$f":"CC551*$AC629","v":0},{"$f":"CD551*$AC629","v":0},{"$f":"CE551*$AC629","v":0},{"$f":"CF551*$AC629","v":0},{"$f":"CG551*$AC629","v":0},{"$f":"CH551*$AC629","v":0},{"$f":"CI551*$AC629","v":0},{"$f":"CJ551*$AC629","v":0},{"$f":"CK551*$AC629","v":0},{"$f":"CL551*$AC629","v":0},{"$f":"CM551*$AC629","v":0},{"$f":"CN551*$AC629","v":0},{"$f":"CO551*$AC629","v":0},{"$f":"CP551*$AC629","v":0},{"$f":"CQ551*$AC629","v":0}]
["GGFA_4_12",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D650,\"=X\")+$C$6","v":4},12,{"$f":"R537","v":8},{"$f":"R538","v":8},2035,2043,2043,{"$f":"AG535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E650=F650,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U551*$AG633","v":0},{"$f":"V551*$AG633","v":0},{"$f":"W551*$AG633","v":0},{"$f":"X551*$AG633","v":0},{"$f":"Y551*$AG633","v":0},{"$f":"Z551*$AG633","v":0},{"$f":"AA551*$AG633","v":0},{"$f":"AB551*$AG633","v":0},{"$f":"AC551*$AG633","v":0},{"$f":"AD551*$AG633","v":0},{"$f":"AE551*$AG633","v":0},{"$f":"AF551*$AG633","v":0},{"$f":"AG551*$AG633","v":0},{"$f":"AH551*$AG633","v":0},{"$f":"AI551*$AG633","v":0},{"$f":"AJ551*$AG633","v":0},{"$f":"AK551*$AG633","v":0},{"$f":"AL551*$AG633","v":0},{"$f":"AM551*$AG633","v":0},{"$f":"AN551*$AG633","v":0},{"$f":"AO551*$AG633","v":0},{"$f":"AP551*$AG633","v":0},{"$f":"AQ551*$AG633","v":0},{"$f":"AR551*$AG633","v":0},{"$f":"AS551*$AG633","v":0},{"$f":"AT551*$AG633","v":0},{"$f":"AU551*$AG633","v":0},{"$f":"AV551*$AG633","v":0},{"$f":"AW551*$AG633","v":0},{"$f":"AX551*$AG633","v":0},{"$f":"AY551*$AG633","v":0},{"$f":"AZ551*$AG633","v":0},{"$f":"BA551*$AG633","v":0},{"$f":"BB551*$AG633","v":0},{"$f":"BC551*$AG633","v":0},{"$f":"BD551*$AG633","v":0},{"$f":"BE551*$AG633","v":0},{"$f":"BF551*$AG633","v":0},{"$f":"BG551*$AG633","v":0},{"$f":"BH551*$AG633","v":0},{"$f":"BI551*$AG633","v":0},{"$f":"BJ551*$AG633","v":0},{"$f":"BK551*$AG633","v":0},{"$f":"BL551*$AG633","v":0},{"$f":"BM551*$AG633","v":0},{"$f":"BN551*$AG633","v":0},{"$f":"BO551*$AG633","v":0},{"$f":"BP551*$AG633","v":0},{"$f":"BQ551*$AG633","v":0},{"$f":"BR551*$AG633","v":0},{"$f":"BS551*$AG633","v":0},{"$f":"BT551*$AG633","v":0},{"$f":"BU551*$AG633","v":0},{"$f":"BV551*$AG633","v":0},{"$f":"BW551*$AG633","v":0},{"$f":"BX551*$AG633","v":0},{"$f":"BY551*$AG633","v":0},{"$f":"BZ551*$AG633","v":0},{"$f":"CA551*$AG633","v":0},{"$f":"CB551*$AG633","v":0},{"$f":"CC551*$AG633","v":0},{"$f":"CD551*$AG633","v":0},{"$f":"CE551*$AG633","v":0},{"$f":"CF551*$AG633","v":0},{"$f":"CG551*$AG633","v":0},{"$f":"CH551*$AG633","v":0},{"$f":"CI551*$AG633","v":0},{"$f":"CJ551*$AG633","v":0},{"$f":"CK551*$AG633","v":0},{"$f":"CL551*$AG633","v":0},{"$f":"CM551*$AG633","v":0}]
["GGFA_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D653,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E653=F653,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U551*$AJ636","v":0},{"$f":"V551*$AJ636","v":0},{"$f":"W551*$AJ636","v":0},{"$f":"X551*$AJ636","v":0},{"$f":"Y551*$AJ636","v":0},{"$f":"Z551*$AJ636","v":0},{"$f":"AA551*$AJ636","v":0},{"$f":"AB551*$AJ636","v":0},{"$f":"AC551*$AJ636","v":0},{"$f":"AD551*$AJ636","v":0},{"$f":"AE551*$AJ636","v":0},{"$f":"AF551*$AJ636","v":0},{"$f":"AG551*$AJ636","v":0},{"$f":"AH551*$AJ636","v":0},{"$f":"AI551*$AJ636","v":0},{"$f":"AJ551*$AJ636","v":0},{"$f":"AK551*$AJ636","v":0},{"$f":"AL551*$AJ636","v":0},{"$f":"AM551*$AJ636","v":0},{"$f":"AN551*$AJ636","v":0},{"$f":"AO551*$AJ636","v":0},{"$f":"AP551*$AJ636","v":0},{"$f":"AQ551*$AJ636","v":0},{"$f":"AR551*$AJ636","v":0},{"$f":"AS551*$AJ636","v":0},{"$f":"AT551*$AJ636","v":0},{"$f":"AU551*$AJ636","v":0},{"$f":"AV551*$AJ636","v":0},{"$f":"AW551*$AJ636","v":0},{"$f":"AX551*$AJ636","v":0},{"$f":"AY551*$AJ636","v":0},{"$f":"AZ551*$AJ636","v":0},{"$f":"BA551*$AJ636","v":0},{"$f":"BB551*$AJ636","v":0},{"$f":"BC551*$AJ636","v":0},{"$f":"BD551*$AJ636","v":0},{"$f":"BE551*$AJ636","v":0},{"$f":"BF551*$AJ636","v":0},{"$f":"BG551*$AJ636","v":0},{"$f":"BH551*$AJ636","v":0},{"$f":"BI551*$AJ636","v":0},{"$f":"BJ551*$AJ636","v":0},{"$f":"BK551*$AJ636","v":0},{"$f":"BL551*$AJ636","v":0},{"$f":"BM551*$AJ636","v":0},{"$f":"BN551*$AJ636","v":0},{"$f":"BO551*$AJ636","v":0},{"$f":"BP551*$AJ636","v":0},{"$f":"BQ551*$AJ636","v":0},{"$f":"BR551*$AJ636","v":0},{"$f":"BS551*$AJ636","v":0},{"$f":"BT551*$AJ636","v":0},{"$f":"BU551*$AJ636","v":0},{"$f":"BV551*$AJ636","v":0},{"$f":"BW551*$AJ636","v":0},{"$f":"BX551*$AJ636","v":0},{"$f":"BY551*$AJ636","v":0},{"$f":"BZ551*$AJ636","v":0},{"$f":"CA551*$AJ636","v":0},{"$f":"CB551*$AJ636","v":0},{"$f":"CC551*$AJ636","v":0},{"$f":"CD551*$AJ636","v":0},{"$f":"CE551*$AJ636","v":0},{"$f":"CF551*$AJ636","v":0},{"$f":"CG551*$AJ636","v":0},{"$f":"CH551*$AJ636","v":0},{"$f":"CI551*$AJ636","v":0},{"$f":"CJ551*$AJ636","v":0}]
["GGEI_4_1",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D656,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,2032,2032,{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E639=F639,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,{"$f":"V554*V622","v":0},{"$f":"W554*IF($O656=1,V622,AVERAGE(V622:W622))","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,1.8929384317120464E-3,1.8929384317120464E-3,1.8929384317120464E-3,1.8929384317120464E-3,1.8929384317120464E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_4_5",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D660,\"=X\")+$C$6","v":4},5,{"$f":"R537","v":8},{"$f":"R538","v":8},2028,2036,2036,{"$f":"Z535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E643=F643,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,null,null,null,null,{"$f":"Z558*Z626","v":0},9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,9.326034546551299E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D663,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E646=F646,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC561*AC629","v":0},2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,2.8206046392448415E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_4_9",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D664,\"=X\")+$C$6","v":4},9,{"$f":"R537","v":8},{"$f":"R538","v":8},2032,2040,2040,{"$f":"AD535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E647=F647,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD562*AD630","v":0},1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,1.0941936382246333E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_4_12",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D667,\"=X\")+$C$6","v":4},12,{"$f":"R537","v":8},{"$f":"R538","v":8},2035,2043,2043,{"$f":"AG535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E650=F650,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG565*AG633","v":0},{"$f":"AH565*IF($O667=1,AG633,AVERAGE(AG633:AH633))","v":0},{"$f":"AI565*IF($O667=1,AH633,AVERAGE(AH633:AI633))","v":0},{"$f":"AJ565*IF($O667=1,AI633,AVERAGE(AI633:AJ633))","v":0},{"$f":"AK565*IF($O667=1,AJ633,AVERAGE(AJ633:AK633))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D670,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E653=F653,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ568*AJ636","v":0},{"$f":"AK568*IF($O670=1,AJ636,AVERAGE(AJ636:AK636))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFF_IR_4_2",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D674,\"=X\")+$C$6","v":4},2,{"$f":"R537","v":8},{"$f":"R538","v":8},2025,2033,2033,{"$f":"W535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E640=F640,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,{"$f":"IF(W691=0,0,W555*W691/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(X691=0,0,X555*X691/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(Y691=0,0,Y555*Y691/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(Z691=0,0,Z555*Z691/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AA691=0,0,AA555*AA691/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AB691=0,0,AB555*AB691/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AC691=0,0,AC555*AC691/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AD691=0,0,AD555*AD691/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AE691=0,0,AE555*AE691/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0.04},{"$f":"IF(AF691=0,0,AF555*AF691/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AG691=0,0,AG555*AG691/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AH691=0,0,AH555*AH691/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AI691=0,0,AI555*AI691/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AJ691=0,0,AJ555*AJ691/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AK691=0,0,AK555*AK691/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AL691=0,0,AL555*AL691/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AM691=0,0,AM555*AM691/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AN691=0,0,AN555*AN691/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AO691=0,0,AO555*AO691/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AP691=0,0,AP555*AP691/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AQ691=0,0,AQ555*AQ691/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AR691=0,0,AR555*AR691/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AS691=0,0,AS555*AS691/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AT691=0,0,AT555*AT691/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AU691=0,0,AU555*AU691/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AV691=0,0,AV555*AV691/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AW691=0,0,AW555*AW691/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AX691=0,0,AX555*AX691/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AY691=0,0,AY555*AY691/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(AZ691=0,0,AZ555*AZ691/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BA691=0,0,BA555*BA691/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BB691=0,0,BB555*BB691/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BC691=0,0,BC555*BC691/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BD691=0,0,BD555*BD691/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BE691=0,0,BE555*BE691/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BF691=0,0,BF555*BF691/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BG691=0,0,BG555*BG691/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BH691=0,0,BH555*BH691/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BI691=0,0,BI555*BI691/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BJ691=0,0,BJ555*BJ691/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BK691=0,0,BK555*BK691/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BL691=0,0,BL555*BL691/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BM691=0,0,BM555*BM691/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BN691=0,0,BN555*BN691/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BO691=0,0,BO555*BO691/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BP691=0,0,BP555*BP691/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BQ691=0,0,BQ555*BQ691/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BR691=0,0,BR555*BR691/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BS691=0,0,BS555*BS691/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BT691=0,0,BT555*BT691/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BU691=0,0,BU555*BU691/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BV691=0,0,BV555*BV691/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BW691=0,0,BW555*BW691/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BX691=0,0,BX555*BX691/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BY691=0,0,BY555*BY691/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(BZ691=0,0,BZ555*BZ691/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CA691=0,0,CA555*CA691/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CB691=0,0,CB555*CB691/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CC691=0,0,CC555*CC691/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CD691=0,0,CD555*CD691/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CE691=0,0,CE555*CE691/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CF691=0,0,CF555*CF691/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CG691=0,0,CG555*CG691/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CH691=0,0,CH555*CH691/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CI691=0,0,CI555*CI691/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CJ691=0,0,CJ555*CJ691/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CK691=0,0,CK555*CK691/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CL691=0,0,CL555*CL691/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CM691=0,0,CM555*CM691/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CN691=0,0,CN555*CN691/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CO691=0,0,CO555*CO691/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CP691=0,0,CP555*CP691/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CQ691=0,0,CQ555*CQ691/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CR691=0,0,CR555*CR691/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CS691=0,0,CS555*CS691/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CT691=0,0,CT555*CT691/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CU691=0,0,CU555*CU691/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CV691=0,0,CV555*CV691/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CW691=0,0,CW555*CW691/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CX691=0,0,CX555*CX691/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0},{"$f":"IF(CY691=0,0,CY555*CY691/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G674,IdentFin!$K:$K,\"=\"&$K674)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G674,ResidFin!$K:$K,\"=\"&$K674)))","v":0}]
["EFF_IR_4_4",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D676,\"=X\")+$C$6","v":4},4,{"$f":"R537","v":8},{"$f":"R538","v":8},2027,2035,2035,{"$f":"Y535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E642=F642,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y693=0,0,Y557*Y693/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(Z693=0,0,Z557*Z693/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AA693=0,0,AA557*AA693/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AB693=0,0,AB557*AB693/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AC693=0,0,AC557*AC693/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AD693=0,0,AD557*AD693/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AE693=0,0,AE557*AE693/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AF693=0,0,AF557*AF693/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AG693=0,0,AG557*AG693/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0.04},{"$f":"IF(AH693=0,0,AH557*AH693/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AI693=0,0,AI557*AI693/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AJ693=0,0,AJ557*AJ693/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AK693=0,0,AK557*AK693/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AL693=0,0,AL557*AL693/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AM693=0,0,AM557*AM693/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AN693=0,0,AN557*AN693/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AO693=0,0,AO557*AO693/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AP693=0,0,AP557*AP693/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AQ693=0,0,AQ557*AQ693/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AR693=0,0,AR557*AR693/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AS693=0,0,AS557*AS693/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AT693=0,0,AT557*AT693/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AU693=0,0,AU557*AU693/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AV693=0,0,AV557*AV693/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AW693=0,0,AW557*AW693/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AX693=0,0,AX557*AX693/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AY693=0,0,AY557*AY693/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(AZ693=0,0,AZ557*AZ693/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BA693=0,0,BA557*BA693/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BB693=0,0,BB557*BB693/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BC693=0,0,BC557*BC693/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BD693=0,0,BD557*BD693/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BE693=0,0,BE557*BE693/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BF693=0,0,BF557*BF693/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BG693=0,0,BG557*BG693/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BH693=0,0,BH557*BH693/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BI693=0,0,BI557*BI693/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BJ693=0,0,BJ557*BJ693/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BK693=0,0,BK557*BK693/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BL693=0,0,BL557*BL693/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BM693=0,0,BM557*BM693/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BN693=0,0,BN557*BN693/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BO693=0,0,BO557*BO693/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BP693=0,0,BP557*BP693/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BQ693=0,0,BQ557*BQ693/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BR693=0,0,BR557*BR693/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BS693=0,0,BS557*BS693/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BT693=0,0,BT557*BT693/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BU693=0,0,BU557*BU693/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BV693=0,0,BV557*BV693/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BW693=0,0,BW557*BW693/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BX693=0,0,BX557*BX693/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BY693=0,0,BY557*BY693/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(BZ693=0,0,BZ557*BZ693/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CA693=0,0,CA557*CA693/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CB693=0,0,CB557*CB693/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CC693=0,0,CC557*CC693/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CD693=0,0,CD557*CD693/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CE693=0,0,CE557*CE693/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CF693=0,0,CF557*CF693/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CG693=0,0,CG557*CG693/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CH693=0,0,CH557*CH693/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CI693=0,0,CI557*CI693/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CJ693=0,0,CJ557*CJ693/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CK693=0,0,CK557*CK693/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CL693=0,0,CL557*CL693/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CM693=0,0,CM557*CM693/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CN693=0,0,CN557*CN693/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CO693=0,0,CO557*CO693/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CP693=0,0,CP557*CP693/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CQ693=0,0,CQ557*CQ693/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CR693=0,0,CR557*CR693/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CS693=0,0,CS557*CS693/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CT693=0,0,CT557*CT693/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CU693=0,0,CU557*CU693/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CV693=0,0,CV557*CV693/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CW693=0,0,CW557*CW693/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CX693=0,0,CX557*CX693/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0},{"$f":"IF(CY693=0,0,CY557*CY693/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G676,IdentFin!$K:$K,\"=\"&$K676)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G676,ResidFin!$K:$K,\"=\"&$K676)))","v":0}]
["EFF_IR_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D680,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E646=F646,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC697=0,0,AC561*AC697/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AD697=0,0,AD561*AD697/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AE697=0,0,AE561*AE697/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AF697=0,0,AF561*AF697/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AG697=0,0,AG561*AG697/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AH697=0,0,AH561*AH697/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AI697=0,0,AI561*AI697/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AJ697=0,0,AJ561*AJ697/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AK697=0,0,AK561*AK697/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0.04},{"$f":"IF(AL697=0,0,AL561*AL697/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AM697=0,0,AM561*AM697/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AN697=0,0,AN561*AN697/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AO697=0,0,AO561*AO697/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AP697=0,0,AP561*AP697/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AQ697=0,0,AQ561*AQ697/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AR697=0,0,AR561*AR697/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AS697=0,0,AS561*AS697/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AT697=0,0,AT561*AT697/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AU697=0,0,AU561*AU697/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AV697=0,0,AV561*AV697/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AW697=0,0,AW561*AW697/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AX697=0,0,AX561*AX697/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AY697=0,0,AY561*AY697/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(AZ697=0,0,AZ561*AZ697/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BA697=0,0,BA561*BA697/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BB697=0,0,BB561*BB697/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BC697=0,0,BC561*BC697/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BD697=0,0,BD561*BD697/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BE697=0,0,BE561*BE697/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BF697=0,0,BF561*BF697/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BG697=0,0,BG561*BG697/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BH697=0,0,BH561*BH697/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BI697=0,0,BI561*BI697/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BJ697=0,0,BJ561*BJ697/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BK697=0,0,BK561*BK697/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BL697=0,0,BL561*BL697/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BM697=0,0,BM561*BM697/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BN697=0,0,BN561*BN697/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BO697=0,0,BO561*BO697/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BP697=0,0,BP561*BP697/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BQ697=0,0,BQ561*BQ697/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BR697=0,0,BR561*BR697/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BS697=0,0,BS561*BS697/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BT697=0,0,BT561*BT697/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BU697=0,0,BU561*BU697/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BV697=0,0,BV561*BV697/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BW697=0,0,BW561*BW697/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BX697=0,0,BX561*BX697/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BY697=0,0,BY561*BY697/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(BZ697=0,0,BZ561*BZ697/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CA697=0,0,CA561*CA697/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CB697=0,0,CB561*CB697/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CC697=0,0,CC561*CC697/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CD697=0,0,CD561*CD697/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CE697=0,0,CE561*CE697/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CF697=0,0,CF561*CF697/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CG697=0,0,CG561*CG697/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CH697=0,0,CH561*CH697/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CI697=0,0,CI561*CI697/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CJ697=0,0,CJ561*CJ697/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CK697=0,0,CK561*CK697/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CL697=0,0,CL561*CL697/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CM697=0,0,CM561*CM697/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CN697=0,0,CN561*CN697/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CO697=0,0,CO561*CO697/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CP697=0,0,CP561*CP697/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CQ697=0,0,CQ561*CQ697/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CR697=0,0,CR561*CR697/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CS697=0,0,CS561*CS697/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CT697=0,0,CT561*CT697/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CU697=0,0,CU561*CU697/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CV697=0,0,CV561*CV697/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CW697=0,0,CW561*CW697/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CX697=0,0,CX561*CX697/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0},{"$f":"IF(CY697=0,0,CY561*CY697/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G680,IdentFin!$K:$K,\"=\"&$K680)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G680,ResidFin!$K:$K,\"=\"&$K680)))","v":0}]
["EFF_IR_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D683,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E649=F649,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF700=0,0,AF564*AF700/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AG700=0,0,AG564*AG700/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AH700=0,0,AH564*AH700/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AI700=0,0,AI564*AI700/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AJ700=0,0,AJ564*AJ700/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AK700=0,0,AK564*AK700/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AL700=0,0,AL564*AL700/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AM700=0,0,AM564*AM700/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AN700=0,0,AN564*AN700/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0.04},{"$f":"IF(AO700=0,0,AO564*AO700/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AP700=0,0,AP564*AP700/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AQ700=0,0,AQ564*AQ700/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AR700=0,0,AR564*AR700/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AS700=0,0,AS564*AS700/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AT700=0,0,AT564*AT700/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AU700=0,0,AU564*AU700/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AV700=0,0,AV564*AV700/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AW700=0,0,AW564*AW700/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AX700=0,0,AX564*AX700/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AY700=0,0,AY564*AY700/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(AZ700=0,0,AZ564*AZ700/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BA700=0,0,BA564*BA700/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BB700=0,0,BB564*BB700/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BC700=0,0,BC564*BC700/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BD700=0,0,BD564*BD700/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BE700=0,0,BE564*BE700/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BF700=0,0,BF564*BF700/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BG700=0,0,BG564*BG700/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BH700=0,0,BH564*BH700/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BI700=0,0,BI564*BI700/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BJ700=0,0,BJ564*BJ700/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BK700=0,0,BK564*BK700/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BL700=0,0,BL564*BL700/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BM700=0,0,BM564*BM700/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BN700=0,0,BN564*BN700/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BO700=0,0,BO564*BO700/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BP700=0,0,BP564*BP700/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BQ700=0,0,BQ564*BQ700/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BR700=0,0,BR564*BR700/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BS700=0,0,BS564*BS700/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BT700=0,0,BT564*BT700/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BU700=0,0,BU564*BU700/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BV700=0,0,BV564*BV700/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BW700=0,0,BW564*BW700/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BX700=0,0,BX564*BX700/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BY700=0,0,BY564*BY700/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(BZ700=0,0,BZ564*BZ700/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CA700=0,0,CA564*CA700/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CB700=0,0,CB564*CB700/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CC700=0,0,CC564*CC700/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CD700=0,0,CD564*CD700/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CE700=0,0,CE564*CE700/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CF700=0,0,CF564*CF700/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CG700=0,0,CG564*CG700/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CH700=0,0,CH564*CH700/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CI700=0,0,CI564*CI700/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CJ700=0,0,CJ564*CJ700/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CK700=0,0,CK564*CK700/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CL700=0,0,CL564*CL700/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CM700=0,0,CM564*CM700/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CN700=0,0,CN564*CN700/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CO700=0,0,CO564*CO700/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CP700=0,0,CP564*CP700/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CQ700=0,0,CQ564*CQ700/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CR700=0,0,CR564*CR700/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CS700=0,0,CS564*CS700/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CT700=0,0,CT564*CT700/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CU700=0,0,CU564*CU700/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CV700=0,0,CV564*CV700/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CW700=0,0,CW564*CW700/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CX700=0,0,CX564*CX700/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0},{"$f":"IF(CY700=0,0,CY564*CY700/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G683,IdentFin!$K:$K,\"=\"&$K683)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G683,ResidFin!$K:$K,\"=\"&$K683)))","v":0}]
["EFF_IR_4_14",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D686,\"=X\")+$C$6","v":4},14,{"$f":"R537","v":8},{"$f":"R538","v":8},2037,2045,2045,{"$f":"AI535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E652=F652,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI703=0,0,AI567*AI703/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AJ703=0,0,AJ567*AJ703/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AK703=0,0,AK567*AK703/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AL703=0,0,AL567*AL703/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AM703=0,0,AM567*AM703/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AN703=0,0,AN567*AN703/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AO703=0,0,AO567*AO703/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AP703=0,0,AP567*AP703/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AQ703=0,0,AQ567*AQ703/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AR703=0,0,AR567*AR703/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AS703=0,0,AS567*AS703/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AT703=0,0,AT567*AT703/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AU703=0,0,AU567*AU703/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AV703=0,0,AV567*AV703/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AW703=0,0,AW567*AW703/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AX703=0,0,AX567*AX703/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AY703=0,0,AY567*AY703/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(AZ703=0,0,AZ567*AZ703/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BA703=0,0,BA567*BA703/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BB703=0,0,BB567*BB703/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BC703=0,0,BC567*BC703/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BD703=0,0,BD567*BD703/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BE703=0,0,BE567*BE703/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BF703=0,0,BF567*BF703/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BG703=0,0,BG567*BG703/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BH703=0,0,BH567*BH703/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BI703=0,0,BI567*BI703/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BJ703=0,0,BJ567*BJ703/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BK703=0,0,BK567*BK703/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BL703=0,0,BL567*BL703/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BM703=0,0,BM567*BM703/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BN703=0,0,BN567*BN703/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BO703=0,0,BO567*BO703/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BP703=0,0,BP567*BP703/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BQ703=0,0,BQ567*BQ703/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BR703=0,0,BR567*BR703/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BS703=0,0,BS567*BS703/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BT703=0,0,BT567*BT703/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BU703=0,0,BU567*BU703/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BV703=0,0,BV567*BV703/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BW703=0,0,BW567*BW703/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BX703=0,0,BX567*BX703/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BY703=0,0,BY567*BY703/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(BZ703=0,0,BZ567*BZ703/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CA703=0,0,CA567*CA703/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CB703=0,0,CB567*CB703/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CC703=0,0,CC567*CC703/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CD703=0,0,CD567*CD703/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CE703=0,0,CE567*CE703/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CF703=0,0,CF567*CF703/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CG703=0,0,CG567*CG703/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CH703=0,0,CH567*CH703/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CI703=0,0,CI567*CI703/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CJ703=0,0,CJ567*CJ703/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CK703=0,0,CK567*CK703/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CL703=0,0,CL567*CL703/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CM703=0,0,CM567*CM703/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CN703=0,0,CN567*CN703/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CO703=0,0,CO567*CO703/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CP703=0,0,CP567*CP703/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CQ703=0,0,CQ567*CQ703/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CR703=0,0,CR567*CR703/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CS703=0,0,CS567*CS703/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CT703=0,0,CT567*CT703/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CU703=0,0,CU567*CU703/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CV703=0,0,CV567*CV703/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CW703=0,0,CW567*CW703/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CX703=0,0,CX567*CX703/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0},{"$f":"IF(CY703=0,0,CY567*CY703/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G686,IdentFin!$K:$K,\"=\"&$K686)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G686,ResidFin!$K:$K,\"=\"&$K686)))","v":0}]
["EFF_IR_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D687,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E653=F653,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ704=0,0,AJ568*AJ704/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AK704=0,0,AK568*AK704/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AL704=0,0,AL568*AL704/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AM704=0,0,AM568*AM704/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AN704=0,0,AN568*AN704/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AO704=0,0,AO568*AO704/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AP704=0,0,AP568*AP704/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AQ704=0,0,AQ568*AQ704/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AR704=0,0,AR568*AR704/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AS704=0,0,AS568*AS704/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AT704=0,0,AT568*AT704/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AU704=0,0,AU568*AU704/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AV704=0,0,AV568*AV704/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AW704=0,0,AW568*AW704/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AX704=0,0,AX568*AX704/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AY704=0,0,AY568*AY704/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(AZ704=0,0,AZ568*AZ704/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BA704=0,0,BA568*BA704/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BB704=0,0,BB568*BB704/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BC704=0,0,BC568*BC704/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BD704=0,0,BD568*BD704/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BE704=0,0,BE568*BE704/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BF704=0,0,BF568*BF704/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BG704=0,0,BG568*BG704/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BH704=0,0,BH568*BH704/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BI704=0,0,BI568*BI704/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BJ704=0,0,BJ568*BJ704/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BK704=0,0,BK568*BK704/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BL704=0,0,BL568*BL704/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BM704=0,0,BM568*BM704/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BN704=0,0,BN568*BN704/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BO704=0,0,BO568*BO704/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BP704=0,0,BP568*BP704/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BQ704=0,0,BQ568*BQ704/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BR704=0,0,BR568*BR704/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BS704=0,0,BS568*BS704/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BT704=0,0,BT568*BT704/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BU704=0,0,BU568*BU704/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BV704=0,0,BV568*BV704/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BW704=0,0,BW568*BW704/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BX704=0,0,BX568*BX704/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BY704=0,0,BY568*BY704/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(BZ704=0,0,BZ568*BZ704/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CA704=0,0,CA568*CA704/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CB704=0,0,CB568*CB704/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CC704=0,0,CC568*CC704/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CD704=0,0,CD568*CD704/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CE704=0,0,CE568*CE704/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CF704=0,0,CF568*CF704/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CG704=0,0,CG568*CG704/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CH704=0,0,CH568*CH704/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CI704=0,0,CI568*CI704/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CJ704=0,0,CJ568*CJ704/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CK704=0,0,CK568*CK704/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CL704=0,0,CL568*CL704/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CM704=0,0,CM568*CM704/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CN704=0,0,CN568*CN704/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CO704=0,0,CO568*CO704/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CP704=0,0,CP568*CP704/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CQ704=0,0,CQ568*CQ704/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CR704=0,0,CR568*CR704/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CS704=0,0,CS568*CS704/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CT704=0,0,CT568*CT704/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CU704=0,0,CU568*CU704/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CV704=0,0,CV568*CV704/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CW704=0,0,CW568*CW704/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CX704=0,0,CX568*CX704/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0},{"$f":"IF(CY704=0,0,CY568*CY704/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G687,IdentFin!$K:$K,\"=\"&$K687)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G687,ResidFin!$K:$K,\"=\"&$K687)))","v":0}]
["INT_BASE_4_1",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D690,\"=X\")+$C$6","v":4},1,{"$f":"R537","v":8},{"$f":"R538","v":8},2024,2032,2032,{"$f":"V535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E639=F639,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"INT_BASE",null,null,null,null,{"$f":"V622","v":4.7323460792801156E-2},4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,4.7323460792801156E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_4_4",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D693,\"=X\")+$C$6","v":4},4,{"$f":"R537","v":8},{"$f":"R538","v":8},2027,2035,2035,{"$f":"Y535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E642=F642,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y625","v":3.0129120586699372E-2},3.0129120586699372E-2,3.0129120586699372E-2,{"$f":"IF($O693=1,AA625,AVERAGE(AA625,AB625))","v":3.0129120586699372E-2},3.0129120586699372E-2,3.0129120586699372E-2,3.0129120586699372E-2,3.0129120586699372E-2,3.0129120586699372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_4_8",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D697,\"=X\")+$C$6","v":4},8,{"$f":"R537","v":8},{"$f":"R538","v":8},2031,2039,2039,{"$f":"AC535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E646=F646,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC629","v":7.0515115981121035E-2},7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,7.0515115981121035E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O697=1,CD629,AVERAGE(CD629,CE629))","v":0},{"$f":"IF($O697=1,CE629,AVERAGE(CE629,CF629))","v":0},{"$f":"IF($O697=1,CF629,AVERAGE(CF629,CG629))","v":0},{"$f":"IF($O697=1,CG629,AVERAGE(CG629,CH629))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_4_11",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D700,\"=X\")+$C$6","v":4},11,{"$f":"R537","v":8},{"$f":"R538","v":8},2034,2042,2042,{"$f":"AF535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E649=F649,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF632","v":5.6250278699771845E-2},5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,5.6250278699771845E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_4_15",{"$f":"_xlfn.SWITCH(R542,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D704,\"=X\")+$C$6","v":4},15,{"$f":"R537","v":8},{"$f":"R538","v":8},2038,2046,2046,{"$f":"AJ535","v":6.75803381313131},{"$f":"R533","v":"Foreign"},{"$f":"R535","v":"Market"},{"$f":"R534","v":"Fixed"},{"$f":"R539","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R536,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R536=\"Custom\",\"Custom\",IF(R534=\"Zero-coupon\",\"Zero-coupon\",IF(E653=F653,\"Bullet\",\"Amortizing\")))","v":"Bullet"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ636","v":0},0,0,0,0,0,0,{"$f":"IF($O704=1,AP636,AVERAGE(AP636,AQ636))","v":0},{"$f":"IF($O704=1,AQ636,AVERAGE(AQ636,AR636))","v":0},{"$f":"IF($O704=1,AR636,AVERAGE(AR636,AS636))","v":0},{"$f":"IF($O704=1,AS636,AVERAGE(AS636,AT636))","v":0},{"$f":"IF($O704=1,AT636,AVERAGE(AT636,AU636))","v":0},{"$f":"IF($O704=1,AU636,AVERAGE(AU636,AV636))","v":0},{"$f":"IF($O704=1,AV636,AVERAGE(AV636,AW636))","v":0},{"$f":"IF($O704=1,AW636,AVERAGE(AW636,AX636))","v":0},{"$f":"IF($O704=1,AX636,AVERAGE(AX636,AY636))","v":0},{"$f":"IF($O704=1,AY636,AVERAGE(AY636,AZ636))","v":0},{"$f":"IF($O704=1,AZ636,AVERAGE(AZ636,BA636))","v":0},{"$f":"IF($O704=1,BA636,AVERAGE(BA636,BB636))","v":0},{"$f":"IF($O704=1,BB636,AVERAGE(BB636,BC636))","v":0},{"$f":"IF($O704=1,BC636,AVERAGE(BC636,BD636))","v":0},{"$f":"IF($O704=1,BD636,AVERAGE(BD636,BE636))","v":0},{"$f":"IF($O704=1,BE636,AVERAGE(BE636,BF636))","v":0},{"$f":"IF($O704=1,BF636,AVERAGE(BF636,BG636))","v":0},{"$f":"IF($O704=1,BG636,AVERAGE(BG636,BH636))","v":0},{"$f":"IF($O704=1,BH636,AVERAGE(BH636,BI636))","v":0},{"$f":"IF($O704=1,BI636,AVERAGE(BI636,BJ636))","v":0},{"$f":"IF($O704=1,BJ636,AVERAGE(BJ636,BK636))","v":0},{"$f":"IF($O704=1,BK636,AVERAGE(BK636,BL636))","v":0},{"$f":"IF($O704=1,BL636,AVERAGE(BL636,BM636))","v":0},{"$f":"IF($O704=1,BM636,AVERAGE(BM636,BN636))","v":0},{"$f":"IF($O704=1,BN636,AVERAGE(BN636,BO636))","v":0},{"$f":"IF($O704=1,BO636,AVERAGE(BO636,BP636))","v":0},{"$f":"IF($O704=1,BP636,AVERAGE(BP636,BQ636))","v":0},{"$f":"IF($O704=1,BQ636,AVERAGE(BQ636,BR636))","v":0},{"$f":"IF($O704=1,BR636,AVERAGE(BR636,BS636))","v":0},{"$f":"IF($O704=1,BS636,AVERAGE(BS636,BT636))","v":0},{"$f":"IF($O704=1,BT636,AVERAGE(BT636,BU636))","v":0},{"$f":"IF($O704=1,BU636,AVERAGE(BU636,BV636))","v":0},{"$f":"IF($O704=1,BV636,AVERAGE(BV636,BW636))","v":0},{"$f":"IF($O704=1,BW636,AVERAGE(BW636,BX636))","v":0},{"$f":"IF($O704=1,BX636,AVERAGE(BX636,BY636))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($O704=1,CH636,AVERAGE(CH636,CI636))","v":0},{"$f":"IF($O704=1,CI636,AVERAGE(CI636,CJ636))","v":0},{"$f":"IF($O704=1,CJ636,AVERAGE(CJ636,CK636))","v":0},{"$f":"IF($O704=1,CK636,AVERAGE(CK636,CL636))","v":0},{"$f":"IF($O704=1,CL636,AVERAGE(CL636,CM636))","v":0},{"$f":"IF($O704=1,CM636,AVERAGE(CM636,CN636))","v":0},{"$f":"IF($O704=1,CN636,AVERAGE(CN636,CO636))","v":0},{"$f":"IF($O704=1,CO636,AVERAGE(CO636,CP636))","v":0},{"$f":"IF($O704=1,CP636,AVERAGE(CP636,CQ636))","v":0},{"$f":"IF($O704=1,CQ636,AVERAGE(CQ636,CR636))","v":0},{"$f":"IF($O704=1,CR636,AVERAGE(CR636,CS636))","v":0},{"$f":"IF($O704=1,CS636,AVERAGE(CS636,CT636))","v":0},{"$f":"IF($O704=1,CT636,AVERAGE(CT636,CU636))","v":0},{"$f":"IF($O704=1,CU636,AVERAGE(CU636,CV636))","v":0},{"$f":"IF($O704=1,CV636,AVERAGE(CV636,CW636))","v":0},{"$f":"IF($O704=1,CW636,AVERAGE(CW636,CX636))","v":0},{"$f":"IF($O704=1,CX636,AVERAGE(CX636,CY636))","v":0}]
[{"$f":"C707&\"-HEAD\"","v":"5-HEAD"},{"$f":"\"INST\"&C707","v":"INST5"},{"$f":"COUNTIF(D$1:D707,\"=X\")+$C$6","v":5},"X",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Instrument \"&RIGHT(B707,LEN(B707)-4)","v":"Instrument 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For use in long term modules"]
[{"$f":"C710&\"-MKTY-ER\"","v":"5-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D710,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R708=\"Local\",1,IF($R708=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R708=\"Local-Linked 1\",$R708=\"Local-Linked 2\"),VLOOKUP($R715,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ710","v":1},{"$f":"AK710","v":1},{"$f":"AL710","v":1},{"$f":"AM710","v":1},{"$f":"AN710","v":1},{"$f":"AO710","v":1},{"$f":"AP710","v":1},{"$f":"AQ710","v":1},{"$f":"AR710","v":1},{"$f":"AS710","v":1},{"$f":"AT710","v":1},{"$f":"AU710","v":1},{"$f":"AV710","v":1},{"$f":"AW710","v":1},{"$f":"AX710","v":1},{"$f":"AY710","v":1},{"$f":"AZ710","v":1},{"$f":"BA710","v":1},{"$f":"BB710","v":1},{"$f":"BC710","v":1},{"$f":"BD710","v":1},{"$f":"BE710","v":1},{"$f":"BF710","v":1},{"$f":"BG710","v":1},{"$f":"BH710","v":1},{"$f":"BI710","v":1},{"$f":"BJ710","v":1},{"$f":"BK710","v":1},{"$f":"BL710","v":1},{"$f":"BM710","v":1},{"$f":"BN710","v":1},{"$f":"BO710","v":1},{"$f":"BP710","v":1},{"$f":"BQ710","v":1},{"$f":"BR710","v":1},{"$f":"BS710","v":1},{"$f":"BT710","v":1},{"$f":"BU710","v":1},{"$f":"BV710","v":1},{"$f":"BW710","v":1},{"$f":"BX710","v":1},{"$f":"BY710","v":1},{"$f":"BZ710","v":1},{"$f":"CA710","v":1},{"$f":"CB710","v":1},{"$f":"CC710","v":1},{"$f":"CD710","v":1},{"$f":"CE710","v":1},{"$f":"CF710","v":1},{"$f":"CG710","v":1},{"$f":"CH710","v":1},{"$f":"CI710","v":1},{"$f":"CJ710","v":1},{"$f":"CK710","v":1},{"$f":"CL710","v":1},{"$f":"CM710","v":1},{"$f":"CN710","v":1},{"$f":"CO710","v":1},{"$f":"CP710","v":1},{"$f":"CQ710","v":1},{"$f":"CR710","v":1},{"$f":"CS710","v":1},{"$f":"CT710","v":1},{"$f":"CU710","v":1},{"$f":"CV710","v":1},{"$f":"CW710","v":1},{"$f":"CX710","v":1}]
[{"$f":"C711&\"-FQ-X1\"","v":"5-FQ-X1"},null,{"$f":"COUNTIF(D$1:D711,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency",{"$f":"IF(VLOOKUP($B707&\"_F\",FinancingIn,U$5,FALSE)=0.5,\"Semiannual\",\"Annual\")","v":"Annual"},{"$f":"\"Percent of \"&Q707&\" allocated to:\"","v":"Percent of Instrument 5 allocated to:"}]
[{"$f":"C714&\"-PR-SHDN\"","v":"5-PR-SHDN"},"SH_GGDDN_AT",{"$f":"COUNTIF(D$1:D714,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Perimeter","Cent. Govt",null,"Domestic other creditors",{"$f":"VLOOKUP($B714,MacrofwData,U$5-1,FALSE)","v":0.22823856047944688},0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688]
[{"$f":"C717&\"-X3-CA\"","v":"5-X3-CA"},null,{"$f":"COUNTIF(D$1:D717,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Committed","No","Option: custom amortization"]
[{"$f":"C721&\"-CONT_IRT\"","v":"5-CONT_IRT"},null,{"$f":"COUNTIF(D$1:D721,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"IRContribT",null,"Contribution to total marginal effective IR",null,{"$f":"U709*U720","v":2.8634041770593107E-3},{"$f":"V709*V720","v":4.6565859664520716E-3},2.1873179269389824E-3,5.6674391699946874E-3,4.2432300108780057E-3,3.0348561474153814E-3,4.1143479405454635E-3,4.5138537028268765E-3,3.5563723048742881E-3,4.1837120267041025E-3,4.0248426477114433E-3,4.4715727699677034E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"C724&\"-SEMIANN_INT\"","v":"5-SEMIANN_INT"},null,{"$f":"COUNTIF(D$1:D724,\"=X\")+$C$6","v":5},null,{"$f":"R712","v":5},{"$f":"R713","v":20},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E724=F724,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, interest",null,{"$f":"IF(AND($O724=0.5,U723=0),0.5,IF(AND(U723>0,U723<=$F724),1,0))","v":0},{"$f":"IF(AND($O724=0.5,V723=0),0.5,IF(AND(V723>0,V723<=$F724),1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O724=0.5,CH723=0),0.5,IF(AND(CH723>0,CH723<=$F724),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q728&\"_\"&C728&\"_\"&D728","v":"FI_5_0"},{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D728,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D728","v":2023},{"$f":"G728+E728","v":2028},{"$f":"G728+F728","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E728=F728,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI","Note on the formula: There are 2 parts: (1) The SWITCH statement assigns the applicable interest rate, if \"Fixed\" it is the user's entry in the year of issuance; if \"Floating\", then it is the user's entry in the current year; if \"Zero-coupon\", it is the interest rate the user entered in the issuance year, compounded to maturity. (2) A frequency component, if there are semiannual payments it is 0.5 and it is the first/last year, otherwise it is 1 (annual or custom). ",null,null,{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",U709,\"Zero-coupon\",IF(U$3=$I728,(1+$U709)^$F728-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",V709,\"Zero-coupon\",IF(V$3=$I728,(1+$U709)^$F728-1,0))*V724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",W709,\"Zero-coupon\",IF(W$3=$I728,(1+$U709)^$F728-1,0))*W724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",X709,\"Zero-coupon\",IF(X$3=$I728,(1+$U709)^$F728-1,0))*X724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",Y709,\"Zero-coupon\",IF(Y$3=$I728,(1+$U709)^$F728-1,0))*Y724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",Z709,\"Zero-coupon\",IF(Z$3=$I728,(1+$U709)^$F728-1,0))*Z724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AA709,\"Zero-coupon\",IF(AA$3=$I728,(1+$U709)^$F728-1,0))*AA724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AB709,\"Zero-coupon\",IF(AB$3=$I728,(1+$U709)^$F728-1,0))*AB724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AC709,\"Zero-coupon\",IF(AC$3=$I728,(1+$U709)^$F728-1,0))*AC724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AD709,\"Zero-coupon\",IF(AD$3=$I728,(1+$U709)^$F728-1,0))*AD724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AE709,\"Zero-coupon\",IF(AE$3=$I728,(1+$U709)^$F728-1,0))*AE724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AF709,\"Zero-coupon\",IF(AF$3=$I728,(1+$U709)^$F728-1,0))*AF724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AG709,\"Zero-coupon\",IF(AG$3=$I728,(1+$U709)^$F728-1,0))*AG724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AH709,\"Zero-coupon\",IF(AH$3=$I728,(1+$U709)^$F728-1,0))*AH724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I728,(1+$U709)^$F728-1,0))*AI724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I728,(1+$U709)^$F728-1,0))*AJ724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I728,(1+$U709)^$F728-1,0))*AK724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I728,(1+$U709)^$F728-1,0))*AL724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I728,(1+$U709)^$F728-1,0))*AM724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I728,(1+$U709)^$F728-1,0))*AN724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I728,(1+$U709)^$F728-1,0))*AO724","v":0.03},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I728,(1+$U709)^$F728-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I728,(1+$U709)^$F728-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I728,(1+$U709)^$F728-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I728,(1+$U709)^$F728-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I728,(1+$U709)^$F728-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I728,(1+$U709)^$F728-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I728,(1+$U709)^$F728-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I728,(1+$U709)^$F728-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I728,(1+$U709)^$F728-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I728,(1+$U709)^$F728-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I728,(1+$U709)^$F728-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I728,(1+$U709)^$F728-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I728,(1+$U709)^$F728-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I728,(1+$U709)^$F728-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I728,(1+$U709)^$F728-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I728,(1+$U709)^$F728-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I728,(1+$U709)^$F728-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I728,(1+$U709)^$F728-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I728,(1+$U709)^$F728-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I728,(1+$U709)^$F728-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I728,(1+$U709)^$F728-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I728,(1+$U709)^$F728-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I728,(1+$U709)^$F728-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I728,(1+$U709)^$F728-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I728,(1+$U709)^$F728-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I728,(1+$U709)^$F728-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I728,(1+$U709)^$F728-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I728,(1+$U709)^$F728-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I728,(1+$U709)^$F728-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I728,(1+$U709)^$F728-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I728,(1+$U709)^$F728-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I728,(1+$U709)^$F728-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I728,(1+$U709)^$F728-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I728,(1+$U709)^$F728-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I728,(1+$U709)^$F728-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I728,(1+$U709)^$F728-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I728,(1+$U709)^$F728-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I728,(1+$U709)^$F728-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I728,(1+$U709)^$F728-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I728,(1+$U709)^$F728-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I728,(1+$U709)^$F728-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I728,(1+$U709)^$F728-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I728,(1+$U709)^$F728-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I728,(1+$U709)^$F728-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I728,(1+$U709)^$F728-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I728,(1+$U709)^$F728-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I728,(1+$U709)^$F728-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I728,(1+$U709)^$F728-1,0))*CK724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I728,(1+$U709)^$F728-1,0))*CL724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I728,(1+$U709)^$F728-1,0))*CM724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I728,(1+$U709)^$F728-1,0))*CN724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I728,(1+$U709)^$F728-1,0))*CO724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I728,(1+$U709)^$F728-1,0))*CP724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I728,(1+$U709)^$F728-1,0))*CQ724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I728,(1+$U709)^$F728-1,0))*CR724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I728,(1+$U709)^$F728-1,0))*CS724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I728,(1+$U709)^$F728-1,0))*CT724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I728,(1+$U709)^$F728-1,0))*CU724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I728,(1+$U709)^$F728-1,0))*CV724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I728,(1+$U709)^$F728-1,0))*CW724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I728,(1+$U709)^$F728-1,0))*CX724","v":0},{"$f":"_xlfn.SWITCH($M728,\"Fixed\",$U709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I728,(1+$U709)^$F728-1,0))*CY724","v":0}]
["FI_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D731,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E731=F731,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",X709,\"Zero-coupon\",IF(X$3=$I731,(1+$X709)^$F731-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",Y709,\"Zero-coupon\",IF(Y$3=$I731,(1+$X709)^$F731-1,0))*V724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",Z709,\"Zero-coupon\",IF(Z$3=$I731,(1+$X709)^$F731-1,0))*W724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AA709,\"Zero-coupon\",IF(AA$3=$I731,(1+$X709)^$F731-1,0))*X724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AB709,\"Zero-coupon\",IF(AB$3=$I731,(1+$X709)^$F731-1,0))*Y724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AC709,\"Zero-coupon\",IF(AC$3=$I731,(1+$X709)^$F731-1,0))*Z724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AD709,\"Zero-coupon\",IF(AD$3=$I731,(1+$X709)^$F731-1,0))*AA724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AE709,\"Zero-coupon\",IF(AE$3=$I731,(1+$X709)^$F731-1,0))*AB724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AF709,\"Zero-coupon\",IF(AF$3=$I731,(1+$X709)^$F731-1,0))*AC724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AG709,\"Zero-coupon\",IF(AG$3=$I731,(1+$X709)^$F731-1,0))*AD724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AH709,\"Zero-coupon\",IF(AH$3=$I731,(1+$X709)^$F731-1,0))*AE724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I731,(1+$X709)^$F731-1,0))*AF724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I731,(1+$X709)^$F731-1,0))*AG724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I731,(1+$X709)^$F731-1,0))*AH724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I731,(1+$X709)^$F731-1,0))*AI724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I731,(1+$X709)^$F731-1,0))*AJ724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I731,(1+$X709)^$F731-1,0))*AK724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I731,(1+$X709)^$F731-1,0))*AL724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I731,(1+$X709)^$F731-1,0))*AM724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I731,(1+$X709)^$F731-1,0))*AN724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I731,(1+$X709)^$F731-1,0))*AO724","v":0.02},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I731,(1+$X709)^$F731-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I731,(1+$X709)^$F731-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I731,(1+$X709)^$F731-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I731,(1+$X709)^$F731-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I731,(1+$X709)^$F731-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I731,(1+$X709)^$F731-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I731,(1+$X709)^$F731-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I731,(1+$X709)^$F731-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I731,(1+$X709)^$F731-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I731,(1+$X709)^$F731-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I731,(1+$X709)^$F731-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I731,(1+$X709)^$F731-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I731,(1+$X709)^$F731-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I731,(1+$X709)^$F731-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I731,(1+$X709)^$F731-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I731,(1+$X709)^$F731-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I731,(1+$X709)^$F731-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I731,(1+$X709)^$F731-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I731,(1+$X709)^$F731-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I731,(1+$X709)^$F731-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I731,(1+$X709)^$F731-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I731,(1+$X709)^$F731-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I731,(1+$X709)^$F731-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I731,(1+$X709)^$F731-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I731,(1+$X709)^$F731-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I731,(1+$X709)^$F731-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I731,(1+$X709)^$F731-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I731,(1+$X709)^$F731-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I731,(1+$X709)^$F731-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I731,(1+$X709)^$F731-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I731,(1+$X709)^$F731-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I731,(1+$X709)^$F731-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I731,(1+$X709)^$F731-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I731,(1+$X709)^$F731-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I731,(1+$X709)^$F731-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I731,(1+$X709)^$F731-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I731,(1+$X709)^$F731-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I731,(1+$X709)^$F731-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I731,(1+$X709)^$F731-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I731,(1+$X709)^$F731-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I731,(1+$X709)^$F731-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I731,(1+$X709)^$F731-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I731,(1+$X709)^$F731-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I731,(1+$X709)^$F731-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I731,(1+$X709)^$F731-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I731,(1+$X709)^$F731-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I731,(1+$X709)^$F731-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I731,(1+$X709)^$F731-1,0))*CK724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I731,(1+$X709)^$F731-1,0))*CL724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I731,(1+$X709)^$F731-1,0))*CM724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I731,(1+$X709)^$F731-1,0))*CN724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I731,(1+$X709)^$F731-1,0))*CO724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I731,(1+$X709)^$F731-1,0))*CP724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I731,(1+$X709)^$F731-1,0))*CQ724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I731,(1+$X709)^$F731-1,0))*CR724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I731,(1+$X709)^$F731-1,0))*CS724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I731,(1+$X709)^$F731-1,0))*CT724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I731,(1+$X709)^$F731-1,0))*CU724","v":0},{"$f":"_xlfn.SWITCH($M731,\"Fixed\",$X709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I731,(1+$X709)^$F731-1,0))*CV724","v":0}]
["FI_5_6",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D734,\"=X\")+$C$6","v":5},6,{"$f":"R712","v":5},{"$f":"R713","v":20},2029,2034,2049,{"$f":"AA710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E734=F734,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AA709,\"Zero-coupon\",IF(AA$3=$I734,(1+$AA709)^$F734-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AB709,\"Zero-coupon\",IF(AB$3=$I734,(1+$AA709)^$F734-1,0))*V724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AC709,\"Zero-coupon\",IF(AC$3=$I734,(1+$AA709)^$F734-1,0))*W724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AD709,\"Zero-coupon\",IF(AD$3=$I734,(1+$AA709)^$F734-1,0))*X724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AE709,\"Zero-coupon\",IF(AE$3=$I734,(1+$AA709)^$F734-1,0))*Y724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AF709,\"Zero-coupon\",IF(AF$3=$I734,(1+$AA709)^$F734-1,0))*Z724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AG709,\"Zero-coupon\",IF(AG$3=$I734,(1+$AA709)^$F734-1,0))*AA724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AH709,\"Zero-coupon\",IF(AH$3=$I734,(1+$AA709)^$F734-1,0))*AB724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I734,(1+$AA709)^$F734-1,0))*AC724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I734,(1+$AA709)^$F734-1,0))*AD724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I734,(1+$AA709)^$F734-1,0))*AE724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I734,(1+$AA709)^$F734-1,0))*AF724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I734,(1+$AA709)^$F734-1,0))*AG724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I734,(1+$AA709)^$F734-1,0))*AH724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I734,(1+$AA709)^$F734-1,0))*AI724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I734,(1+$AA709)^$F734-1,0))*AJ724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I734,(1+$AA709)^$F734-1,0))*AK724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I734,(1+$AA709)^$F734-1,0))*AL724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I734,(1+$AA709)^$F734-1,0))*AM724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I734,(1+$AA709)^$F734-1,0))*AN724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I734,(1+$AA709)^$F734-1,0))*AO724","v":0.02},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I734,(1+$AA709)^$F734-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I734,(1+$AA709)^$F734-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I734,(1+$AA709)^$F734-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I734,(1+$AA709)^$F734-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I734,(1+$AA709)^$F734-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I734,(1+$AA709)^$F734-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I734,(1+$AA709)^$F734-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I734,(1+$AA709)^$F734-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I734,(1+$AA709)^$F734-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I734,(1+$AA709)^$F734-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I734,(1+$AA709)^$F734-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I734,(1+$AA709)^$F734-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I734,(1+$AA709)^$F734-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I734,(1+$AA709)^$F734-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I734,(1+$AA709)^$F734-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I734,(1+$AA709)^$F734-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I734,(1+$AA709)^$F734-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I734,(1+$AA709)^$F734-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I734,(1+$AA709)^$F734-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I734,(1+$AA709)^$F734-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I734,(1+$AA709)^$F734-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I734,(1+$AA709)^$F734-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I734,(1+$AA709)^$F734-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I734,(1+$AA709)^$F734-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I734,(1+$AA709)^$F734-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I734,(1+$AA709)^$F734-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I734,(1+$AA709)^$F734-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I734,(1+$AA709)^$F734-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I734,(1+$AA709)^$F734-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I734,(1+$AA709)^$F734-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I734,(1+$AA709)^$F734-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I734,(1+$AA709)^$F734-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I734,(1+$AA709)^$F734-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I734,(1+$AA709)^$F734-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I734,(1+$AA709)^$F734-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I734,(1+$AA709)^$F734-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I734,(1+$AA709)^$F734-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I734,(1+$AA709)^$F734-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I734,(1+$AA709)^$F734-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I734,(1+$AA709)^$F734-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I734,(1+$AA709)^$F734-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I734,(1+$AA709)^$F734-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I734,(1+$AA709)^$F734-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I734,(1+$AA709)^$F734-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I734,(1+$AA709)^$F734-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I734,(1+$AA709)^$F734-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I734,(1+$AA709)^$F734-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I734,(1+$AA709)^$F734-1,0))*CK724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I734,(1+$AA709)^$F734-1,0))*CL724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I734,(1+$AA709)^$F734-1,0))*CM724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I734,(1+$AA709)^$F734-1,0))*CN724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I734,(1+$AA709)^$F734-1,0))*CO724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I734,(1+$AA709)^$F734-1,0))*CP724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I734,(1+$AA709)^$F734-1,0))*CQ724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I734,(1+$AA709)^$F734-1,0))*CR724","v":0},{"$f":"_xlfn.SWITCH($M734,\"Fixed\",$AA709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I734,(1+$AA709)^$F734-1,0))*CS724","v":0}]
["FI_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D735,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E735=F735,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AB709,\"Zero-coupon\",IF(AB$3=$I735,(1+$AB709)^$F735-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AC709,\"Zero-coupon\",IF(AC$3=$I735,(1+$AB709)^$F735-1,0))*V724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AD709,\"Zero-coupon\",IF(AD$3=$I735,(1+$AB709)^$F735-1,0))*W724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AE709,\"Zero-coupon\",IF(AE$3=$I735,(1+$AB709)^$F735-1,0))*X724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AF709,\"Zero-coupon\",IF(AF$3=$I735,(1+$AB709)^$F735-1,0))*Y724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AG709,\"Zero-coupon\",IF(AG$3=$I735,(1+$AB709)^$F735-1,0))*Z724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AH709,\"Zero-coupon\",IF(AH$3=$I735,(1+$AB709)^$F735-1,0))*AA724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I735,(1+$AB709)^$F735-1,0))*AB724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I735,(1+$AB709)^$F735-1,0))*AC724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I735,(1+$AB709)^$F735-1,0))*AD724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I735,(1+$AB709)^$F735-1,0))*AE724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I735,(1+$AB709)^$F735-1,0))*AF724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I735,(1+$AB709)^$F735-1,0))*AG724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I735,(1+$AB709)^$F735-1,0))*AH724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I735,(1+$AB709)^$F735-1,0))*AI724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I735,(1+$AB709)^$F735-1,0))*AJ724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I735,(1+$AB709)^$F735-1,0))*AK724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I735,(1+$AB709)^$F735-1,0))*AL724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I735,(1+$AB709)^$F735-1,0))*AM724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I735,(1+$AB709)^$F735-1,0))*AN724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I735,(1+$AB709)^$F735-1,0))*AO724","v":0.02},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I735,(1+$AB709)^$F735-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I735,(1+$AB709)^$F735-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I735,(1+$AB709)^$F735-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I735,(1+$AB709)^$F735-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I735,(1+$AB709)^$F735-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I735,(1+$AB709)^$F735-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I735,(1+$AB709)^$F735-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I735,(1+$AB709)^$F735-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I735,(1+$AB709)^$F735-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I735,(1+$AB709)^$F735-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I735,(1+$AB709)^$F735-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I735,(1+$AB709)^$F735-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I735,(1+$AB709)^$F735-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I735,(1+$AB709)^$F735-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I735,(1+$AB709)^$F735-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I735,(1+$AB709)^$F735-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I735,(1+$AB709)^$F735-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I735,(1+$AB709)^$F735-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I735,(1+$AB709)^$F735-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I735,(1+$AB709)^$F735-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I735,(1+$AB709)^$F735-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I735,(1+$AB709)^$F735-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I735,(1+$AB709)^$F735-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I735,(1+$AB709)^$F735-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I735,(1+$AB709)^$F735-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I735,(1+$AB709)^$F735-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I735,(1+$AB709)^$F735-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I735,(1+$AB709)^$F735-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I735,(1+$AB709)^$F735-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I735,(1+$AB709)^$F735-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I735,(1+$AB709)^$F735-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I735,(1+$AB709)^$F735-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I735,(1+$AB709)^$F735-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I735,(1+$AB709)^$F735-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I735,(1+$AB709)^$F735-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I735,(1+$AB709)^$F735-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I735,(1+$AB709)^$F735-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I735,(1+$AB709)^$F735-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I735,(1+$AB709)^$F735-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I735,(1+$AB709)^$F735-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I735,(1+$AB709)^$F735-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I735,(1+$AB709)^$F735-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I735,(1+$AB709)^$F735-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I735,(1+$AB709)^$F735-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I735,(1+$AB709)^$F735-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I735,(1+$AB709)^$F735-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I735,(1+$AB709)^$F735-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I735,(1+$AB709)^$F735-1,0))*CK724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I735,(1+$AB709)^$F735-1,0))*CL724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I735,(1+$AB709)^$F735-1,0))*CM724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I735,(1+$AB709)^$F735-1,0))*CN724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I735,(1+$AB709)^$F735-1,0))*CO724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I735,(1+$AB709)^$F735-1,0))*CP724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I735,(1+$AB709)^$F735-1,0))*CQ724","v":0},{"$f":"_xlfn.SWITCH($M735,\"Fixed\",$AB709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I735,(1+$AB709)^$F735-1,0))*CR724","v":0}]
["FI_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D738,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E738=F738,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AE709,\"Zero-coupon\",IF(AE$3=$I738,(1+$AE709)^$F738-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AF709,\"Zero-coupon\",IF(AF$3=$I738,(1+$AE709)^$F738-1,0))*V724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AG709,\"Zero-coupon\",IF(AG$3=$I738,(1+$AE709)^$F738-1,0))*W724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AH709,\"Zero-coupon\",IF(AH$3=$I738,(1+$AE709)^$F738-1,0))*X724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I738,(1+$AE709)^$F738-1,0))*Y724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I738,(1+$AE709)^$F738-1,0))*Z724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I738,(1+$AE709)^$F738-1,0))*AA724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I738,(1+$AE709)^$F738-1,0))*AB724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I738,(1+$AE709)^$F738-1,0))*AC724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I738,(1+$AE709)^$F738-1,0))*AD724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I738,(1+$AE709)^$F738-1,0))*AE724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I738,(1+$AE709)^$F738-1,0))*AF724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I738,(1+$AE709)^$F738-1,0))*AG724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I738,(1+$AE709)^$F738-1,0))*AH724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I738,(1+$AE709)^$F738-1,0))*AI724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I738,(1+$AE709)^$F738-1,0))*AJ724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I738,(1+$AE709)^$F738-1,0))*AK724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I738,(1+$AE709)^$F738-1,0))*AL724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I738,(1+$AE709)^$F738-1,0))*AM724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I738,(1+$AE709)^$F738-1,0))*AN724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I738,(1+$AE709)^$F738-1,0))*AO724","v":0.02},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I738,(1+$AE709)^$F738-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I738,(1+$AE709)^$F738-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I738,(1+$AE709)^$F738-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I738,(1+$AE709)^$F738-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I738,(1+$AE709)^$F738-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I738,(1+$AE709)^$F738-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I738,(1+$AE709)^$F738-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I738,(1+$AE709)^$F738-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I738,(1+$AE709)^$F738-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I738,(1+$AE709)^$F738-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I738,(1+$AE709)^$F738-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I738,(1+$AE709)^$F738-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I738,(1+$AE709)^$F738-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I738,(1+$AE709)^$F738-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I738,(1+$AE709)^$F738-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I738,(1+$AE709)^$F738-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I738,(1+$AE709)^$F738-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I738,(1+$AE709)^$F738-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I738,(1+$AE709)^$F738-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I738,(1+$AE709)^$F738-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I738,(1+$AE709)^$F738-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I738,(1+$AE709)^$F738-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I738,(1+$AE709)^$F738-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I738,(1+$AE709)^$F738-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I738,(1+$AE709)^$F738-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I738,(1+$AE709)^$F738-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I738,(1+$AE709)^$F738-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I738,(1+$AE709)^$F738-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I738,(1+$AE709)^$F738-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I738,(1+$AE709)^$F738-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I738,(1+$AE709)^$F738-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I738,(1+$AE709)^$F738-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I738,(1+$AE709)^$F738-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I738,(1+$AE709)^$F738-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I738,(1+$AE709)^$F738-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I738,(1+$AE709)^$F738-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I738,(1+$AE709)^$F738-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I738,(1+$AE709)^$F738-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I738,(1+$AE709)^$F738-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I738,(1+$AE709)^$F738-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I738,(1+$AE709)^$F738-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I738,(1+$AE709)^$F738-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I738,(1+$AE709)^$F738-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I738,(1+$AE709)^$F738-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I738,(1+$AE709)^$F738-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I738,(1+$AE709)^$F738-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I738,(1+$AE709)^$F738-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I738,(1+$AE709)^$F738-1,0))*CK724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I738,(1+$AE709)^$F738-1,0))*CL724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I738,(1+$AE709)^$F738-1,0))*CM724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I738,(1+$AE709)^$F738-1,0))*CN724","v":0},{"$f":"_xlfn.SWITCH($M738,\"Fixed\",$AE709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I738,(1+$AE709)^$F738-1,0))*CO724","v":0}]
["FI_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D742,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E742=F742,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AI709,\"Zero-coupon\",IF(AI$3=$I742,(1+$AI709)^$F742-1,0))*U724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AJ709,\"Zero-coupon\",IF(AJ$3=$I742,(1+$AI709)^$F742-1,0))*V724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AK709,\"Zero-coupon\",IF(AK$3=$I742,(1+$AI709)^$F742-1,0))*W724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AL709,\"Zero-coupon\",IF(AL$3=$I742,(1+$AI709)^$F742-1,0))*X724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AM709,\"Zero-coupon\",IF(AM$3=$I742,(1+$AI709)^$F742-1,0))*Y724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AN709,\"Zero-coupon\",IF(AN$3=$I742,(1+$AI709)^$F742-1,0))*Z724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AO709,\"Zero-coupon\",IF(AO$3=$I742,(1+$AI709)^$F742-1,0))*AA724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AP709,\"Zero-coupon\",IF(AP$3=$I742,(1+$AI709)^$F742-1,0))*AB724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AQ709,\"Zero-coupon\",IF(AQ$3=$I742,(1+$AI709)^$F742-1,0))*AC724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AR709,\"Zero-coupon\",IF(AR$3=$I742,(1+$AI709)^$F742-1,0))*AD724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AS709,\"Zero-coupon\",IF(AS$3=$I742,(1+$AI709)^$F742-1,0))*AE724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AT709,\"Zero-coupon\",IF(AT$3=$I742,(1+$AI709)^$F742-1,0))*AF724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AU709,\"Zero-coupon\",IF(AU$3=$I742,(1+$AI709)^$F742-1,0))*AG724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AV709,\"Zero-coupon\",IF(AV$3=$I742,(1+$AI709)^$F742-1,0))*AH724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AW709,\"Zero-coupon\",IF(AW$3=$I742,(1+$AI709)^$F742-1,0))*AI724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AX709,\"Zero-coupon\",IF(AX$3=$I742,(1+$AI709)^$F742-1,0))*AJ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AY709,\"Zero-coupon\",IF(AY$3=$I742,(1+$AI709)^$F742-1,0))*AK724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",AZ709,\"Zero-coupon\",IF(AZ$3=$I742,(1+$AI709)^$F742-1,0))*AL724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BA709,\"Zero-coupon\",IF(BA$3=$I742,(1+$AI709)^$F742-1,0))*AM724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BB709,\"Zero-coupon\",IF(BB$3=$I742,(1+$AI709)^$F742-1,0))*AN724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BC709,\"Zero-coupon\",IF(BC$3=$I742,(1+$AI709)^$F742-1,0))*AO724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BD709,\"Zero-coupon\",IF(BD$3=$I742,(1+$AI709)^$F742-1,0))*AP724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BE709,\"Zero-coupon\",IF(BE$3=$I742,(1+$AI709)^$F742-1,0))*AQ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BF709,\"Zero-coupon\",IF(BF$3=$I742,(1+$AI709)^$F742-1,0))*AR724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BG709,\"Zero-coupon\",IF(BG$3=$I742,(1+$AI709)^$F742-1,0))*AS724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BH709,\"Zero-coupon\",IF(BH$3=$I742,(1+$AI709)^$F742-1,0))*AT724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BI709,\"Zero-coupon\",IF(BI$3=$I742,(1+$AI709)^$F742-1,0))*AU724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BJ709,\"Zero-coupon\",IF(BJ$3=$I742,(1+$AI709)^$F742-1,0))*AV724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BK709,\"Zero-coupon\",IF(BK$3=$I742,(1+$AI709)^$F742-1,0))*AW724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BL709,\"Zero-coupon\",IF(BL$3=$I742,(1+$AI709)^$F742-1,0))*AX724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BM709,\"Zero-coupon\",IF(BM$3=$I742,(1+$AI709)^$F742-1,0))*AY724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BN709,\"Zero-coupon\",IF(BN$3=$I742,(1+$AI709)^$F742-1,0))*AZ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BO709,\"Zero-coupon\",IF(BO$3=$I742,(1+$AI709)^$F742-1,0))*BA724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BP709,\"Zero-coupon\",IF(BP$3=$I742,(1+$AI709)^$F742-1,0))*BB724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BQ709,\"Zero-coupon\",IF(BQ$3=$I742,(1+$AI709)^$F742-1,0))*BC724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BR709,\"Zero-coupon\",IF(BR$3=$I742,(1+$AI709)^$F742-1,0))*BD724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BS709,\"Zero-coupon\",IF(BS$3=$I742,(1+$AI709)^$F742-1,0))*BE724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BT709,\"Zero-coupon\",IF(BT$3=$I742,(1+$AI709)^$F742-1,0))*BF724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BU709,\"Zero-coupon\",IF(BU$3=$I742,(1+$AI709)^$F742-1,0))*BG724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BV709,\"Zero-coupon\",IF(BV$3=$I742,(1+$AI709)^$F742-1,0))*BH724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BW709,\"Zero-coupon\",IF(BW$3=$I742,(1+$AI709)^$F742-1,0))*BI724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BX709,\"Zero-coupon\",IF(BX$3=$I742,(1+$AI709)^$F742-1,0))*BJ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BY709,\"Zero-coupon\",IF(BY$3=$I742,(1+$AI709)^$F742-1,0))*BK724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",BZ709,\"Zero-coupon\",IF(BZ$3=$I742,(1+$AI709)^$F742-1,0))*BL724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CA709,\"Zero-coupon\",IF(CA$3=$I742,(1+$AI709)^$F742-1,0))*BM724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CB709,\"Zero-coupon\",IF(CB$3=$I742,(1+$AI709)^$F742-1,0))*BN724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CC709,\"Zero-coupon\",IF(CC$3=$I742,(1+$AI709)^$F742-1,0))*BO724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CD709,\"Zero-coupon\",IF(CD$3=$I742,(1+$AI709)^$F742-1,0))*BP724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CE709,\"Zero-coupon\",IF(CE$3=$I742,(1+$AI709)^$F742-1,0))*BQ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CF709,\"Zero-coupon\",IF(CF$3=$I742,(1+$AI709)^$F742-1,0))*BR724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CG709,\"Zero-coupon\",IF(CG$3=$I742,(1+$AI709)^$F742-1,0))*BS724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CH709,\"Zero-coupon\",IF(CH$3=$I742,(1+$AI709)^$F742-1,0))*BT724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CI709,\"Zero-coupon\",IF(CI$3=$I742,(1+$AI709)^$F742-1,0))*BU724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CJ709,\"Zero-coupon\",IF(CJ$3=$I742,(1+$AI709)^$F742-1,0))*BV724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CK709,\"Zero-coupon\",IF(CK$3=$I742,(1+$AI709)^$F742-1,0))*BW724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CL709,\"Zero-coupon\",IF(CL$3=$I742,(1+$AI709)^$F742-1,0))*BX724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CM709,\"Zero-coupon\",IF(CM$3=$I742,(1+$AI709)^$F742-1,0))*BY724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CN709,\"Zero-coupon\",IF(CN$3=$I742,(1+$AI709)^$F742-1,0))*BZ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CO709,\"Zero-coupon\",IF(CO$3=$I742,(1+$AI709)^$F742-1,0))*CA724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CP709,\"Zero-coupon\",IF(CP$3=$I742,(1+$AI709)^$F742-1,0))*CB724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CQ709,\"Zero-coupon\",IF(CQ$3=$I742,(1+$AI709)^$F742-1,0))*CC724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CR709,\"Zero-coupon\",IF(CR$3=$I742,(1+$AI709)^$F742-1,0))*CD724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CS709,\"Zero-coupon\",IF(CS$3=$I742,(1+$AI709)^$F742-1,0))*CE724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CT709,\"Zero-coupon\",IF(CT$3=$I742,(1+$AI709)^$F742-1,0))*CF724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CU709,\"Zero-coupon\",IF(CU$3=$I742,(1+$AI709)^$F742-1,0))*CG724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CV709,\"Zero-coupon\",IF(CV$3=$I742,(1+$AI709)^$F742-1,0))*CH724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CW709,\"Zero-coupon\",IF(CW$3=$I742,(1+$AI709)^$F742-1,0))*CI724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CX709,\"Zero-coupon\",IF(CX$3=$I742,(1+$AI709)^$F742-1,0))*CJ724","v":0},{"$f":"_xlfn.SWITCH($M742,\"Fixed\",$AI709,\"Floating\",CY709,\"Zero-coupon\",IF(CY$3=$I742,(1+$AI709)^$F742-1,0))*CK724","v":0}]
[{"$f":"Q745&\"_\"&C745&\"_\"&D745","v":"GGDR_PCT_5_0"},{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D745,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D745","v":2023},{"$f":"G745+E745","v":2028},{"$f":"G745+F745","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E745=F745,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT","Note on the formula: This is the share of debt that is oustanding at the start of each year.",null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0},{"$f":"1-SUM($U726:CK726)","v":0},{"$f":"1-SUM($U726:CL726)","v":0},{"$f":"1-SUM($U726:CM726)","v":0},{"$f":"1-SUM($U726:CN726)","v":0},{"$f":"1-SUM($U726:CO726)","v":0},{"$f":"1-SUM($U726:CP726)","v":0},{"$f":"1-SUM($U726:CQ726)","v":0},{"$f":"1-SUM($U726:CR726)","v":0},{"$f":"1-SUM($U726:CS726)","v":0},{"$f":"1-SUM($U726:CT726)","v":0},{"$f":"1-SUM($U726:CU726)","v":0},{"$f":"1-SUM($U726:CV726)","v":0},{"$f":"1-SUM($U726:CW726)","v":0},{"$f":"1-SUM($U726:CX726)","v":0},{"$f":"1-SUM($U726:CY726)","v":0}]
["GGDR_PCT_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D748,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E748=F748,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AI726)","v":0.4},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0},{"$f":"1-SUM($U726:CK726)","v":0},{"$f":"1-SUM($U726:CL726)","v":0},{"$f":"1-SUM($U726:CM726)","v":0},{"$f":"1-SUM($U726:CN726)","v":0},{"$f":"1-SUM($U726:CO726)","v":0},{"$f":"1-SUM($U726:CP726)","v":0},{"$f":"1-SUM($U726:CQ726)","v":0},{"$f":"1-SUM($U726:CR726)","v":0},{"$f":"1-SUM($U726:CS726)","v":0},{"$f":"1-SUM($U726:CT726)","v":0},{"$f":"1-SUM($U726:CU726)","v":0}]
["GGDR_PCT_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D752,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E752=F752,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AI726)","v":0.4},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0},{"$f":"1-SUM($U726:CK726)","v":0},{"$f":"1-SUM($U726:CL726)","v":0},{"$f":"1-SUM($U726:CM726)","v":0},{"$f":"1-SUM($U726:CN726)","v":0},{"$f":"1-SUM($U726:CO726)","v":0},{"$f":"1-SUM($U726:CP726)","v":0},{"$f":"1-SUM($U726:CQ726)","v":0}]
["GGDR_PCT_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D755,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E755=F755,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AI726)","v":0.4},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0},{"$f":"1-SUM($U726:CK726)","v":0},{"$f":"1-SUM($U726:CL726)","v":0},{"$f":"1-SUM($U726:CM726)","v":0},{"$f":"1-SUM($U726:CN726)","v":0}]
["GGDR_PCT_5_13",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D758,\"=X\")+$C$6","v":5},13,{"$f":"R712","v":5},{"$f":"R713","v":20},2036,2041,2056,{"$f":"AH710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E758=F758,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AI726)","v":0.4},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0},{"$f":"1-SUM($U726:CK726)","v":0}]
["GGDR_PCT_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D759,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E759=F759,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U726:U726)","v":1},{"$f":"1-SUM($U726:V726)","v":1},{"$f":"1-SUM($U726:W726)","v":1},{"$f":"1-SUM($U726:X726)","v":1},{"$f":"1-SUM($U726:Y726)","v":1},{"$f":"1-SUM($U726:Z726)","v":1},{"$f":"1-SUM($U726:AA726)","v":0.93333333333333335},{"$f":"1-SUM($U726:AB726)","v":0.8666666666666667},{"$f":"1-SUM($U726:AC726)","v":0.8},{"$f":"1-SUM($U726:AD726)","v":0.73333333333333339},{"$f":"1-SUM($U726:AE726)","v":0.66666666666666674},{"$f":"1-SUM($U726:AF726)","v":0.60000000000000009},{"$f":"1-SUM($U726:AG726)","v":0.53333333333333344},{"$f":"1-SUM($U726:AH726)","v":0.46666666666666667},{"$f":"1-SUM($U726:AI726)","v":0.4},{"$f":"1-SUM($U726:AJ726)","v":0.33333333333333337},{"$f":"1-SUM($U726:AK726)","v":0.26666666666666672},{"$f":"1-SUM($U726:AL726)","v":0.20000000000000007},{"$f":"1-SUM($U726:AM726)","v":0.13333333333333341},{"$f":"1-SUM($U726:AN726)","v":6.6666666666666763E-2},{"$f":"1-SUM($U726:AO726)","v":0},{"$f":"1-SUM($U726:AP726)","v":0},{"$f":"1-SUM($U726:AQ726)","v":0},{"$f":"1-SUM($U726:AR726)","v":0},{"$f":"1-SUM($U726:AS726)","v":0},{"$f":"1-SUM($U726:AT726)","v":0},{"$f":"1-SUM($U726:AU726)","v":0},{"$f":"1-SUM($U726:AV726)","v":0},{"$f":"1-SUM($U726:AW726)","v":0},{"$f":"1-SUM($U726:AX726)","v":0},{"$f":"1-SUM($U726:AY726)","v":0},{"$f":"1-SUM($U726:AZ726)","v":0},{"$f":"1-SUM($U726:BA726)","v":0},{"$f":"1-SUM($U726:BB726)","v":0},{"$f":"1-SUM($U726:BC726)","v":0},{"$f":"1-SUM($U726:BD726)","v":0},{"$f":"1-SUM($U726:BE726)","v":0},{"$f":"1-SUM($U726:BF726)","v":0},{"$f":"1-SUM($U726:BG726)","v":0},{"$f":"1-SUM($U726:BH726)","v":0},{"$f":"1-SUM($U726:BI726)","v":0},{"$f":"1-SUM($U726:BJ726)","v":0},{"$f":"1-SUM($U726:BK726)","v":0},{"$f":"1-SUM($U726:BL726)","v":0},{"$f":"1-SUM($U726:BM726)","v":0},{"$f":"1-SUM($U726:BN726)","v":0},{"$f":"1-SUM($U726:BO726)","v":0},{"$f":"1-SUM($U726:BP726)","v":0},{"$f":"1-SUM($U726:BQ726)","v":0},{"$f":"1-SUM($U726:BR726)","v":0},{"$f":"1-SUM($U726:BS726)","v":0},{"$f":"1-SUM($U726:BT726)","v":0},{"$f":"1-SUM($U726:BU726)","v":0},{"$f":"1-SUM($U726:BV726)","v":0},{"$f":"1-SUM($U726:BW726)","v":0},{"$f":"1-SUM($U726:BX726)","v":0},{"$f":"1-SUM($U726:BY726)","v":0},{"$f":"1-SUM($U726:BZ726)","v":0},{"$f":"1-SUM($U726:CA726)","v":0},{"$f":"1-SUM($U726:CB726)","v":0},{"$f":"1-SUM($U726:CC726)","v":0},{"$f":"1-SUM($U726:CD726)","v":0},{"$f":"1-SUM($U726:CE726)","v":0},{"$f":"1-SUM($U726:CF726)","v":0},{"$f":"1-SUM($U726:CG726)","v":0},{"$f":"1-SUM($U726:CH726)","v":0},{"$f":"1-SUM($U726:CI726)","v":0},{"$f":"1-SUM($U726:CJ726)","v":0}]
[{"$f":"Q762&\"_\"&C762&\"_\"&D762","v":"ISS_CALC_INT_5_0"},{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D762,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D762","v":2023},{"$f":"G762+E762","v":2028},{"$f":"G762+F762","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E762=F762,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,{"$f":"$U708*U710*U728*U745/$U710","v":0},4.1530930442640293E-2,4.1530930442640293E-2,4.1530930442640293E-2,4.1530930442640293E-2,4.1530930442640293E-2,4.1530930442640293E-2,3.8762201746464275E-2,3.5993473050288258E-2,3.3224744354112233E-2,3.0456015657936219E-2,2.7687286961760198E-2,2.491855826558418E-2,2.2149829569408162E-2,1.9381100873232138E-2,1.3843643480880099E-2,1.1074914784704081E-2,8.3061860885280617E-3,5.5374573923520423E-3,2.7687286961760233E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U708*CG710*CG728*CG745/$U710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_5_4",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D766,\"=X\")+$C$6","v":5},4,{"$f":"R712","v":5},{"$f":"R713","v":20},2027,2032,2047,{"$f":"Y710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E766=F766,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,{"$f":"$Y708*Y710*Y732*Y749/$Y710","v":0},6.0722723136965001E-2,6.0722723136965001E-2,6.0722723136965001E-2,6.0722723136965001E-2,6.0722723136965001E-2,6.0722723136965001E-2,5.6674541594500666E-2,5.2626360052036338E-2,4.8578178509572002E-2,4.4529996967107674E-2,4.0481815424643339E-2,3.6433633882179003E-2,3.2385452339714675E-2,2.8337270797250333E-2,2.4289089254786001E-2,2.0240907712321669E-2,1.6192726169857338E-2,1.2144544627393004E-2,8.0963630849286723E-3,4.0481815424643396E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Y708*CK710*CK732*CK749/$Y710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D769,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E769=F769,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,{"$f":"$AB708*AB710*AB735*AB752/$AB710","v":0},6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.1009742879310394E-2,5.66519041022168E-2,5.22940653251232E-2,4.7936226548029599E-2,4.3578387770935999E-2,3.9220548993842405E-2,3.4862710216748805E-2,3.0504871439655197E-2,2.61470326625616E-2,2.1789193885467999E-2,1.7431355108374402E-2,1.3073516331280803E-2,8.7156775541872046E-3,4.3578387770936058E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AB708*CN710*CN735*CN752/$AB710","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D772,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E772=F772,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE708*AE710*AE738*AE755/$AE710","v":0},7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.2800332611702462E-2,6.7600308853723715E-2,6.2400285095744967E-2,5.7200261337766227E-2,5.200023757978748E-2,4.6800213821808732E-2,4.1600190063829985E-2,3.6400166305851231E-2,3.1200142547872484E-2,2.600011878989374E-2,2.0800095031914993E-2,1.5600071273936247E-2,1.0400047515957501E-2,5.2000237579787551E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AE708*CQ710*CQ738*CQ755/$AE710","v":0},0,0,0,0,0,0,0,0]
["ISS_CALC_INT_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D776,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E776=F776,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI708*AI710*AI742*AI759/$AI710","v":0},{"$f":"$AI708*AJ710*AJ742*AJ759/$AI710","v":0},{"$f":"$AI708*AK710*AK742*AK759/$AI710","v":0},{"$f":"$AI708*AL710*AL742*AL759/$AI710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AI708*CX710*CX742*CX759/$AI710","v":0},0]
[{"$f":"Q779&\"_\"&C779&\"_\"&D779","v":"ISS_CALC_AMT_5_0"},{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D779,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D779","v":2023},{"$f":"G779+E779","v":2028},{"$f":"G779+F779","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E779=F779,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,{"$f":"U708*U710*U726/U710","v":0},{"$f":"U708*V710*V726/U710","v":0},{"$f":"U708*W710*W726/U710","v":0},{"$f":"U708*X710*X726/U710","v":0},{"$f":"U708*Y710*Y726/U710","v":0},{"$f":"U708*Z710*Z726/U710","v":0},{"$f":"U708*AA710*AA726/U710","v":9.2290956539200664E-2},{"$f":"U708*AB710*AB726/U710","v":9.2290956539200664E-2},{"$f":"U708*AC710*AC726/U710","v":9.2290956539200664E-2},{"$f":"U708*AD710*AD726/U710","v":9.2290956539200664E-2},{"$f":"U708*AE710*AE726/U710","v":9.2290956539200664E-2},{"$f":"U708*AF710*AF726/U710","v":9.2290956539200664E-2},{"$f":"U708*AG710*AG726/U710","v":9.2290956539200664E-2},{"$f":"U708*AH710*AH726/U710","v":9.2290956539200664E-2},{"$f":"U708*AI710*AI726/U710","v":9.2290956539200664E-2},{"$f":"$U708*AJ710*AJ726/$U710","v":9.2290956539200664E-2},{"$f":"$U708*AK710*AK726/$U710","v":9.2290956539200664E-2},9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U708*CW710*CW726/$U710","v":0},0,0]
["ISS_CALC_AMT_5_2",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D781,\"=X\")+$C$6","v":5},2,{"$f":"R712","v":5},{"$f":"R713","v":20},2025,2030,2045,{"$f":"W710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E781=F781,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,{"$f":"W708*W710*U726/W710","v":0},{"$f":"W708*X710*V726/W710","v":0},{"$f":"W708*Y710*W726/W710","v":0},{"$f":"W708*Z710*X726/W710","v":0},{"$f":"W708*AA710*Y726/W710","v":0},{"$f":"W708*AB710*Z726/W710","v":0},{"$f":"W708*AC710*AA726/W710","v":8.7052418883292668E-2},{"$f":"W708*AD710*AB726/W710","v":8.7052418883292668E-2},{"$f":"W708*AE710*AC726/W710","v":8.7052418883292668E-2},{"$f":"W708*AF710*AD726/W710","v":8.7052418883292668E-2},{"$f":"W708*AG710*AE726/W710","v":8.7052418883292668E-2},{"$f":"W708*AH710*AF726/W710","v":8.7052418883292668E-2},{"$f":"W708*AI710*AG726/W710","v":8.7052418883292668E-2},{"$f":"$W708*AJ710*AH726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AK710*AI726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AL710*AJ726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AM710*AK726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AN710*AL726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AO710*AM726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AP710*AN726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AQ710*AO726/$W710","v":8.7052418883292668E-2},{"$f":"$W708*AR710*AP726/$W710","v":0},{"$f":"$W708*AS710*AQ726/$W710","v":0},{"$f":"$W708*AT710*AR726/$W710","v":0},{"$f":"$W708*AU710*AS726/$W710","v":0},{"$f":"$W708*AV710*AT726/$W710","v":0},{"$f":"$W708*AW710*AU726/$W710","v":0},{"$f":"$W708*AX710*AV726/$W710","v":0},{"$f":"$W708*AY710*AW726/$W710","v":0},{"$f":"$W708*AZ710*AX726/$W710","v":0},{"$f":"$W708*BA710*AY726/$W710","v":0},{"$f":"$W708*BB710*AZ726/$W710","v":0},{"$f":"$W708*BC710*BA726/$W710","v":0},{"$f":"$W708*BD710*BB726/$W710","v":0},{"$f":"$W708*BE710*BC726/$W710","v":0},{"$f":"$W708*BF710*BD726/$W710","v":0},{"$f":"$W708*BG710*BE726/$W710","v":0},{"$f":"$W708*BH710*BF726/$W710","v":0},{"$f":"$W708*BI710*BG726/$W710","v":0},{"$f":"$W708*BJ710*BH726/$W710","v":0},{"$f":"$W708*BK710*BI726/$W710","v":0},{"$f":"$W708*BL710*BJ726/$W710","v":0},{"$f":"$W708*BM710*BK726/$W710","v":0},{"$f":"$W708*BN710*BL726/$W710","v":0},{"$f":"$W708*BO710*BM726/$W710","v":0},{"$f":"$W708*BP710*BN726/$W710","v":0},{"$f":"$W708*BQ710*BO726/$W710","v":0},{"$f":"$W708*BR710*BP726/$W710","v":0},{"$f":"$W708*BS710*BQ726/$W710","v":0},{"$f":"$W708*BT710*BR726/$W710","v":0},{"$f":"$W708*BU710*BS726/$W710","v":0},{"$f":"$W708*BV710*BT726/$W710","v":0},{"$f":"$W708*BW710*BU726/$W710","v":0},{"$f":"$W708*BX710*BV726/$W710","v":0},{"$f":"$W708*BY710*BW726/$W710","v":0},{"$f":"$W708*BZ710*BX726/$W710","v":0},{"$f":"$W708*CA710*BY726/$W710","v":0},{"$f":"$W708*CB710*BZ726/$W710","v":0},{"$f":"$W708*CC710*CA726/$W710","v":0},{"$f":"$W708*CD710*CB726/$W710","v":0},{"$f":"$W708*CE710*CC726/$W710","v":0},{"$f":"$W708*CF710*CD726/$W710","v":0},{"$f":"$W708*CG710*CE726/$W710","v":0},{"$f":"$W708*CH710*CF726/$W710","v":0},{"$f":"$W708*CI710*CG726/$W710","v":0},{"$f":"$W708*CJ710*CH726/$W710","v":0},{"$f":"$W708*CK710*CI726/$W710","v":0},{"$f":"$W708*CL710*CJ726/$W710","v":0},{"$f":"$W708*CM710*CK726/$W710","v":0},{"$f":"$W708*CN710*CL726/$W710","v":0},{"$f":"$W708*CO710*CM726/$W710","v":0},{"$f":"$W708*CP710*CN726/$W710","v":0},{"$f":"$W708*CQ710*CO726/$W710","v":0},{"$f":"$W708*CR710*CP726/$W710","v":0},{"$f":"$W708*CS710*CQ726/$W710","v":0},{"$f":"$W708*CT710*CR726/$W710","v":0},{"$f":"$W708*CU710*CS726/$W710","v":0},{"$f":"$W708*CV710*CT726/$W710","v":0},{"$f":"$W708*CW710*CU726/$W710","v":0},{"$f":"$W708*CX710*CV726/$W710","v":0},{"$f":"$W708*CY710*CW726/$W710","v":0}]
["ISS_CALC_AMT_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D782,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E782=F782,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,{"$f":"X708*X710*U726/X710","v":0},{"$f":"X708*Y710*V726/X710","v":0},{"$f":"X708*Z710*W726/X710","v":0},{"$f":"X708*AA710*X726/X710","v":0},{"$f":"X708*AB710*Y726/X710","v":0},{"$f":"X708*AC710*Z726/X710","v":0},{"$f":"X708*AD710*AA726/X710","v":0.32702037464456868},{"$f":"X708*AE710*AB726/X710","v":0.32702037464456868},{"$f":"X708*AF710*AC726/X710","v":0.32702037464456868},{"$f":"X708*AG710*AD726/X710","v":0.32702037464456868},{"$f":"X708*AH710*AE726/X710","v":0.32702037464456868},{"$f":"X708*AI710*AF726/X710","v":0.32702037464456868},{"$f":"$X708*AJ710*AG726/$X710","v":0.32702037464456868},{"$f":"$X708*AK710*AH726/$X710","v":0.32702037464456868},{"$f":"$X708*AL710*AI726/$X710","v":0.32702037464456868},{"$f":"$X708*AM710*AJ726/$X710","v":0.32702037464456868},{"$f":"$X708*AN710*AK726/$X710","v":0.32702037464456868},{"$f":"$X708*AO710*AL726/$X710","v":0.32702037464456868},{"$f":"$X708*AP710*AM726/$X710","v":0.32702037464456868},{"$f":"$X708*AQ710*AN726/$X710","v":0.32702037464456868},{"$f":"$X708*AR710*AO726/$X710","v":0.32702037464456868},{"$f":"$X708*AS710*AP726/$X710","v":0},{"$f":"$X708*AT710*AQ726/$X710","v":0},{"$f":"$X708*AU710*AR726/$X710","v":0},{"$f":"$X708*AV710*AS726/$X710","v":0},{"$f":"$X708*AW710*AT726/$X710","v":0},{"$f":"$X708*AX710*AU726/$X710","v":0},{"$f":"$X708*AY710*AV726/$X710","v":0},{"$f":"$X708*AZ710*AW726/$X710","v":0},{"$f":"$X708*BA710*AX726/$X710","v":0},{"$f":"$X708*BB710*AY726/$X710","v":0},{"$f":"$X708*BC710*AZ726/$X710","v":0},{"$f":"$X708*BD710*BA726/$X710","v":0},{"$f":"$X708*BE710*BB726/$X710","v":0},{"$f":"$X708*BF710*BC726/$X710","v":0},{"$f":"$X708*BG710*BD726/$X710","v":0},{"$f":"$X708*BH710*BE726/$X710","v":0},{"$f":"$X708*BI710*BF726/$X710","v":0},{"$f":"$X708*BJ710*BG726/$X710","v":0},{"$f":"$X708*BK710*BH726/$X710","v":0},{"$f":"$X708*BL710*BI726/$X710","v":0},{"$f":"$X708*BM710*BJ726/$X710","v":0},{"$f":"$X708*BN710*BK726/$X710","v":0},{"$f":"$X708*BO710*BL726/$X710","v":0},{"$f":"$X708*BP710*BM726/$X710","v":0},{"$f":"$X708*BQ710*BN726/$X710","v":0},{"$f":"$X708*BR710*BO726/$X710","v":0},{"$f":"$X708*BS710*BP726/$X710","v":0},{"$f":"$X708*BT710*BQ726/$X710","v":0},{"$f":"$X708*BU710*BR726/$X710","v":0},{"$f":"$X708*BV710*BS726/$X710","v":0},{"$f":"$X708*BW710*BT726/$X710","v":0},{"$f":"$X708*BX710*BU726/$X710","v":0},{"$f":"$X708*BY710*BV726/$X710","v":0},{"$f":"$X708*BZ710*BW726/$X710","v":0},{"$f":"$X708*CA710*BX726/$X710","v":0},{"$f":"$X708*CB710*BY726/$X710","v":0},{"$f":"$X708*CC710*BZ726/$X710","v":0},{"$f":"$X708*CD710*CA726/$X710","v":0},{"$f":"$X708*CE710*CB726/$X710","v":0},{"$f":"$X708*CF710*CC726/$X710","v":0},{"$f":"$X708*CG710*CD726/$X710","v":0},{"$f":"$X708*CH710*CE726/$X710","v":0},{"$f":"$X708*CI710*CF726/$X710","v":0},{"$f":"$X708*CJ710*CG726/$X710","v":0},{"$f":"$X708*CK710*CH726/$X710","v":0},{"$f":"$X708*CL710*CI726/$X710","v":0},{"$f":"$X708*CM710*CJ726/$X710","v":0},{"$f":"$X708*CN710*CK726/$X710","v":0},{"$f":"$X708*CO710*CL726/$X710","v":0},{"$f":"$X708*CP710*CM726/$X710","v":0},{"$f":"$X708*CQ710*CN726/$X710","v":0},{"$f":"$X708*CR710*CO726/$X710","v":0},{"$f":"$X708*CS710*CP726/$X710","v":0},{"$f":"$X708*CT710*CQ726/$X710","v":0},{"$f":"$X708*CU710*CR726/$X710","v":0},{"$f":"$X708*CV710*CS726/$X710","v":0},{"$f":"$X708*CW710*CT726/$X710","v":0},{"$f":"$X708*CX710*CU726/$X710","v":0},{"$f":"$X708*CY710*CV726/$X710","v":0}]
["ISS_CALC_AMT_5_6",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D785,\"=X\")+$C$6","v":5},6,{"$f":"R712","v":5},{"$f":"R713","v":20},2029,2034,2049,{"$f":"AA710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E785=F785,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,{"$f":"AA708*AA710*U726/AA710","v":0},{"$f":"AA708*AB710*V726/AA710","v":0},{"$f":"AA708*AC710*W726/AA710","v":0},{"$f":"AA708*AD710*X726/AA710","v":0},{"$f":"AA708*AE710*Y726/AA710","v":0},{"$f":"AA708*AF710*Z726/AA710","v":0},{"$f":"AA708*AG710*AA726/AA710","v":0.16319727726851863},{"$f":"AA708*AH710*AB726/AA710","v":0.16319727726851863},{"$f":"AA708*AI710*AC726/AA710","v":0.16319727726851863},{"$f":"$AA708*AJ710*AD726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AK710*AE726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AL710*AF726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AM710*AG726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AN710*AH726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AO710*AI726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AP710*AJ726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AQ710*AK726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AR710*AL726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AS710*AM726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AT710*AN726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AU710*AO726/$AA710","v":0.16319727726851863},{"$f":"$AA708*AV710*AP726/$AA710","v":0},{"$f":"$AA708*AW710*AQ726/$AA710","v":0},{"$f":"$AA708*AX710*AR726/$AA710","v":0},{"$f":"$AA708*AY710*AS726/$AA710","v":0},{"$f":"$AA708*AZ710*AT726/$AA710","v":0},{"$f":"$AA708*BA710*AU726/$AA710","v":0},{"$f":"$AA708*BB710*AV726/$AA710","v":0},{"$f":"$AA708*BC710*AW726/$AA710","v":0},{"$f":"$AA708*BD710*AX726/$AA710","v":0},{"$f":"$AA708*BE710*AY726/$AA710","v":0},{"$f":"$AA708*BF710*AZ726/$AA710","v":0},{"$f":"$AA708*BG710*BA726/$AA710","v":0},{"$f":"$AA708*BH710*BB726/$AA710","v":0},{"$f":"$AA708*BI710*BC726/$AA710","v":0},{"$f":"$AA708*BJ710*BD726/$AA710","v":0},{"$f":"$AA708*BK710*BE726/$AA710","v":0},{"$f":"$AA708*BL710*BF726/$AA710","v":0},{"$f":"$AA708*BM710*BG726/$AA710","v":0},{"$f":"$AA708*BN710*BH726/$AA710","v":0},{"$f":"$AA708*BO710*BI726/$AA710","v":0},{"$f":"$AA708*BP710*BJ726/$AA710","v":0},{"$f":"$AA708*BQ710*BK726/$AA710","v":0},{"$f":"$AA708*BR710*BL726/$AA710","v":0},{"$f":"$AA708*BS710*BM726/$AA710","v":0},{"$f":"$AA708*BT710*BN726/$AA710","v":0},{"$f":"$AA708*BU710*BO726/$AA710","v":0},{"$f":"$AA708*BV710*BP726/$AA710","v":0},{"$f":"$AA708*BW710*BQ726/$AA710","v":0},{"$f":"$AA708*BX710*BR726/$AA710","v":0},{"$f":"$AA708*BY710*BS726/$AA710","v":0},{"$f":"$AA708*BZ710*BT726/$AA710","v":0},{"$f":"$AA708*CA710*BU726/$AA710","v":0},{"$f":"$AA708*CB710*BV726/$AA710","v":0},{"$f":"$AA708*CC710*BW726/$AA710","v":0},{"$f":"$AA708*CD710*BX726/$AA710","v":0},{"$f":"$AA708*CE710*BY726/$AA710","v":0},{"$f":"$AA708*CF710*BZ726/$AA710","v":0},{"$f":"$AA708*CG710*CA726/$AA710","v":0},{"$f":"$AA708*CH710*CB726/$AA710","v":0},{"$f":"$AA708*CI710*CC726/$AA710","v":0},{"$f":"$AA708*CJ710*CD726/$AA710","v":0},{"$f":"$AA708*CK710*CE726/$AA710","v":0},{"$f":"$AA708*CL710*CF726/$AA710","v":0},{"$f":"$AA708*CM710*CG726/$AA710","v":0},{"$f":"$AA708*CN710*CH726/$AA710","v":0},{"$f":"$AA708*CO710*CI726/$AA710","v":0},{"$f":"$AA708*CP710*CJ726/$AA710","v":0},{"$f":"$AA708*CQ710*CK726/$AA710","v":0},{"$f":"$AA708*CR710*CL726/$AA710","v":0},{"$f":"$AA708*CS710*CM726/$AA710","v":0},{"$f":"$AA708*CT710*CN726/$AA710","v":0},{"$f":"$AA708*CU710*CO726/$AA710","v":0},{"$f":"$AA708*CV710*CP726/$AA710","v":0},{"$f":"$AA708*CW710*CQ726/$AA710","v":0},{"$f":"$AA708*CX710*CR726/$AA710","v":0},{"$f":"$AA708*CY710*CS726/$AA710","v":0}]
["ISS_CALC_AMT_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D789,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E789=F789,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE708*AE710*U726/AE710","v":0},{"$f":"AE708*AF710*V726/AE710","v":0},{"$f":"AE708*AG710*W726/AE710","v":0},{"$f":"AE708*AH710*X726/AE710","v":0},{"$f":"AE708*AI710*Y726/AE710","v":0},{"$f":"$AE708*AJ710*Z726/$AE710","v":0},{"$f":"$AE708*AK710*AA726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AL710*AB726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AM710*AC726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AN710*AD726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AO710*AE726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AP710*AF726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AQ710*AG726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AR710*AH726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AS710*AI726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AT710*AJ726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AU710*AK726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AV710*AL726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AW710*AM726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AX710*AN726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AY710*AO726/$AE710","v":0.26000118789893734},{"$f":"$AE708*AZ710*AP726/$AE710","v":0},{"$f":"$AE708*BA710*AQ726/$AE710","v":0},{"$f":"$AE708*BB710*AR726/$AE710","v":0},{"$f":"$AE708*BC710*AS726/$AE710","v":0},{"$f":"$AE708*BD710*AT726/$AE710","v":0},{"$f":"$AE708*BE710*AU726/$AE710","v":0},{"$f":"$AE708*BF710*AV726/$AE710","v":0},{"$f":"$AE708*BG710*AW726/$AE710","v":0},{"$f":"$AE708*BH710*AX726/$AE710","v":0},{"$f":"$AE708*BI710*AY726/$AE710","v":0},{"$f":"$AE708*BJ710*AZ726/$AE710","v":0},{"$f":"$AE708*BK710*BA726/$AE710","v":0},{"$f":"$AE708*BL710*BB726/$AE710","v":0},{"$f":"$AE708*BM710*BC726/$AE710","v":0},{"$f":"$AE708*BN710*BD726/$AE710","v":0},{"$f":"$AE708*BO710*BE726/$AE710","v":0},{"$f":"$AE708*BP710*BF726/$AE710","v":0},{"$f":"$AE708*BQ710*BG726/$AE710","v":0},{"$f":"$AE708*BR710*BH726/$AE710","v":0},{"$f":"$AE708*BS710*BI726/$AE710","v":0},{"$f":"$AE708*BT710*BJ726/$AE710","v":0},{"$f":"$AE708*BU710*BK726/$AE710","v":0},{"$f":"$AE708*BV710*BL726/$AE710","v":0},{"$f":"$AE708*BW710*BM726/$AE710","v":0},{"$f":"$AE708*BX710*BN726/$AE710","v":0},{"$f":"$AE708*BY710*BO726/$AE710","v":0},{"$f":"$AE708*BZ710*BP726/$AE710","v":0},{"$f":"$AE708*CA710*BQ726/$AE710","v":0},{"$f":"$AE708*CB710*BR726/$AE710","v":0},{"$f":"$AE708*CC710*BS726/$AE710","v":0},{"$f":"$AE708*CD710*BT726/$AE710","v":0},{"$f":"$AE708*CE710*BU726/$AE710","v":0},{"$f":"$AE708*CF710*BV726/$AE710","v":0},{"$f":"$AE708*CG710*BW726/$AE710","v":0},{"$f":"$AE708*CH710*BX726/$AE710","v":0},{"$f":"$AE708*CI710*BY726/$AE710","v":0},{"$f":"$AE708*CJ710*BZ726/$AE710","v":0},{"$f":"$AE708*CK710*CA726/$AE710","v":0},{"$f":"$AE708*CL710*CB726/$AE710","v":0},{"$f":"$AE708*CM710*CC726/$AE710","v":0},{"$f":"$AE708*CN710*CD726/$AE710","v":0},{"$f":"$AE708*CO710*CE726/$AE710","v":0},{"$f":"$AE708*CP710*CF726/$AE710","v":0},{"$f":"$AE708*CQ710*CG726/$AE710","v":0},{"$f":"$AE708*CR710*CH726/$AE710","v":0},{"$f":"$AE708*CS710*CI726/$AE710","v":0},{"$f":"$AE708*CT710*CJ726/$AE710","v":0},{"$f":"$AE708*CU710*CK726/$AE710","v":0},{"$f":"$AE708*CV710*CL726/$AE710","v":0},{"$f":"$AE708*CW710*CM726/$AE710","v":0},{"$f":"$AE708*CX710*CN726/$AE710","v":0},{"$f":"$AE708*CY710*CO726/$AE710","v":0}]
["ISS_CALC_AMT_5_13",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D792,\"=X\")+$C$6","v":5},13,{"$f":"R712","v":5},{"$f":"R713","v":20},2036,2041,2056,{"$f":"AH710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E792=F792,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH708*AH710*U726/AH710","v":0},{"$f":"AH708*AI710*V726/AH710","v":0},{"$f":"$AH708*AJ710*W726/$AH710","v":0},{"$f":"$AH708*AK710*X726/$AH710","v":0},{"$f":"$AH708*AL710*Y726/$AH710","v":0},{"$f":"$AH708*AM710*Z726/$AH710","v":0},{"$f":"$AH708*AN710*AA726/$AH710","v":0},{"$f":"$AH708*AO710*AB726/$AH710","v":0},{"$f":"$AH708*AP710*AC726/$AH710","v":0},{"$f":"$AH708*AQ710*AD726/$AH710","v":0},{"$f":"$AH708*AR710*AE726/$AH710","v":0},{"$f":"$AH708*AS710*AF726/$AH710","v":0},{"$f":"$AH708*AT710*AG726/$AH710","v":0},{"$f":"$AH708*AU710*AH726/$AH710","v":0},{"$f":"$AH708*AV710*AI726/$AH710","v":0},{"$f":"$AH708*AW710*AJ726/$AH710","v":0},{"$f":"$AH708*AX710*AK726/$AH710","v":0},{"$f":"$AH708*AY710*AL726/$AH710","v":0},{"$f":"$AH708*AZ710*AM726/$AH710","v":0},{"$f":"$AH708*BA710*AN726/$AH710","v":0},{"$f":"$AH708*BB710*AO726/$AH710","v":0},{"$f":"$AH708*BC710*AP726/$AH710","v":0},{"$f":"$AH708*BD710*AQ726/$AH710","v":0},{"$f":"$AH708*BE710*AR726/$AH710","v":0},{"$f":"$AH708*BF710*AS726/$AH710","v":0},{"$f":"$AH708*BG710*AT726/$AH710","v":0},{"$f":"$AH708*BH710*AU726/$AH710","v":0},{"$f":"$AH708*BI710*AV726/$AH710","v":0},{"$f":"$AH708*BJ710*AW726/$AH710","v":0},{"$f":"$AH708*BK710*AX726/$AH710","v":0},{"$f":"$AH708*BL710*AY726/$AH710","v":0},{"$f":"$AH708*BM710*AZ726/$AH710","v":0},{"$f":"$AH708*BN710*BA726/$AH710","v":0},{"$f":"$AH708*BO710*BB726/$AH710","v":0},{"$f":"$AH708*BP710*BC726/$AH710","v":0},{"$f":"$AH708*BQ710*BD726/$AH710","v":0},{"$f":"$AH708*BR710*BE726/$AH710","v":0},{"$f":"$AH708*BS710*BF726/$AH710","v":0},{"$f":"$AH708*BT710*BG726/$AH710","v":0},{"$f":"$AH708*BU710*BH726/$AH710","v":0},{"$f":"$AH708*BV710*BI726/$AH710","v":0},{"$f":"$AH708*BW710*BJ726/$AH710","v":0},{"$f":"$AH708*BX710*BK726/$AH710","v":0},{"$f":"$AH708*BY710*BL726/$AH710","v":0},{"$f":"$AH708*BZ710*BM726/$AH710","v":0},{"$f":"$AH708*CA710*BN726/$AH710","v":0},{"$f":"$AH708*CB710*BO726/$AH710","v":0},{"$f":"$AH708*CC710*BP726/$AH710","v":0},{"$f":"$AH708*CD710*BQ726/$AH710","v":0},{"$f":"$AH708*CE710*BR726/$AH710","v":0},{"$f":"$AH708*CF710*BS726/$AH710","v":0},{"$f":"$AH708*CG710*BT726/$AH710","v":0},{"$f":"$AH708*CH710*BU726/$AH710","v":0},{"$f":"$AH708*CI710*BV726/$AH710","v":0},{"$f":"$AH708*CJ710*BW726/$AH710","v":0},{"$f":"$AH708*CK710*BX726/$AH710","v":0},{"$f":"$AH708*CL710*BY726/$AH710","v":0},{"$f":"$AH708*CM710*BZ726/$AH710","v":0},{"$f":"$AH708*CN710*CA726/$AH710","v":0},{"$f":"$AH708*CO710*CB726/$AH710","v":0},{"$f":"$AH708*CP710*CC726/$AH710","v":0},{"$f":"$AH708*CQ710*CD726/$AH710","v":0},{"$f":"$AH708*CR710*CE726/$AH710","v":0},{"$f":"$AH708*CS710*CF726/$AH710","v":0},{"$f":"$AH708*CT710*CG726/$AH710","v":0},{"$f":"$AH708*CU710*CH726/$AH710","v":0},{"$f":"$AH708*CV710*CI726/$AH710","v":0},{"$f":"$AH708*CW710*CJ726/$AH710","v":0},{"$f":"$AH708*CX710*CK726/$AH710","v":0},{"$f":"$AH708*CY710*CL726/$AH710","v":0}]
["HEAD_GGD_5_",null,{"$f":"COUNTIF(D$1:D795,\"=X\")+$C$6","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGD","Debt stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermal official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
["GGD_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D799,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E799=F799,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,{"$f":"X719/X710","v":4.9053056196685301},4.9053056196685301,4.9053056196685301,4.9053056196685301,4.9053056196685301,4.9053056196685301,4.5782852450239613,4.2512648703793925,3.9242444957348237,3.5972241210902549,3.2702037464456861,2.9431833718011173,2.6161629971565485,2.2891426225119798,1.962122247867411,1.6351018732228422,1.3080814985782734,0.9810611239337047,0.65404074928913603,0.32702037464456735,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,-1.3322676295501878E-15,null,null,null,null,{"$f":"X712","v":8.5741818095299363E-2},null,null,null,0.42058982214346885,0.42058982214346885,0.42058982214346885,0.42058982214346885,0.42058982214346885,0.42058982214346885,0.39255050066723757,0.36451117919100628,0.33647185771477506,0.30843253623854378,0.28039321476231249,0.25235389328608121,0.22431457180984998,null,null,null,null,null,{"$f":"X713","v":0.36012313368318588},null,null,null,1.7665140314287731,1.7665140314287731,1.7665140314287731,1.7665140314287731,1.7665140314287731,1.7665140314287731,1.6487464293335214,1.5309788272382698,1.4132112251430182,1.2954436230477666,1.1776760209525152,1.0599084188572636,0.942140816762012,null,null,null,null,null,{"$f":"X714","v":0.22823856047944688},null,null,null,1.1195798933448864,1.1195798933448864,1.1195798933448864,1.1195798933448864,1.1195798933448864,1.1195798933448864,1.0449412337885606,0.97030257423223487,0.89566391467590911,0.82102525511958324,0.74638659556325748,0.67174793600693172,0.59710927645060596,null,null,null,null,null,{"$f":"X715","v":0.1754787845211242},null,null,null,0.8607770678440736,0.8607770678440736,0.8607770678440736,0.8607770678440736,0.8607770678440736,0.8607770678440736,0.80339192998780196,0.74600679213153043,0.68862165427525879,0.63123651641898726,0.57385137856271562,0.51646624070644398,0.45908110285017245,null,null,null,null,{"$f":"X716","v":0.15521730075311638},null,null,null,0.76138829765404215,0.76138829765404215,0.76138829765404215,0.76138829765404215,0.76138829765404215,0.76138829765404215,0.71062907781043927,0.6598698579668365,0.60911063812323363,0.55835141827963086,0.50759219843602799,0.45683297859242517,0.40607375874882234]
["GGD_5_6",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D802,\"=X\")+$C$6","v":5},6,{"$f":"R712","v":5},{"$f":"R713","v":20},2029,2034,2049,{"$f":"AA710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E802=F802,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,{"$f":"AA719/AA710","v":2.4479591590277794},2.4479591590277794,2.4479591590277794,2.4479591590277794,2.4479591590277794,2.4479591590277794,2.2847618817592608,2.1215646044907421,1.9583673272222235,1.7951700499537049,1.6319727726851863,1.4687754954166676,1.305578218148149,1.1423809408796304,0.97918366361111175,0.81598638634259313,0.6527891090740745,0.48959183180555588,0.32639455453703725,0.16319727726851863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AA712","v":8.5741818095299363E-2},null,null,null,null,null,null,0.20989246891808186,0.20989246891808186,0.20989246891808186,0.20989246891808186,0.20989246891808186,0.20989246891808186,0.1958996376568764,0.18190680639567094,0.16791397513446549,0.15392114387326003,null,null,null,null,null,{"$f":"AA713","v":0.36012313368318588},null,null,null,null,null,null,0.88156672347754028,0.88156672347754028,0.88156672347754028,0.88156672347754028,0.88156672347754028,0.88156672347754028,0.82279560857903755,0.76402449368053493,0.7052533787820322,0.64648226388352958,null,null,null,null,null,{"$f":"AA714","v":0.22823856047944688},null,null,null,null,null,null,0.55871867456897772,0.55871867456897772,0.55871867456897772,0.55871867456897772,0.55871867456897772,0.55871867456897772,0.52147076293104588,0.48422285129311404,0.4469749396551822,0.40972702801725036,null,null,null,null,null,{"$f":"AA715","v":0.1754787845211242},null,null,null,null,null,null,0.42956489778354812,0.42956489778354812,0.42956489778354812,0.42956489778354812,0.42956489778354812,0.42956489778354812,0.40092723793131158,0.37228957807907503,0.34365191822683849,0.31501425837460195,null,null,null,null,{"$f":"AA716","v":0.15521730075311638},null,null,null,null,null,null,0.37996561301816068,0.37996561301816068,0.37996561301816068,0.37996561301816068,0.37996561301816068,0.37996561301816068,0.35463457215028332,0.32930353128240591,0.30397249041452856,0.27864144954665115]
["GGD_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D803,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E803=F803,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,{"$f":"AB719/AB710","v":3.2683790828202},3.2683790828202,3.2683790828202,3.2683790828202,3.2683790828202,3.2683790828202,3.0504871439655199,2.8325952051108398,2.6147032662561598,2.3968113274014797,2.1789193885467997,1.9610274496921196,1.7431355108374396,1.5252435719827595,1.3073516331280794,1.0894596942733994,0.87156775541871934,0.65367581656403928,0.43578387770935928,0.21789193885467928,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,null,null,null,null,{"$f":"AB712","v":8.5741818095299363E-2},null,null,null,null,null,null,null,0.28023676478565096,0.28023676478565096,0.28023676478565096,0.28023676478565096,0.28023676478565096,0.28023676478565096,0.26155431379994087,0.24287186281423082,0.22418941182852076,null,null,null,null,null,{"$f":"AB713","v":0.36012313368318588},null,null,null,null,null,null,null,1.1770189173697874,1.1770189173697874,1.1770189173697874,1.1770189173697874,1.1770189173697874,1.1770189173697874,1.0985509895451349,1.0200830617204824,0.94161513389582985,null,null,null,null,null,{"$f":"AB714","v":0.22823856047944688},null,null,null,null,null,null,null,0.74597013696401737,0.74597013696401737,0.74597013696401737,0.74597013696401737,0.74597013696401737,0.74597013696401737,0.69623879449974946,0.64650745203548166,0.59677610957121385,null,null,null,null,null,{"$f":"AB715","v":0.1754787845211242},null,null,null,null,null,null,null,0.57353118880755538,0.57353118880755538,0.57353118880755538,0.57353118880755538,0.57353118880755538,0.57353118880755538,0.53529577622038504,0.49706036363321465,0.45882495104604432,null,null,null,null,{"$f":"AB716","v":0.15521730075311638},null,null,null,null,null,null,null,0.50730897907329764,0.50730897907329764,0.50730897907329764,0.50730897907329764,0.50730897907329764,0.50730897907329764,0.47348838046841113,0.43966778186352462,0.40584718325863806]
["GGD_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D806,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E806=F806,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE719/AE710","v":3.9000178184840602},3.9000178184840602,3.9000178184840602,3.9000178184840602,3.9000178184840602,3.9000178184840602,3.6400166305851229,3.3800154426861857,3.1200142547872485,2.8600130668883113,2.600011878989374,2.3400106910904368,2.0800095031914996,1.8200083152925624,1.5600071273936251,1.3000059394946879,1.0400047515957507,0.78000356369681334,0.520002375797876,0.26000118789893867,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,null,null,null,null,{"$f":"AE712","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,0.33439461836088652,0.33439461836088652,0.33439461836088652,0.33439461836088652,0.33439461836088652,0.33439461836088652,null,null,null,null,null,{"$f":"AE713","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,1.4044866382127421,1.4044866382127421,1.4044866382127421,1.4044866382127421,1.4044866382127421,1.4044866382127421,null,null,null,null,null,{"$f":"AE714","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,0.89013445273499459,0.89013445273499459,0.89013445273499459,0.89013445273499459,0.89013445273499459,0.89013445273499459,null,null,null,null,null,{"$f":"AE715","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,0.68437038639830927,0.68437038639830927,0.68437038639830927,0.68437038639830927,0.68437038639830927,0.68437038639830927,null,null,null,null,{"$f":"AE716","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,0.60535023867415316,0.60535023867415316,0.60535023867415316,0.60535023867415316,0.60535023867415316,0.60535023867415316]
["GGD_5_13",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D809,\"=X\")+$C$6","v":5},13,{"$f":"R712","v":5},{"$f":"R713","v":20},2036,2041,2056,{"$f":"AH710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E809=F809,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH719/AH710","v":0},{"$f":"AH809-AI826","v":0},{"$f":"AI809-AJ826","v":0},{"$f":"AJ809-AK826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AH712","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD809*AH809","v":0},{"$f":"$DD809*AI809","v":0},{"$f":"$DD809*AJ809","v":0},null,null,null,null,null,{"$f":"AH713","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ809*AH809","v":0},{"$f":"$DZ809*AI809","v":0},{"$f":"$DZ809*AJ809","v":0},null,null,null,null,null,{"$f":"AH714","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV809*AH809","v":0},{"$f":"$EV809*AI809","v":0},{"$f":"$EV809*AJ809","v":0},null,null,null,null,null,{"$f":"AH715","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR809*AH809","v":0},{"$f":"$FR809*AI809","v":0},{"$f":"$FR809*AJ809","v":0},null,null,null,null,{"$f":"AH716","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM809*AH809","v":0},{"$f":"$GM809*AI809","v":0},{"$f":"$GM809*AJ809","v":0}]
["GGFA_5_0",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D813,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D813","v":2023},{"$f":"G813+E813","v":2028},{"$f":"G813+F813","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E813=F813,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA","Amortization payments are given by the amount of debt issued times the share of debt maturing in that year.  ",null,null,{"$f":"U726*$U796","v":0},{"$f":"V726*$U796","v":0},0,0,0,0,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,9.2290956539200664E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH726*$U796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFA_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D816,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E816=F816,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,{"$f":"U726*$X799","v":0},{"$f":"V726*$X799","v":0},{"$f":"W726*$X799","v":0},{"$f":"X726*$X799","v":0},{"$f":"Y726*$X799","v":0},{"$f":"Z726*$X799","v":0},{"$f":"AA726*$X799","v":0.32702037464456868},{"$f":"AB726*$X799","v":0.32702037464456868},{"$f":"AC726*$X799","v":0.32702037464456868},{"$f":"AD726*$X799","v":0.32702037464456868},{"$f":"AE726*$X799","v":0.32702037464456868},{"$f":"AF726*$X799","v":0.32702037464456868},{"$f":"AG726*$X799","v":0.32702037464456868},{"$f":"AH726*$X799","v":0.32702037464456868},{"$f":"AI726*$X799","v":0.32702037464456868},{"$f":"AJ726*$X799","v":0.32702037464456868},{"$f":"AK726*$X799","v":0.32702037464456868},{"$f":"AL726*$X799","v":0.32702037464456868},{"$f":"AM726*$X799","v":0.32702037464456868},{"$f":"AN726*$X799","v":0.32702037464456868},{"$f":"AO726*$X799","v":0.32702037464456868},{"$f":"AP726*$X799","v":0},{"$f":"AQ726*$X799","v":0},{"$f":"AR726*$X799","v":0},{"$f":"AS726*$X799","v":0},{"$f":"AT726*$X799","v":0},{"$f":"AU726*$X799","v":0},{"$f":"AV726*$X799","v":0},{"$f":"AW726*$X799","v":0},{"$f":"AX726*$X799","v":0},{"$f":"AY726*$X799","v":0},{"$f":"AZ726*$X799","v":0},{"$f":"BA726*$X799","v":0},{"$f":"BB726*$X799","v":0},{"$f":"BC726*$X799","v":0},{"$f":"BD726*$X799","v":0},{"$f":"BE726*$X799","v":0},{"$f":"BF726*$X799","v":0},{"$f":"BG726*$X799","v":0},{"$f":"BH726*$X799","v":0},{"$f":"BI726*$X799","v":0},{"$f":"BJ726*$X799","v":0},{"$f":"BK726*$X799","v":0},{"$f":"BL726*$X799","v":0},{"$f":"BM726*$X799","v":0},{"$f":"BN726*$X799","v":0},{"$f":"BO726*$X799","v":0},{"$f":"BP726*$X799","v":0},{"$f":"BQ726*$X799","v":0},{"$f":"BR726*$X799","v":0},{"$f":"BS726*$X799","v":0},{"$f":"BT726*$X799","v":0},{"$f":"BU726*$X799","v":0},{"$f":"BV726*$X799","v":0},{"$f":"BW726*$X799","v":0},{"$f":"BX726*$X799","v":0},{"$f":"BY726*$X799","v":0},{"$f":"BZ726*$X799","v":0},{"$f":"CA726*$X799","v":0},{"$f":"CB726*$X799","v":0},{"$f":"CC726*$X799","v":0},{"$f":"CD726*$X799","v":0},{"$f":"CE726*$X799","v":0},{"$f":"CF726*$X799","v":0},{"$f":"CG726*$X799","v":0},{"$f":"CH726*$X799","v":0},{"$f":"CI726*$X799","v":0},{"$f":"CJ726*$X799","v":0},{"$f":"CK726*$X799","v":0},{"$f":"CL726*$X799","v":0},{"$f":"CM726*$X799","v":0},{"$f":"CN726*$X799","v":0},{"$f":"CO726*$X799","v":0},{"$f":"CP726*$X799","v":0},{"$f":"CQ726*$X799","v":0},{"$f":"CR726*$X799","v":0},{"$f":"CS726*$X799","v":0},{"$f":"CT726*$X799","v":0},{"$f":"CU726*$X799","v":0},{"$f":"CV726*$X799","v":0}]
["GGFA_5_6",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D819,\"=X\")+$C$6","v":5},6,{"$f":"R712","v":5},{"$f":"R713","v":20},2029,2034,2049,{"$f":"AA710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E819=F819,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,{"$f":"U726*$AA802","v":0},{"$f":"V726*$AA802","v":0},{"$f":"W726*$AA802","v":0},{"$f":"X726*$AA802","v":0},{"$f":"Y726*$AA802","v":0},{"$f":"Z726*$AA802","v":0},{"$f":"AA726*$AA802","v":0.16319727726851863},{"$f":"AB726*$AA802","v":0.16319727726851863},{"$f":"AC726*$AA802","v":0.16319727726851863},{"$f":"AD726*$AA802","v":0.16319727726851863},{"$f":"AE726*$AA802","v":0.16319727726851863},{"$f":"AF726*$AA802","v":0.16319727726851863},{"$f":"AG726*$AA802","v":0.16319727726851863},{"$f":"AH726*$AA802","v":0.16319727726851863},{"$f":"AI726*$AA802","v":0.16319727726851863},{"$f":"AJ726*$AA802","v":0.16319727726851863},{"$f":"AK726*$AA802","v":0.16319727726851863},{"$f":"AL726*$AA802","v":0.16319727726851863},{"$f":"AM726*$AA802","v":0.16319727726851863},{"$f":"AN726*$AA802","v":0.16319727726851863},{"$f":"AO726*$AA802","v":0.16319727726851863},{"$f":"AP726*$AA802","v":0},{"$f":"AQ726*$AA802","v":0},{"$f":"AR726*$AA802","v":0},{"$f":"AS726*$AA802","v":0},{"$f":"AT726*$AA802","v":0},{"$f":"AU726*$AA802","v":0},{"$f":"AV726*$AA802","v":0},{"$f":"AW726*$AA802","v":0},{"$f":"AX726*$AA802","v":0},{"$f":"AY726*$AA802","v":0},{"$f":"AZ726*$AA802","v":0},{"$f":"BA726*$AA802","v":0},{"$f":"BB726*$AA802","v":0},{"$f":"BC726*$AA802","v":0},{"$f":"BD726*$AA802","v":0},{"$f":"BE726*$AA802","v":0},{"$f":"BF726*$AA802","v":0},{"$f":"BG726*$AA802","v":0},{"$f":"BH726*$AA802","v":0},{"$f":"BI726*$AA802","v":0},{"$f":"BJ726*$AA802","v":0},{"$f":"BK726*$AA802","v":0},{"$f":"BL726*$AA802","v":0},{"$f":"BM726*$AA802","v":0},{"$f":"BN726*$AA802","v":0},{"$f":"BO726*$AA802","v":0},{"$f":"BP726*$AA802","v":0},{"$f":"BQ726*$AA802","v":0},{"$f":"BR726*$AA802","v":0},{"$f":"BS726*$AA802","v":0},{"$f":"BT726*$AA802","v":0},{"$f":"BU726*$AA802","v":0},{"$f":"BV726*$AA802","v":0},{"$f":"BW726*$AA802","v":0},{"$f":"BX726*$AA802","v":0},{"$f":"BY726*$AA802","v":0},{"$f":"BZ726*$AA802","v":0},{"$f":"CA726*$AA802","v":0},{"$f":"CB726*$AA802","v":0},{"$f":"CC726*$AA802","v":0},{"$f":"CD726*$AA802","v":0},{"$f":"CE726*$AA802","v":0},{"$f":"CF726*$AA802","v":0},{"$f":"CG726*$AA802","v":0},{"$f":"CH726*$AA802","v":0},{"$f":"CI726*$AA802","v":0},{"$f":"CJ726*$AA802","v":0},{"$f":"CK726*$AA802","v":0},{"$f":"CL726*$AA802","v":0},{"$f":"CM726*$AA802","v":0},{"$f":"CN726*$AA802","v":0},{"$f":"CO726*$AA802","v":0},{"$f":"CP726*$AA802","v":0},{"$f":"CQ726*$AA802","v":0},{"$f":"CR726*$AA802","v":0},{"$f":"CS726*$AA802","v":0}]
["GGFA_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D823,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E823=F823,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U726*$AE806","v":0},{"$f":"V726*$AE806","v":0},{"$f":"W726*$AE806","v":0},{"$f":"X726*$AE806","v":0},{"$f":"Y726*$AE806","v":0},{"$f":"Z726*$AE806","v":0},{"$f":"AA726*$AE806","v":0.26000118789893734},{"$f":"AB726*$AE806","v":0.26000118789893734},{"$f":"AC726*$AE806","v":0.26000118789893734},{"$f":"AD726*$AE806","v":0.26000118789893734},{"$f":"AE726*$AE806","v":0.26000118789893734},{"$f":"AF726*$AE806","v":0.26000118789893734},{"$f":"AG726*$AE806","v":0.26000118789893734},{"$f":"AH726*$AE806","v":0.26000118789893734},{"$f":"AI726*$AE806","v":0.26000118789893734},{"$f":"AJ726*$AE806","v":0.26000118789893734},{"$f":"AK726*$AE806","v":0.26000118789893734},{"$f":"AL726*$AE806","v":0.26000118789893734},{"$f":"AM726*$AE806","v":0.26000118789893734},{"$f":"AN726*$AE806","v":0.26000118789893734},{"$f":"AO726*$AE806","v":0.26000118789893734},{"$f":"AP726*$AE806","v":0},{"$f":"AQ726*$AE806","v":0},{"$f":"AR726*$AE806","v":0},{"$f":"AS726*$AE806","v":0},{"$f":"AT726*$AE806","v":0},{"$f":"AU726*$AE806","v":0},{"$f":"AV726*$AE806","v":0},{"$f":"AW726*$AE806","v":0},{"$f":"AX726*$AE806","v":0},{"$f":"AY726*$AE806","v":0},{"$f":"AZ726*$AE806","v":0},{"$f":"BA726*$AE806","v":0},{"$f":"BB726*$AE806","v":0},{"$f":"BC726*$AE806","v":0},{"$f":"BD726*$AE806","v":0},{"$f":"BE726*$AE806","v":0},{"$f":"BF726*$AE806","v":0},{"$f":"BG726*$AE806","v":0},{"$f":"BH726*$AE806","v":0},{"$f":"BI726*$AE806","v":0},{"$f":"BJ726*$AE806","v":0},{"$f":"BK726*$AE806","v":0},{"$f":"BL726*$AE806","v":0},{"$f":"BM726*$AE806","v":0},{"$f":"BN726*$AE806","v":0},{"$f":"BO726*$AE806","v":0},{"$f":"BP726*$AE806","v":0},{"$f":"BQ726*$AE806","v":0},{"$f":"BR726*$AE806","v":0},{"$f":"BS726*$AE806","v":0},{"$f":"BT726*$AE806","v":0},{"$f":"BU726*$AE806","v":0},{"$f":"BV726*$AE806","v":0},{"$f":"BW726*$AE806","v":0},{"$f":"BX726*$AE806","v":0},{"$f":"BY726*$AE806","v":0},{"$f":"BZ726*$AE806","v":0},{"$f":"CA726*$AE806","v":0},{"$f":"CB726*$AE806","v":0},{"$f":"CC726*$AE806","v":0},{"$f":"CD726*$AE806","v":0},{"$f":"CE726*$AE806","v":0},{"$f":"CF726*$AE806","v":0},{"$f":"CG726*$AE806","v":0},{"$f":"CH726*$AE806","v":0},{"$f":"CI726*$AE806","v":0},{"$f":"CJ726*$AE806","v":0},{"$f":"CK726*$AE806","v":0},{"$f":"CL726*$AE806","v":0},{"$f":"CM726*$AE806","v":0},{"$f":"CN726*$AE806","v":0},{"$f":"CO726*$AE806","v":0}]
["GGFA_5_13",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D826,\"=X\")+$C$6","v":5},13,{"$f":"R712","v":5},{"$f":"R713","v":20},2036,2041,2056,{"$f":"AH710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E826=F826,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U726*$AH809","v":0},{"$f":"V726*$AH809","v":0},{"$f":"W726*$AH809","v":0},{"$f":"X726*$AH809","v":0},{"$f":"Y726*$AH809","v":0},{"$f":"Z726*$AH809","v":0},{"$f":"AA726*$AH809","v":0},{"$f":"AB726*$AH809","v":0},{"$f":"AC726*$AH809","v":0},{"$f":"AD726*$AH809","v":0},{"$f":"AE726*$AH809","v":0},{"$f":"AF726*$AH809","v":0},{"$f":"AG726*$AH809","v":0},{"$f":"AH726*$AH809","v":0},{"$f":"AI726*$AH809","v":0},{"$f":"AJ726*$AH809","v":0},{"$f":"AK726*$AH809","v":0},{"$f":"AL726*$AH809","v":0},{"$f":"AM726*$AH809","v":0},{"$f":"AN726*$AH809","v":0},{"$f":"AO726*$AH809","v":0},{"$f":"AP726*$AH809","v":0},{"$f":"AQ726*$AH809","v":0},{"$f":"AR726*$AH809","v":0},{"$f":"AS726*$AH809","v":0},{"$f":"AT726*$AH809","v":0},{"$f":"AU726*$AH809","v":0},{"$f":"AV726*$AH809","v":0},{"$f":"AW726*$AH809","v":0},{"$f":"AX726*$AH809","v":0},{"$f":"AY726*$AH809","v":0},{"$f":"AZ726*$AH809","v":0},{"$f":"BA726*$AH809","v":0},{"$f":"BB726*$AH809","v":0},{"$f":"BC726*$AH809","v":0},{"$f":"BD726*$AH809","v":0},{"$f":"BE726*$AH809","v":0},{"$f":"BF726*$AH809","v":0},{"$f":"BG726*$AH809","v":0},{"$f":"BH726*$AH809","v":0},{"$f":"BI726*$AH809","v":0},{"$f":"BJ726*$AH809","v":0},{"$f":"BK726*$AH809","v":0},{"$f":"BL726*$AH809","v":0},{"$f":"BM726*$AH809","v":0},{"$f":"BN726*$AH809","v":0},{"$f":"BO726*$AH809","v":0},{"$f":"BP726*$AH809","v":0},{"$f":"BQ726*$AH809","v":0},{"$f":"BR726*$AH809","v":0},{"$f":"BS726*$AH809","v":0},{"$f":"BT726*$AH809","v":0},{"$f":"BU726*$AH809","v":0},{"$f":"BV726*$AH809","v":0},{"$f":"BW726*$AH809","v":0},{"$f":"BX726*$AH809","v":0},{"$f":"BY726*$AH809","v":0},{"$f":"BZ726*$AH809","v":0},{"$f":"CA726*$AH809","v":0},{"$f":"CB726*$AH809","v":0},{"$f":"CC726*$AH809","v":0},{"$f":"CD726*$AH809","v":0},{"$f":"CE726*$AH809","v":0},{"$f":"CF726*$AH809","v":0},{"$f":"CG726*$AH809","v":0},{"$f":"CH726*$AH809","v":0},{"$f":"CI726*$AH809","v":0},{"$f":"CJ726*$AH809","v":0},{"$f":"CK726*$AH809","v":0},{"$f":"CL726*$AH809","v":0}]
["GGFA_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D827,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E827=F827,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U726*$AI810","v":0},{"$f":"V726*$AI810","v":0},{"$f":"W726*$AI810","v":0},{"$f":"X726*$AI810","v":0},{"$f":"Y726*$AI810","v":0},{"$f":"Z726*$AI810","v":0},{"$f":"AA726*$AI810","v":0},{"$f":"AB726*$AI810","v":0},{"$f":"AC726*$AI810","v":0},{"$f":"AD726*$AI810","v":0},{"$f":"AE726*$AI810","v":0},{"$f":"AF726*$AI810","v":0},{"$f":"AG726*$AI810","v":0},{"$f":"AH726*$AI810","v":0},{"$f":"AI726*$AI810","v":0},{"$f":"AJ726*$AI810","v":0},{"$f":"AK726*$AI810","v":0},{"$f":"AL726*$AI810","v":0},{"$f":"AM726*$AI810","v":0},{"$f":"AN726*$AI810","v":0},{"$f":"AO726*$AI810","v":0},{"$f":"AP726*$AI810","v":0},{"$f":"AQ726*$AI810","v":0},{"$f":"AR726*$AI810","v":0},{"$f":"AS726*$AI810","v":0},{"$f":"AT726*$AI810","v":0},{"$f":"AU726*$AI810","v":0},{"$f":"AV726*$AI810","v":0},{"$f":"AW726*$AI810","v":0},{"$f":"AX726*$AI810","v":0},{"$f":"AY726*$AI810","v":0},{"$f":"AZ726*$AI810","v":0},{"$f":"BA726*$AI810","v":0},{"$f":"BB726*$AI810","v":0},{"$f":"BC726*$AI810","v":0},{"$f":"BD726*$AI810","v":0},{"$f":"BE726*$AI810","v":0},{"$f":"BF726*$AI810","v":0},{"$f":"BG726*$AI810","v":0},{"$f":"BH726*$AI810","v":0},{"$f":"BI726*$AI810","v":0},{"$f":"BJ726*$AI810","v":0},{"$f":"BK726*$AI810","v":0},{"$f":"BL726*$AI810","v":0},{"$f":"BM726*$AI810","v":0},{"$f":"BN726*$AI810","v":0},{"$f":"BO726*$AI810","v":0},{"$f":"BP726*$AI810","v":0},{"$f":"BQ726*$AI810","v":0},{"$f":"BR726*$AI810","v":0},{"$f":"BS726*$AI810","v":0},{"$f":"BT726*$AI810","v":0},{"$f":"BU726*$AI810","v":0},{"$f":"BV726*$AI810","v":0},{"$f":"BW726*$AI810","v":0},{"$f":"BX726*$AI810","v":0},{"$f":"BY726*$AI810","v":0},{"$f":"BZ726*$AI810","v":0},{"$f":"CA726*$AI810","v":0},{"$f":"CB726*$AI810","v":0},{"$f":"CC726*$AI810","v":0},{"$f":"CD726*$AI810","v":0},{"$f":"CE726*$AI810","v":0},{"$f":"CF726*$AI810","v":0},{"$f":"CG726*$AI810","v":0},{"$f":"CH726*$AI810","v":0},{"$f":"CI726*$AI810","v":0},{"$f":"CJ726*$AI810","v":0},{"$f":"CK726*$AI810","v":0}]
["GGEI_5_0",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D830,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D830","v":2023},{"$f":"G830+E830","v":2028},{"$f":"G830+F830","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E813=F813,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI","In the year of issuance, interest is determined as the applicable interest rate times the amount of debt issued that year (this only produces non-zero values if the instrument is semiannual, with one payment in the year of issuance). Afterward, the interest bill is determined as the applicable interest rate times debt outstanding at the end of the previous year.",null,null,{"$f":"U728*U796","v":0},{"$f":"V728*IF($O830=1,U796,AVERAGE(U796:V796))","v":4.1530930442640293E-2},{"$f":"W728*IF($O830=1,V796,AVERAGE(V796:W796))","v":4.1530930442640293E-2},{"$f":"X728*IF($O830=1,W796,AVERAGE(W796:X796))","v":4.1530930442640293E-2},{"$f":"Y728*IF($O830=1,X796,AVERAGE(X796:Y796))","v":4.1530930442640293E-2},{"$f":"Z728*IF($O830=1,Y796,AVERAGE(Y796:Z796))","v":4.1530930442640293E-2},{"$f":"AA728*IF($O830=1,Z796,AVERAGE(Z796:AA796))","v":4.1530930442640293E-2},{"$f":"AB728*IF($O830=1,AA796,AVERAGE(AA796:AB796))","v":3.8762201746464275E-2},{"$f":"AC728*IF($O830=1,AB796,AVERAGE(AB796:AC796))","v":3.5993473050288251E-2},{"$f":"AD728*IF($O830=1,AC796,AVERAGE(AC796:AD796))","v":3.3224744354112233E-2},{"$f":"AE728*IF($O830=1,AD796,AVERAGE(AD796:AE796))","v":3.0456015657936208E-2},{"$f":"AF728*IF($O830=1,AE796,AVERAGE(AE796:AF796))","v":2.7687286961760187E-2},{"$f":"AG728*IF($O830=1,AF796,AVERAGE(AF796:AG796))","v":2.4918558265584166E-2},{"$f":"AH728*IF($O830=1,AG796,AVERAGE(AG796:AH796))","v":2.2149829569408145E-2},{"$f":"AI728*IF($O830=1,AH796,AVERAGE(AH796:AI796))","v":1.9381100873232124E-2},{"$f":"AJ728*IF($O830=1,AI796,AVERAGE(AI796:AJ796))","v":1.6612372177056103E-2},{"$f":"AK728*IF($O830=1,AJ796,AVERAGE(AJ796:AK796))","v":1.3843643480880083E-2},{"$f":"AL728*IF($O830=1,AK796,AVERAGE(AK796:AL796))","v":1.1074914784704062E-2},{"$f":"AM728*IF($O830=1,AL796,AVERAGE(AL796:AM796))","v":8.3061860885280427E-3},{"$f":"AN728*IF($O830=1,AM796,AVERAGE(AM796:AN796))","v":5.5374573923520232E-3},{"$f":"AO728*IF($O830=1,AN796,AVERAGE(AN796:AO796))","v":2.7687286961760029E-3},{"$f":"AP728*IF($O830=1,AO796,AVERAGE(AO796:AP796))","v":0},{"$f":"AQ728*IF($O830=1,AP796,AVERAGE(AP796:AQ796))","v":0},{"$f":"AR728*IF($O830=1,AQ796,AVERAGE(AQ796:AR796))","v":0},{"$f":"AS728*IF($O830=1,AR796,AVERAGE(AR796:AS796))","v":0},{"$f":"AT728*IF($O830=1,AS796,AVERAGE(AS796:AT796))","v":0},{"$f":"AU728*IF($O830=1,AT796,AVERAGE(AT796:AU796))","v":0},{"$f":"AV728*IF($O830=1,AU796,AVERAGE(AU796:AV796))","v":0},{"$f":"AW728*IF($O830=1,AV796,AVERAGE(AV796:AW796))","v":0},{"$f":"AX728*IF($O830=1,AW796,AVERAGE(AW796:AX796))","v":0},{"$f":"AY728*IF($O830=1,AX796,AVERAGE(AX796:AY796))","v":0},{"$f":"AZ728*IF($O830=1,AY796,AVERAGE(AY796:AZ796))","v":0},{"$f":"BA728*IF($O830=1,AZ796,AVERAGE(AZ796:BA796))","v":0},{"$f":"BB728*IF($O830=1,BA796,AVERAGE(BA796:BB796))","v":0},{"$f":"BC728*IF($O830=1,BB796,AVERAGE(BB796:BC796))","v":0},{"$f":"BD728*IF($O830=1,BC796,AVERAGE(BC796:BD796))","v":0},{"$f":"BE728*IF($O830=1,BD796,AVERAGE(BD796:BE796))","v":0},{"$f":"BF728*IF($O830=1,BE796,AVERAGE(BE796:BF796))","v":0},{"$f":"BG728*IF($O830=1,BF796,AVERAGE(BF796:BG796))","v":0},{"$f":"BH728*IF($O830=1,BG796,AVERAGE(BG796:BH796))","v":0},{"$f":"BI728*IF($O830=1,BH796,AVERAGE(BH796:BI796))","v":0},{"$f":"BJ728*IF($O830=1,BI796,AVERAGE(BI796:BJ796))","v":0},{"$f":"BK728*IF($O830=1,BJ796,AVERAGE(BJ796:BK796))","v":0},{"$f":"BL728*IF($O830=1,BK796,AVERAGE(BK796:BL796))","v":0},{"$f":"BM728*IF($O830=1,BL796,AVERAGE(BL796:BM796))","v":0},{"$f":"BN728*IF($O830=1,BM796,AVERAGE(BM796:BN796))","v":0},{"$f":"BO728*IF($O830=1,BN796,AVERAGE(BN796:BO796))","v":0},{"$f":"BP728*IF($O830=1,BO796,AVERAGE(BO796:BP796))","v":0},{"$f":"BQ728*IF($O830=1,BP796,AVERAGE(BP796:BQ796))","v":0},{"$f":"BR728*IF($O830=1,BQ796,AVERAGE(BQ796:BR796))","v":0},{"$f":"BS728*IF($O830=1,BR796,AVERAGE(BR796:BS796))","v":0},{"$f":"BT728*IF($O830=1,BS796,AVERAGE(BS796:BT796))","v":0},{"$f":"BU728*IF($O830=1,BT796,AVERAGE(BT796:BU796))","v":0},{"$f":"BV728*IF($O830=1,BU796,AVERAGE(BU796:BV796))","v":0},{"$f":"BW728*IF($O830=1,BV796,AVERAGE(BV796:BW796))","v":0},{"$f":"BX728*IF($O830=1,BW796,AVERAGE(BW796:BX796))","v":0},{"$f":"BY728*IF($O830=1,BX796,AVERAGE(BX796:BY796))","v":0},{"$f":"BZ728*IF($O830=1,BY796,AVERAGE(BY796:BZ796))","v":0},{"$f":"CA728*IF($O830=1,BZ796,AVERAGE(BZ796:CA796))","v":0},{"$f":"CB728*IF($O830=1,CA796,AVERAGE(CA796:CB796))","v":0},{"$f":"CC728*IF($O830=1,CB796,AVERAGE(CB796:CC796))","v":0},{"$f":"CD728*IF($O830=1,CC796,AVERAGE(CC796:CD796))","v":0},{"$f":"CE728*IF($O830=1,CD796,AVERAGE(CD796:CE796))","v":0},{"$f":"CF728*IF($O830=1,CE796,AVERAGE(CE796:CF796))","v":0},{"$f":"CG728*IF($O830=1,CF796,AVERAGE(CF796:CG796))","v":0},{"$f":"CH728*IF($O830=1,CG796,AVERAGE(CG796:CH796))","v":0},{"$f":"CI728*IF($O830=1,CH796,AVERAGE(CH796:CI796))","v":0},{"$f":"CJ728*IF($O830=1,CI796,AVERAGE(CI796:CJ796))","v":0},{"$f":"CK728*IF($O830=1,CJ796,AVERAGE(CJ796:CK796))","v":0},{"$f":"CL728*IF($O830=1,CK796,AVERAGE(CK796:CL796))","v":0},{"$f":"CM728*IF($O830=1,CL796,AVERAGE(CL796:CM796))","v":0},{"$f":"CN728*IF($O830=1,CM796,AVERAGE(CM796:CN796))","v":0},{"$f":"CO728*IF($O830=1,CN796,AVERAGE(CN796:CO796))","v":0},{"$f":"CP728*IF($O830=1,CO796,AVERAGE(CO796:CP796))","v":0},{"$f":"CQ728*IF($O830=1,CP796,AVERAGE(CP796:CQ796))","v":0},{"$f":"CR728*IF($O830=1,CQ796,AVERAGE(CQ796:CR796))","v":0},{"$f":"CS728*IF($O830=1,CR796,AVERAGE(CR796:CS796))","v":0},{"$f":"CT728*IF($O830=1,CS796,AVERAGE(CS796:CT796))","v":0},{"$f":"CU728*IF($O830=1,CT796,AVERAGE(CT796:CU796))","v":0},{"$f":"CV728*IF($O830=1,CU796,AVERAGE(CU796:CV796))","v":0},{"$f":"CW728*IF($O830=1,CV796,AVERAGE(CV796:CW796))","v":0},{"$f":"CX728*IF($O830=1,CW796,AVERAGE(CW796:CX796))","v":0},{"$f":"CY728*IF($O830=1,CX796,AVERAGE(CX796:CY796))","v":0}]
["GGEI_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D833,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E816=F816,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,{"$f":"X731*X799","v":0},9.8106112393370609E-2,9.8106112393370609E-2,9.8106112393370609E-2,9.8106112393370609E-2,9.8106112393370609E-2,9.8106112393370609E-2,9.1565704900479231E-2,8.5025297407587852E-2,7.8484889914696473E-2,7.1944482421805095E-2,6.540407492891373E-2,5.8863667436022345E-2,5.2323259943130973E-2,4.5782852450239594E-2,3.9242444957348223E-2,3.2702037464456844E-2,2.6161629971565469E-2,1.9621222478674094E-2,1.3080814985782721E-2,6.5404074928913473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D837,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E820=F820,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,{"$f":"AB735*AB803","v":0},6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.5367581656403995E-2,6.1009742879310401E-2,5.66519041022168E-2,5.22940653251232E-2,4.7936226548029592E-2,4.3578387770935992E-2,3.9220548993842391E-2,3.4862710216748791E-2,3.050487143965519E-2,2.614703266256159E-2,2.1789193885467989E-2,1.7431355108374388E-2,1.3073516331280786E-2,8.7156775541871855E-3,4.3578387770935858E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D840,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E823=F823,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE738*AE806","v":0},7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.8000356369681209E-2,7.2800332611702462E-2,6.7600308853723715E-2,6.2400285095744974E-2,5.7200261337766227E-2,5.200023757978748E-2,4.6800213821808739E-2,4.1600190063829992E-2,3.6400166305851245E-2,3.1200142547872504E-2,2.6000118789893757E-2,2.0800095031915013E-2,1.5600071273936268E-2,1.0400047515957521E-2,5.2000237579787733E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q844&\"_\"&C844&\"_\"&D844","v":"GGEI_5_14"},{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D844,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E827=F827,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI742*AI810","v":0},{"$f":"AJ742*IF($O844=1,AI810,AVERAGE(AI810:AJ810))","v":0},{"$f":"AK742*IF($O844=1,AJ810,AVERAGE(AJ810:AK810))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFF_IR_5_0",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D847,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D847","v":2023},{"$f":"G847+E847","v":2028},{"$f":"G847+F847","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E813=F813,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR","This is the contribution to the effective interest rate for this currency denomination of debt (e.g. applicable interest rate x this instrument's share of debt in this currency denomination). It is used for the purposes of calibrating the stress tests.",null,null,{"$f":"IF(U864=0,0,U728*U864/(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(V864=0,0,V728*V864/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(W864=0,0,W728*W864/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(X864=0,0,X728*X864/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(Y864=0,0,Y728*Y864/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(Z864=0,0,Z728*Z864/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AA864=0,0,AA728*AA864/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AB864=0,0,AB728*AB864/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AC864=0,0,AC728*AC864/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AD864=0,0,AD728*AD864/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":3.0000000000000002E-2},{"$f":"IF(AE864=0,0,AE728*AE864/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AF864=0,0,AF728*AF864/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AG864=0,0,AG728*AG864/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AH864=0,0,AH728*AH864/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AI864=0,0,AI728*AI864/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AJ864=0,0,AJ728*AJ864/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AK864=0,0,AK728*AK864/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":3.0000000000000002E-2},{"$f":"IF(AL864=0,0,AL728*AL864/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AM864=0,0,AM728*AM864/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AN864=0,0,AN728*AN864/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0.03},{"$f":"IF(AO864=0,0,AO728*AO864/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":2.9999999999999995E-2},{"$f":"IF(AP864=0,0,AP728*AP864/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AQ864=0,0,AQ728*AQ864/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AR864=0,0,AR728*AR864/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AS864=0,0,AS728*AS864/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AT864=0,0,AT728*AT864/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AU864=0,0,AU728*AU864/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AV864=0,0,AV728*AV864/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AW864=0,0,AW728*AW864/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AX864=0,0,AX728*AX864/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AY864=0,0,AY728*AY864/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(AZ864=0,0,AZ728*AZ864/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BA864=0,0,BA728*BA864/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BB864=0,0,BB728*BB864/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BC864=0,0,BC728*BC864/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BD864=0,0,BD728*BD864/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BE864=0,0,BE728*BE864/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BF864=0,0,BF728*BF864/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BG864=0,0,BG728*BG864/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BH864=0,0,BH728*BH864/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BI864=0,0,BI728*BI864/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BJ864=0,0,BJ728*BJ864/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BK864=0,0,BK728*BK864/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BL864=0,0,BL728*BL864/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BM864=0,0,BM728*BM864/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BN864=0,0,BN728*BN864/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BO864=0,0,BO728*BO864/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BP864=0,0,BP728*BP864/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BQ864=0,0,BQ728*BQ864/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BR864=0,0,BR728*BR864/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BS864=0,0,BS728*BS864/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BT864=0,0,BT728*BT864/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BU864=0,0,BU728*BU864/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BV864=0,0,BV728*BV864/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BW864=0,0,BW728*BW864/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BX864=0,0,BX728*BX864/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BY864=0,0,BY728*BY864/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(BZ864=0,0,BZ728*BZ864/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CA864=0,0,CA728*CA864/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CB864=0,0,CB728*CB864/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CC864=0,0,CC728*CC864/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CD864=0,0,CD728*CD864/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CE864=0,0,CE728*CE864/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CF864=0,0,CF728*CF864/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CG864=0,0,CG728*CG864/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CH864=0,0,CH728*CH864/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CI864=0,0,CI728*CI864/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CJ864=0,0,CJ728*CJ864/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CK864=0,0,CK728*CK864/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CL864=0,0,CL728*CL864/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CM864=0,0,CM728*CM864/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CN864=0,0,CN728*CN864/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CO864=0,0,CO728*CO864/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CP864=0,0,CP728*CP864/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CQ864=0,0,CQ728*CQ864/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CR864=0,0,CR728*CR864/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CS864=0,0,CS728*CS864/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CT864=0,0,CT728*CT864/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CU864=0,0,CU728*CU864/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CV864=0,0,CV728*CV864/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CW864=0,0,CW728*CW864/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CX864=0,0,CX728*CX864/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0},{"$f":"IF(CY864=0,0,CY728*CY864/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G847,IdentFin!$K:$K,\"=\"&$K847)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G847,ResidFin!$K:$K,\"=\"&$K847)))","v":0}]
["EFF_IR_5_3",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D850,\"=X\")+$C$6","v":5},3,{"$f":"R712","v":5},{"$f":"R713","v":20},2026,2031,2046,{"$f":"X710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E816=F816,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,{"$f":"IF(X867=0,0,X731*X867/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(Y867=0,0,Y731*Y867/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(Z867=0,0,Z731*Z867/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AA867=0,0,AA731*AA867/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AB867=0,0,AB731*AB867/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AC867=0,0,AC731*AC867/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AD867=0,0,AD731*AD867/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AE867=0,0,AE731*AE867/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AF867=0,0,AF731*AF867/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AG867=0,0,AG731*AG867/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AH867=0,0,AH731*AH867/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AI867=0,0,AI731*AI867/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":2.0000000000000004E-2},{"$f":"IF(AJ867=0,0,AJ731*AJ867/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AK867=0,0,AK731*AK867/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AL867=0,0,AL731*AL867/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AM867=0,0,AM731*AM867/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AN867=0,0,AN731*AN867/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AO867=0,0,AO731*AO867/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AP867=0,0,AP731*AP867/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AQ867=0,0,AQ731*AQ867/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AR867=0,0,AR731*AR867/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0.02},{"$f":"IF(AS867=0,0,AS731*AS867/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AT867=0,0,AT731*AT867/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AU867=0,0,AU731*AU867/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AV867=0,0,AV731*AV867/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AW867=0,0,AW731*AW867/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AX867=0,0,AX731*AX867/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AY867=0,0,AY731*AY867/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(AZ867=0,0,AZ731*AZ867/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BA867=0,0,BA731*BA867/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BB867=0,0,BB731*BB867/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BC867=0,0,BC731*BC867/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BD867=0,0,BD731*BD867/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BE867=0,0,BE731*BE867/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BF867=0,0,BF731*BF867/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BG867=0,0,BG731*BG867/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BH867=0,0,BH731*BH867/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BI867=0,0,BI731*BI867/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BJ867=0,0,BJ731*BJ867/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BK867=0,0,BK731*BK867/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BL867=0,0,BL731*BL867/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BM867=0,0,BM731*BM867/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BN867=0,0,BN731*BN867/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BO867=0,0,BO731*BO867/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BP867=0,0,BP731*BP867/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BQ867=0,0,BQ731*BQ867/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BR867=0,0,BR731*BR867/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BS867=0,0,BS731*BS867/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BT867=0,0,BT731*BT867/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BU867=0,0,BU731*BU867/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BV867=0,0,BV731*BV867/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BW867=0,0,BW731*BW867/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BX867=0,0,BX731*BX867/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BY867=0,0,BY731*BY867/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(BZ867=0,0,BZ731*BZ867/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CA867=0,0,CA731*CA867/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CB867=0,0,CB731*CB867/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CC867=0,0,CC731*CC867/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CD867=0,0,CD731*CD867/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CE867=0,0,CE731*CE867/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CF867=0,0,CF731*CF867/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CG867=0,0,CG731*CG867/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CH867=0,0,CH731*CH867/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CI867=0,0,CI731*CI867/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CJ867=0,0,CJ731*CJ867/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CK867=0,0,CK731*CK867/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CL867=0,0,CL731*CL867/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CM867=0,0,CM731*CM867/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CN867=0,0,CN731*CN867/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CO867=0,0,CO731*CO867/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CP867=0,0,CP731*CP867/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CQ867=0,0,CQ731*CQ867/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CR867=0,0,CR731*CR867/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CS867=0,0,CS731*CS867/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CT867=0,0,CT731*CT867/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CU867=0,0,CU731*CU867/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CV867=0,0,CV731*CV867/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CW867=0,0,CW731*CW867/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CX867=0,0,CX731*CX867/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0},{"$f":"IF(CY867=0,0,CY731*CY867/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G850,IdentFin!$K:$K,\"=\"&$K850)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G850,ResidFin!$K:$K,\"=\"&$K850)))","v":0}]
["EFF_IR_5_4",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D851,\"=X\")+$C$6","v":5},4,{"$f":"R712","v":5},{"$f":"R713","v":20},2027,2032,2047,{"$f":"Y710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E817=F817,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y868=0,0,Y732*Y868/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(Z868=0,0,Z732*Z868/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AA868=0,0,AA732*AA868/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AB868=0,0,AB732*AB868/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AC868=0,0,AC732*AC868/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AD868=0,0,AD732*AD868/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AE868=0,0,AE732*AE868/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AF868=0,0,AF732*AF868/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AG868=0,0,AG732*AG868/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AH868=0,0,AH732*AH868/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AI868=0,0,AI732*AI868/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AJ868=0,0,AJ732*AJ868/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AK868=0,0,AK732*AK868/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":1.9999999999999997E-2},{"$f":"IF(AL868=0,0,AL732*AL868/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AM868=0,0,AM732*AM868/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AN868=0,0,AN732*AN868/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AO868=0,0,AO732*AO868/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AP868=0,0,AP732*AP868/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":2.0000000000000004E-2},{"$f":"IF(AQ868=0,0,AQ732*AQ868/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AR868=0,0,AR732*AR868/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AS868=0,0,AS732*AS868/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0.02},{"$f":"IF(AT868=0,0,AT732*AT868/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AU868=0,0,AU732*AU868/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AV868=0,0,AV732*AV868/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AW868=0,0,AW732*AW868/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AX868=0,0,AX732*AX868/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AY868=0,0,AY732*AY868/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(AZ868=0,0,AZ732*AZ868/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BA868=0,0,BA732*BA868/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BB868=0,0,BB732*BB868/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BC868=0,0,BC732*BC868/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BD868=0,0,BD732*BD868/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BE868=0,0,BE732*BE868/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BF868=0,0,BF732*BF868/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BG868=0,0,BG732*BG868/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BH868=0,0,BH732*BH868/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BI868=0,0,BI732*BI868/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BJ868=0,0,BJ732*BJ868/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BK868=0,0,BK732*BK868/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BL868=0,0,BL732*BL868/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BM868=0,0,BM732*BM868/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BN868=0,0,BN732*BN868/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BO868=0,0,BO732*BO868/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BP868=0,0,BP732*BP868/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BQ868=0,0,BQ732*BQ868/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BR868=0,0,BR732*BR868/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BS868=0,0,BS732*BS868/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BT868=0,0,BT732*BT868/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BU868=0,0,BU732*BU868/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BV868=0,0,BV732*BV868/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BW868=0,0,BW732*BW868/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BX868=0,0,BX732*BX868/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BY868=0,0,BY732*BY868/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(BZ868=0,0,BZ732*BZ868/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CA868=0,0,CA732*CA868/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CB868=0,0,CB732*CB868/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CC868=0,0,CC732*CC868/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CD868=0,0,CD732*CD868/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CE868=0,0,CE732*CE868/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CF868=0,0,CF732*CF868/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CG868=0,0,CG732*CG868/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CH868=0,0,CH732*CH868/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CI868=0,0,CI732*CI868/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CJ868=0,0,CJ732*CJ868/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CK868=0,0,CK732*CK868/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CL868=0,0,CL732*CL868/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CM868=0,0,CM732*CM868/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CN868=0,0,CN732*CN868/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CO868=0,0,CO732*CO868/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CP868=0,0,CP732*CP868/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CQ868=0,0,CQ732*CQ868/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CR868=0,0,CR732*CR868/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CS868=0,0,CS732*CS868/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CT868=0,0,CT732*CT868/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CU868=0,0,CU732*CU868/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CV868=0,0,CV732*CV868/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CW868=0,0,CW732*CW868/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CX868=0,0,CX732*CX868/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0},{"$f":"IF(CY868=0,0,CY732*CY868/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G851,IdentFin!$K:$K,\"=\"&$K851)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G851,ResidFin!$K:$K,\"=\"&$K851)))","v":0}]
["EFF_IR_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D854,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E820=F820,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB871=0,0,AB735*AB871/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(AC871=0,0,AC735*AC871/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AD871=0,0,AD735*AD871/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AE871=0,0,AE735*AE871/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AF871=0,0,AF735*AF871/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AG871=0,0,AG735*AG871/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AH871=0,0,AH735*AH871/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":1.9999999999999997E-2},{"$f":"IF(AI871=0,0,AI735*AI871/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AJ871=0,0,AJ735*AJ871/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AK871=0,0,AK735*AK871/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AL871=0,0,AL735*AL871/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AM871=0,0,AM735*AM871/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AN871=0,0,AN735*AN871/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AO871=0,0,AO735*AO871/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AP871=0,0,AP735*AP871/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AQ871=0,0,AQ735*AQ871/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AR871=0,0,AR735*AR871/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AS871=0,0,AS735*AS871/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AT871=0,0,AT735*AT871/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AU871=0,0,AU735*AU871/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AV871=0,0,AV735*AV871/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0.02},{"$f":"IF(AW871=0,0,AW735*AW871/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(AX871=0,0,AX735*AX871/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(AY871=0,0,AY735*AY871/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(AZ871=0,0,AZ735*AZ871/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BA871=0,0,BA735*BA871/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BB871=0,0,BB735*BB871/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BC871=0,0,BC735*BC871/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BD871=0,0,BD735*BD871/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BE871=0,0,BE735*BE871/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BF871=0,0,BF735*BF871/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BG871=0,0,BG735*BG871/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BH871=0,0,BH735*BH871/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BI871=0,0,BI735*BI871/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BJ871=0,0,BJ735*BJ871/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BK871=0,0,BK735*BK871/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BL871=0,0,BL735*BL871/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BM871=0,0,BM735*BM871/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BN871=0,0,BN735*BN871/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BO871=0,0,BO735*BO871/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BP871=0,0,BP735*BP871/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BQ871=0,0,BQ735*BQ871/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BR871=0,0,BR735*BR871/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BS871=0,0,BS735*BS871/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BT871=0,0,BT735*BT871/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BU871=0,0,BU735*BU871/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BV871=0,0,BV735*BV871/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BW871=0,0,BW735*BW871/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BX871=0,0,BX735*BX871/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BY871=0,0,BY735*BY871/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(BZ871=0,0,BZ735*BZ871/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CA871=0,0,CA735*CA871/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CB871=0,0,CB735*CB871/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CC871=0,0,CC735*CC871/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CD871=0,0,CD735*CD871/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CE871=0,0,CE735*CE871/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CF871=0,0,CF735*CF871/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CG871=0,0,CG735*CG871/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CH871=0,0,CH735*CH871/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CI871=0,0,CI735*CI871/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CJ871=0,0,CJ735*CJ871/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CK871=0,0,CK735*CK871/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CL871=0,0,CL735*CL871/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CM871=0,0,CM735*CM871/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CN871=0,0,CN735*CN871/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CO871=0,0,CO735*CO871/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CP871=0,0,CP735*CP871/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CQ871=0,0,CQ735*CQ871/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CR871=0,0,CR735*CR871/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CS871=0,0,CS735*CS871/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CT871=0,0,CT735*CT871/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CU871=0,0,CU735*CU871/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CV871=0,0,CV735*CV871/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CW871=0,0,CW735*CW871/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CX871=0,0,CX735*CX871/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0},{"$f":"IF(CY871=0,0,CY735*CY871/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G854,IdentFin!$K:$K,\"=\"&$K854)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G854,ResidFin!$K:$K,\"=\"&$K854)))","v":0}]
["EFF_IR_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D857,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E823=F823,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE874=0,0,AE738*AE874/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(AF874=0,0,AF738*AF874/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AG874=0,0,AG738*AG874/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AH874=0,0,AH738*AH874/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AI874=0,0,AI738*AI874/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AJ874=0,0,AJ738*AJ874/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AK874=0,0,AK738*AK874/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AL874=0,0,AL738*AL874/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AM874=0,0,AM738*AM874/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AN874=0,0,AN738*AN874/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AO874=0,0,AO738*AO874/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AP874=0,0,AP738*AP874/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AQ874=0,0,AQ738*AQ874/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AR874=0,0,AR738*AR874/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AS874=0,0,AS738*AS874/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AT874=0,0,AT738*AT874/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AU874=0,0,AU738*AU874/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AV874=0,0,AV738*AV874/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AW874=0,0,AW738*AW874/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AX874=0,0,AX738*AX874/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AY874=0,0,AY738*AY874/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0.02},{"$f":"IF(AZ874=0,0,AZ738*AZ874/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BA874=0,0,BA738*BA874/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BB874=0,0,BB738*BB874/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BC874=0,0,BC738*BC874/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BD874=0,0,BD738*BD874/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BE874=0,0,BE738*BE874/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BF874=0,0,BF738*BF874/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BG874=0,0,BG738*BG874/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BH874=0,0,BH738*BH874/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BI874=0,0,BI738*BI874/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BJ874=0,0,BJ738*BJ874/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BK874=0,0,BK738*BK874/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BL874=0,0,BL738*BL874/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BM874=0,0,BM738*BM874/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BN874=0,0,BN738*BN874/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BO874=0,0,BO738*BO874/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BP874=0,0,BP738*BP874/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BQ874=0,0,BQ738*BQ874/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BR874=0,0,BR738*BR874/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BS874=0,0,BS738*BS874/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BT874=0,0,BT738*BT874/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BU874=0,0,BU738*BU874/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BV874=0,0,BV738*BV874/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BW874=0,0,BW738*BW874/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BX874=0,0,BX738*BX874/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BY874=0,0,BY738*BY874/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(BZ874=0,0,BZ738*BZ874/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CA874=0,0,CA738*CA874/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CB874=0,0,CB738*CB874/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CC874=0,0,CC738*CC874/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CD874=0,0,CD738*CD874/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CE874=0,0,CE738*CE874/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CF874=0,0,CF738*CF874/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CG874=0,0,CG738*CG874/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CH874=0,0,CH738*CH874/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CI874=0,0,CI738*CI874/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CJ874=0,0,CJ738*CJ874/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CK874=0,0,CK738*CK874/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CL874=0,0,CL738*CL874/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CM874=0,0,CM738*CM874/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CN874=0,0,CN738*CN874/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CO874=0,0,CO738*CO874/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CP874=0,0,CP738*CP874/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CQ874=0,0,CQ738*CQ874/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CR874=0,0,CR738*CR874/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CS874=0,0,CS738*CS874/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CT874=0,0,CT738*CT874/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CU874=0,0,CU738*CU874/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CV874=0,0,CV738*CV874/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CW874=0,0,CW738*CW874/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CX874=0,0,CX738*CX874/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0},{"$f":"IF(CY874=0,0,CY738*CY874/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G857,IdentFin!$K:$K,\"=\"&$K857)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G857,ResidFin!$K:$K,\"=\"&$K857)))","v":0}]
["EFF_IR_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D861,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E827=F827,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI878=0,0,AI742*AI878/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AJ878=0,0,AJ742*AJ878/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AK878=0,0,AK742*AK878/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AL878=0,0,AL742*AL878/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AM878=0,0,AM742*AM878/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AN878=0,0,AN742*AN878/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AO878=0,0,AO742*AO878/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AP878=0,0,AP742*AP878/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AQ878=0,0,AQ742*AQ878/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AR878=0,0,AR742*AR878/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AS878=0,0,AS742*AS878/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AT878=0,0,AT742*AT878/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AU878=0,0,AU742*AU878/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AV878=0,0,AV742*AV878/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AW878=0,0,AW742*AW878/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AX878=0,0,AX742*AX878/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AY878=0,0,AY742*AY878/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(AZ878=0,0,AZ742*AZ878/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BA878=0,0,BA742*BA878/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BB878=0,0,BB742*BB878/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BC878=0,0,BC742*BC878/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BD878=0,0,BD742*BD878/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BE878=0,0,BE742*BE878/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BF878=0,0,BF742*BF878/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BG878=0,0,BG742*BG878/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BH878=0,0,BH742*BH878/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BI878=0,0,BI742*BI878/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BJ878=0,0,BJ742*BJ878/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BK878=0,0,BK742*BK878/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BL878=0,0,BL742*BL878/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BM878=0,0,BM742*BM878/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BN878=0,0,BN742*BN878/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BO878=0,0,BO742*BO878/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BP878=0,0,BP742*BP878/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BQ878=0,0,BQ742*BQ878/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BR878=0,0,BR742*BR878/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BS878=0,0,BS742*BS878/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BT878=0,0,BT742*BT878/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BU878=0,0,BU742*BU878/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BV878=0,0,BV742*BV878/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BW878=0,0,BW742*BW878/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BX878=0,0,BX742*BX878/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BY878=0,0,BY742*BY878/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(BZ878=0,0,BZ742*BZ878/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CA878=0,0,CA742*CA878/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CB878=0,0,CB742*CB878/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CC878=0,0,CC742*CC878/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CD878=0,0,CD742*CD878/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CE878=0,0,CE742*CE878/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CF878=0,0,CF742*CF878/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CG878=0,0,CG742*CG878/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CH878=0,0,CH742*CH878/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CI878=0,0,CI742*CI878/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CJ878=0,0,CJ742*CJ878/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CK878=0,0,CK742*CK878/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CL878=0,0,CL742*CL878/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CM878=0,0,CM742*CM878/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CN878=0,0,CN742*CN878/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CO878=0,0,CO742*CO878/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CP878=0,0,CP742*CP878/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CQ878=0,0,CQ742*CQ878/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CR878=0,0,CR742*CR878/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CS878=0,0,CS742*CS878/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CT878=0,0,CT742*CT878/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CU878=0,0,CU742*CU878/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CV878=0,0,CV742*CV878/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CW878=0,0,CW742*CW878/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CX878=0,0,CX742*CX878/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0},{"$f":"IF(CY878=0,0,CY742*CY878/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G861,IdentFin!$K:$K,\"=\"&$K861)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G861,ResidFin!$K:$K,\"=\"&$K861)))","v":0}]
["INT_BASE_5_0",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D864,\"=X\")+$C$6","v":5},0,{"$f":"R712","v":5},{"$f":"R713","v":20},{"$f":"ProjYr+D864","v":2023},{"$f":"G864+E864","v":2028},{"$f":"G864+F864","v":2043},{"$f":"U710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E813=F813,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE","This is the amount of principal to which the interest rate is applied for the purpose of calculating interest payments.",null,null,{"$f":"U796","v":1.3843643480880099},{"$f":"IF($O864=1,U796,AVERAGE(U796,V796))","v":1.3843643480880099},{"$f":"IF($O864=1,V796,AVERAGE(V796,W796))","v":1.3843643480880099},1.3843643480880099,1.3843643480880099,1.3843643480880099,1.3843643480880099,1.2920733915488092,1.1997824350096085,1.1074914784704077,1.015200521931207,0.9229095653920063,0.83061860885280558,0.73832765231360487,0.64603669577440415,0.55374573923520343,0.46145478269600276,0.3691638261568021,0.27687286961760144,0.18458191307840077,9.2290956539200109E-2,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,{"$f":"IF($O864=1,CH796,AVERAGE(CH796,CI796))","v":-5.5511151231257827E-16},-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16]
["INT_BASE_5_4",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D868,\"=X\")+$C$6","v":5},4,{"$f":"R712","v":5},{"$f":"R713","v":20},2027,2032,2047,{"$f":"Y710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E817=F817,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y800","v":3.0361361568482499},3.0361361568482499,3.0361361568482499,{"$f":"IF($O868=1,AA800,AVERAGE(AA800,AB800))","v":3.0361361568482499},3.0361361568482499,3.0361361568482499,3.0361361568482499,2.8337270797250333,2.6313180026018168,2.4289089254786003,2.2264998483553837,2.0240907712321672,1.8216816941089506,1.6192726169857341,1.4168635398625176,1.214454462739301,1.0120453856160845,0.80963630849286783,0.60722723136965118,0.40481815424643453,0.20240907712321787,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15]
["INT_BASE_5_7",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D871,\"=X\")+$C$6","v":5},7,{"$f":"R712","v":5},{"$f":"R713","v":20},2030,2035,2050,{"$f":"AB710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E820=F820,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,{"$f":"AB803","v":3.2683790828202},3.2683790828202,3.2683790828202,3.2683790828202,3.2683790828202,3.2683790828202,3.2683790828202,3.0504871439655199,2.8325952051108398,2.6147032662561598,2.3968113274014797,2.1789193885467997,1.9610274496921196,1.7431355108374396,1.5252435719827595,1.3073516331280794,1.0894596942733994,0.87156775541871934,0.65367581656403928,0.43578387770935928,0.21789193885467928,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16]
["INT_BASE_5_10",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D874,\"=X\")+$C$6","v":5},10,{"$f":"R712","v":5},{"$f":"R713","v":20},2033,2038,2053,{"$f":"AE710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E823=F823,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE806","v":3.9000178184840602},3.9000178184840602,3.9000178184840602,3.9000178184840602,3.9000178184840602,3.9000178184840602,3.9000178184840602,3.6400166305851229,3.3800154426861857,3.1200142547872485,2.8600130668883113,2.600011878989374,2.3400106910904368,2.0800095031914996,1.8200083152925624,1.5600071273936251,1.3000059394946879,1.0400047515957507,0.78000356369681334,0.520002375797876,0.26000118789893867,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
["INT_BASE_5_11",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D875,\"=X\")+$C$6","v":5},11,{"$f":"R712","v":5},{"$f":"R713","v":20},2034,2039,2054,{"$f":"AF710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E824=F824,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF807","v":3.8014128545111801},3.8014128545111801,3.8014128545111801,3.8014128545111801,3.8014128545111801,3.8014128545111801,3.8014128545111801,3.5479853308771014,3.2945578072430228,3.0411302836089442,2.7877027599748656,2.534275236340787,2.2808477127067084,2.0274201890726298,1.7739926654385512,1.5205651418044726,1.2671376181703939,1.0137100945363153,0.76028257090223672,0.50685504726815811,0.25342752363407944,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16]
["INT_BASE_5_14",{"$f":"_xlfn.SWITCH(R717,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D878,\"=X\")+$C$6","v":5},14,{"$f":"R712","v":5},{"$f":"R713","v":20},2037,2042,2057,{"$f":"AI710","v":1},{"$f":"R708","v":"Local-Linked 1"},{"$f":"R710","v":"Market"},{"$f":"R709","v":"Fixed"},{"$f":"R714","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R711,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R711=\"Custom\",\"Custom\",IF(R709=\"Zero-coupon\",\"Zero-coupon\",IF(E827=F827,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O878=1,BY810,AVERAGE(BY810,BZ810))","v":0},{"$f":"IF($O878=1,BZ810,AVERAGE(BZ810,CA810))","v":0},{"$f":"IF($O878=1,CA810,AVERAGE(CA810,CB810))","v":0},{"$f":"IF($O878=1,CB810,AVERAGE(CB810,CC810))","v":0},{"$f":"IF($O878=1,CC810,AVERAGE(CC810,CD810))","v":0},{"$f":"IF($O878=1,CD810,AVERAGE(CD810,CE810))","v":0},{"$f":"IF($O878=1,CE810,AVERAGE(CE810,CF810))","v":0},{"$f":"IF($O878=1,CF810,AVERAGE(CF810,CG810))","v":0},{"$f":"IF($O878=1,CG810,AVERAGE(CG810,CH810))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"C885&\"-MKTY-ER\"","v":"6-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D885,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R883=\"Local\",1,IF($R883=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R883=\"Local-Linked 1\",$R883=\"Local-Linked 2\"),VLOOKUP($R890,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ885","v":1},{"$f":"AK885","v":1},{"$f":"AL885","v":1},{"$f":"AM885","v":1},{"$f":"AN885","v":1},{"$f":"AO885","v":1},{"$f":"AP885","v":1},{"$f":"AQ885","v":1},{"$f":"AR885","v":1},{"$f":"AS885","v":1},{"$f":"AT885","v":1},{"$f":"AU885","v":1},{"$f":"AV885","v":1},{"$f":"AW885","v":1},{"$f":"AX885","v":1},{"$f":"AY885","v":1},{"$f":"AZ885","v":1},{"$f":"BA885","v":1},{"$f":"BB885","v":1},{"$f":"BC885","v":1},{"$f":"BD885","v":1},{"$f":"BE885","v":1},{"$f":"BF885","v":1},{"$f":"BG885","v":1},{"$f":"BH885","v":1},{"$f":"BI885","v":1},{"$f":"BJ885","v":1},{"$f":"BK885","v":1},{"$f":"BL885","v":1},{"$f":"BM885","v":1},{"$f":"BN885","v":1},{"$f":"BO885","v":1},{"$f":"BP885","v":1},{"$f":"BQ885","v":1},{"$f":"BR885","v":1},{"$f":"BS885","v":1},{"$f":"BT885","v":1},{"$f":"BU885","v":1},{"$f":"BV885","v":1},{"$f":"BW885","v":1},{"$f":"BX885","v":1},{"$f":"BY885","v":1},{"$f":"BZ885","v":1},{"$f":"CA885","v":1},{"$f":"CB885","v":1},{"$f":"CC885","v":1},{"$f":"CD885","v":1},{"$f":"CE885","v":1},{"$f":"CF885","v":1},{"$f":"CG885","v":1},{"$f":"CH885","v":1},{"$f":"CI885","v":1},{"$f":"CJ885","v":1},{"$f":"CK885","v":1},{"$f":"CL885","v":1},{"$f":"CM885","v":1},{"$f":"CN885","v":1},{"$f":"CO885","v":1},{"$f":"CP885","v":1},{"$f":"CQ885","v":1},{"$f":"CR885","v":1},{"$f":"CS885","v":1},{"$f":"CT885","v":1},{"$f":"CU885","v":1},{"$f":"CV885","v":1},{"$f":"CW885","v":1},{"$f":"CX885","v":1}]
[{"$f":"C888&\"-MY-SHDB\"","v":"6-MY-SHDB"},"SH_GGDDB_AT",{"$f":"COUNTIF(D$1:D888,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity",{"$f":"VLOOKUP(B882&\"_M\",FinancingIn,U$5,FALSE)","v":25},null,"Domestic commercial banks",{"$f":"VLOOKUP($B888,MacrofwData,U$5-1,FALSE)","v":0.36012313368318588},0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"C891&\"-X2-SHXP\"","v":"6-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D891,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B891,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C894&\"-ISSUANCE\"","v":"6-ISSUANCE"},"Issuance",{"$f":"COUNTIF(D$1:D894,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,{"$f":"R883","v":"Local-Linked 2"},null,null,null,null,null,null,null,"Debt issued",null,{"$f":"U883","v":1.2459279132792},{"$f":"V883","v":2.8783219337292998},1.1752076549244601,4.4147750577016698,1.8325225411634201,1.41807727818055,1.46630003181683,2.9415411745381799,2.58889184323563,1.66378446117793,1.92001603663565,1.6212715690600601,0,0,0,0,{"$f":"IF(AK883=0,0.000001,AK883)","v":9.9999999999999995E-7},{"$f":"IF(AL883=0,0.000001,AL883)","v":9.9999999999999995E-7},{"$f":"IF(AM883=0,0.000001,AM883)","v":9.9999999999999995E-7},9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,{"$f":"IF(CY883=0,0.000001,CY883)","v":9.9999999999999995E-7}]
[{"$f":"C897&\"-CONT_IRC\"","v":"6-CONT_IRC"},null,{"$f":"COUNTIF(D$1:D897,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,{"$f":"R883","v":"Local-Linked 2"},null,null,null,null,null,"IRContribC",null,"Contribution to currency marginal effective IR",null,{"$f":"U884*U894/(SUMIFS(IdentFin!U:U,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!U:U,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":3.0000000000000002E-2},{"$f":"V884*V894/(SUMIFS(IdentFin!V:V,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!V:V,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"W884*W894/(SUMIFS(IdentFin!W:W,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!W:W,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"X884*X894/(SUMIFS(IdentFin!X:X,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!X:X,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"Y884*Y894/(SUMIFS(IdentFin!Y:Y,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!Y:Y,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"Z884*Z894/(SUMIFS(IdentFin!Z:Z,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!Z:Z,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AA884*AA894/(SUMIFS(IdentFin!AA:AA,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AA:AA,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AB884*AB894/(SUMIFS(IdentFin!AB:AB,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AB:AB,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AC884*AC894/(SUMIFS(IdentFin!AC:AC,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AC:AC,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AD884*AD894/(SUMIFS(IdentFin!AD:AD,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AD:AD,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AE884*AE894/(SUMIFS(IdentFin!AE:AE,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AE:AE,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AF884*AF894/(SUMIFS(IdentFin!AF:AF,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AF:AF,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":0.02},{"$f":"AG884*AG894/(SUMIFS(IdentFin!AG:AG,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AG:AG,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":{"$error":"#DIV/0!"}},{"$f":"AH884*AH894/(SUMIFS(IdentFin!AH:AH,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AH:AH,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":{"$error":"#DIV/0!"}},{"$f":"AI884*AI894/(SUMIFS(IdentFin!AI:AI,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AI:AI,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":{"$error":"#DIV/0!"}},{"$f":"AJ884*AJ894/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K897)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K897))","v":{"$error":"#DIV/0!"}}]
[{"$f":"C898&\"-YRSPOST\"","v":"6-YRSPOST"},null,{"$f":"COUNTIF(D$1:D898,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years since issuance:",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[{"$f":"C901&\"-AMORT_SCH\"","v":"6-AMORT_SCH"},null,{"$f":"COUNTIF(D$1:D901,\"=X\")+$C$6","v":6},null,{"$f":"R887","v":6},{"$f":"R888","v":25},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E901=F901,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Amortization schedule",null,{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=U$4,1,0),\"Amortizing\",1/($F901-$E901)*U900,\"Zero-coupon\",IF(U$4=$F901,1,0),\"Custom\",U892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=V$4,1,0),\"Amortizing\",1/($F901-$E901)*V900,\"Zero-coupon\",IF(V$4=$F901,1,0),\"Custom\",V892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=W$4,1,0),\"Amortizing\",1/($F901-$E901)*W900,\"Zero-coupon\",IF(W$4=$F901,1,0),\"Custom\",W892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=X$4,1,0),\"Amortizing\",1/($F901-$E901)*X900,\"Zero-coupon\",IF(X$4=$F901,1,0),\"Custom\",X892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=Y$4,1,0),\"Amortizing\",1/($F901-$E901)*Y900,\"Zero-coupon\",IF(Y$4=$F901,1,0),\"Custom\",Y892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=Z$4,1,0),\"Amortizing\",1/($F901-$E901)*Z900,\"Zero-coupon\",IF(Z$4=$F901,1,0),\"Custom\",Z892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AA$4,1,0),\"Amortizing\",1/($F901-$E901)*AA900,\"Zero-coupon\",IF(AA$4=$F901,1,0),\"Custom\",AA892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AB$4,1,0),\"Amortizing\",1/($F901-$E901)*AB900,\"Zero-coupon\",IF(AB$4=$F901,1,0),\"Custom\",AB892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AC$4,1,0),\"Amortizing\",1/($F901-$E901)*AC900,\"Zero-coupon\",IF(AC$4=$F901,1,0),\"Custom\",AC892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AD$4,1,0),\"Amortizing\",1/($F901-$E901)*AD900,\"Zero-coupon\",IF(AD$4=$F901,1,0),\"Custom\",AD892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AE$4,1,0),\"Amortizing\",1/($F901-$E901)*AE900,\"Zero-coupon\",IF(AE$4=$F901,1,0),\"Custom\",AE892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AF$4,1,0),\"Amortizing\",1/($F901-$E901)*AF900,\"Zero-coupon\",IF(AF$4=$F901,1,0),\"Custom\",AF892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AG$4,1,0),\"Amortizing\",1/($F901-$E901)*AG900,\"Zero-coupon\",IF(AG$4=$F901,1,0),\"Custom\",AG892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AH$4,1,0),\"Amortizing\",1/($F901-$E901)*AH900,\"Zero-coupon\",IF(AH$4=$F901,1,0),\"Custom\",AH892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AI$4,1,0),\"Amortizing\",1/($F901-$E901)*AI900,\"Zero-coupon\",IF(AI$4=$F901,1,0),\"Custom\",AI892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AJ$4,1,0),\"Amortizing\",1/($F901-$E901)*AJ900,\"Zero-coupon\",IF(AJ$4=$F901,1,0),\"Custom\",AJ892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AK$4,1,0),\"Amortizing\",1/($F901-$E901)*AK900,\"Zero-coupon\",IF(AK$4=$F901,1,0),\"Custom\",AK892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AL$4,1,0),\"Amortizing\",1/($F901-$E901)*AL900,\"Zero-coupon\",IF(AL$4=$F901,1,0),\"Custom\",AL892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AM$4,1,0),\"Amortizing\",1/($F901-$E901)*AM900,\"Zero-coupon\",IF(AM$4=$F901,1,0),\"Custom\",AM892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AN$4,1,0),\"Amortizing\",1/($F901-$E901)*AN900,\"Zero-coupon\",IF(AN$4=$F901,1,0),\"Custom\",AN892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AO$4,1,0),\"Amortizing\",1/($F901-$E901)*AO900,\"Zero-coupon\",IF(AO$4=$F901,1,0),\"Custom\",AO892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AP$4,1,0),\"Amortizing\",1/($F901-$E901)*AP900,\"Zero-coupon\",IF(AP$4=$F901,1,0),\"Custom\",AP892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AQ$4,1,0),\"Amortizing\",1/($F901-$E901)*AQ900,\"Zero-coupon\",IF(AQ$4=$F901,1,0),\"Custom\",AQ892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AR$4,1,0),\"Amortizing\",1/($F901-$E901)*AR900,\"Zero-coupon\",IF(AR$4=$F901,1,0),\"Custom\",AR892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AS$4,1,0),\"Amortizing\",1/($F901-$E901)*AS900,\"Zero-coupon\",IF(AS$4=$F901,1,0),\"Custom\",AS892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AT$4,1,0),\"Amortizing\",1/($F901-$E901)*AT900,\"Zero-coupon\",IF(AT$4=$F901,1,0),\"Custom\",AT892)","v":5.2631578947368418E-2},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AU$4,1,0),\"Amortizing\",1/($F901-$E901)*AU900,\"Zero-coupon\",IF(AU$4=$F901,1,0),\"Custom\",AU892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AV$4,1,0),\"Amortizing\",1/($F901-$E901)*AV900,\"Zero-coupon\",IF(AV$4=$F901,1,0),\"Custom\",AV892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AW$4,1,0),\"Amortizing\",1/($F901-$E901)*AW900,\"Zero-coupon\",IF(AW$4=$F901,1,0),\"Custom\",AW892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AX$4,1,0),\"Amortizing\",1/($F901-$E901)*AX900,\"Zero-coupon\",IF(AX$4=$F901,1,0),\"Custom\",AX892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AY$4,1,0),\"Amortizing\",1/($F901-$E901)*AY900,\"Zero-coupon\",IF(AY$4=$F901,1,0),\"Custom\",AY892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=AZ$4,1,0),\"Amortizing\",1/($F901-$E901)*AZ900,\"Zero-coupon\",IF(AZ$4=$F901,1,0),\"Custom\",AZ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BA$4,1,0),\"Amortizing\",1/($F901-$E901)*BA900,\"Zero-coupon\",IF(BA$4=$F901,1,0),\"Custom\",BA892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BB$4,1,0),\"Amortizing\",1/($F901-$E901)*BB900,\"Zero-coupon\",IF(BB$4=$F901,1,0),\"Custom\",BB892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BC$4,1,0),\"Amortizing\",1/($F901-$E901)*BC900,\"Zero-coupon\",IF(BC$4=$F901,1,0),\"Custom\",BC892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BD$4,1,0),\"Amortizing\",1/($F901-$E901)*BD900,\"Zero-coupon\",IF(BD$4=$F901,1,0),\"Custom\",BD892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BE$4,1,0),\"Amortizing\",1/($F901-$E901)*BE900,\"Zero-coupon\",IF(BE$4=$F901,1,0),\"Custom\",BE892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BF$4,1,0),\"Amortizing\",1/($F901-$E901)*BF900,\"Zero-coupon\",IF(BF$4=$F901,1,0),\"Custom\",BF892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BG$4,1,0),\"Amortizing\",1/($F901-$E901)*BG900,\"Zero-coupon\",IF(BG$4=$F901,1,0),\"Custom\",BG892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BH$4,1,0),\"Amortizing\",1/($F901-$E901)*BH900,\"Zero-coupon\",IF(BH$4=$F901,1,0),\"Custom\",BH892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BI$4,1,0),\"Amortizing\",1/($F901-$E901)*BI900,\"Zero-coupon\",IF(BI$4=$F901,1,0),\"Custom\",BI892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BJ$4,1,0),\"Amortizing\",1/($F901-$E901)*BJ900,\"Zero-coupon\",IF(BJ$4=$F901,1,0),\"Custom\",BJ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BK$4,1,0),\"Amortizing\",1/($F901-$E901)*BK900,\"Zero-coupon\",IF(BK$4=$F901,1,0),\"Custom\",BK892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BL$4,1,0),\"Amortizing\",1/($F901-$E901)*BL900,\"Zero-coupon\",IF(BL$4=$F901,1,0),\"Custom\",BL892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BM$4,1,0),\"Amortizing\",1/($F901-$E901)*BM900,\"Zero-coupon\",IF(BM$4=$F901,1,0),\"Custom\",BM892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BN$4,1,0),\"Amortizing\",1/($F901-$E901)*BN900,\"Zero-coupon\",IF(BN$4=$F901,1,0),\"Custom\",BN892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BO$4,1,0),\"Amortizing\",1/($F901-$E901)*BO900,\"Zero-coupon\",IF(BO$4=$F901,1,0),\"Custom\",BO892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BP$4,1,0),\"Amortizing\",1/($F901-$E901)*BP900,\"Zero-coupon\",IF(BP$4=$F901,1,0),\"Custom\",BP892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BQ$4,1,0),\"Amortizing\",1/($F901-$E901)*BQ900,\"Zero-coupon\",IF(BQ$4=$F901,1,0),\"Custom\",BQ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BR$4,1,0),\"Amortizing\",1/($F901-$E901)*BR900,\"Zero-coupon\",IF(BR$4=$F901,1,0),\"Custom\",BR892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BS$4,1,0),\"Amortizing\",1/($F901-$E901)*BS900,\"Zero-coupon\",IF(BS$4=$F901,1,0),\"Custom\",BS892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BT$4,1,0),\"Amortizing\",1/($F901-$E901)*BT900,\"Zero-coupon\",IF(BT$4=$F901,1,0),\"Custom\",BT892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BU$4,1,0),\"Amortizing\",1/($F901-$E901)*BU900,\"Zero-coupon\",IF(BU$4=$F901,1,0),\"Custom\",BU892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BV$4,1,0),\"Amortizing\",1/($F901-$E901)*BV900,\"Zero-coupon\",IF(BV$4=$F901,1,0),\"Custom\",BV892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BW$4,1,0),\"Amortizing\",1/($F901-$E901)*BW900,\"Zero-coupon\",IF(BW$4=$F901,1,0),\"Custom\",BW892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BX$4,1,0),\"Amortizing\",1/($F901-$E901)*BX900,\"Zero-coupon\",IF(BX$4=$F901,1,0),\"Custom\",BX892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BY$4,1,0),\"Amortizing\",1/($F901-$E901)*BY900,\"Zero-coupon\",IF(BY$4=$F901,1,0),\"Custom\",BY892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=BZ$4,1,0),\"Amortizing\",1/($F901-$E901)*BZ900,\"Zero-coupon\",IF(BZ$4=$F901,1,0),\"Custom\",BZ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CA$4,1,0),\"Amortizing\",1/($F901-$E901)*CA900,\"Zero-coupon\",IF(CA$4=$F901,1,0),\"Custom\",CA892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CB$4,1,0),\"Amortizing\",1/($F901-$E901)*CB900,\"Zero-coupon\",IF(CB$4=$F901,1,0),\"Custom\",CB892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CC$4,1,0),\"Amortizing\",1/($F901-$E901)*CC900,\"Zero-coupon\",IF(CC$4=$F901,1,0),\"Custom\",CC892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CD$4,1,0),\"Amortizing\",1/($F901-$E901)*CD900,\"Zero-coupon\",IF(CD$4=$F901,1,0),\"Custom\",CD892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CE$4,1,0),\"Amortizing\",1/($F901-$E901)*CE900,\"Zero-coupon\",IF(CE$4=$F901,1,0),\"Custom\",CE892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CF$4,1,0),\"Amortizing\",1/($F901-$E901)*CF900,\"Zero-coupon\",IF(CF$4=$F901,1,0),\"Custom\",CF892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CG$4,1,0),\"Amortizing\",1/($F901-$E901)*CG900,\"Zero-coupon\",IF(CG$4=$F901,1,0),\"Custom\",CG892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CH$4,1,0),\"Amortizing\",1/($F901-$E901)*CH900,\"Zero-coupon\",IF(CH$4=$F901,1,0),\"Custom\",CH892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CI$4,1,0),\"Amortizing\",1/($F901-$E901)*CI900,\"Zero-coupon\",IF(CI$4=$F901,1,0),\"Custom\",CI892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CJ$4,1,0),\"Amortizing\",1/($F901-$E901)*CJ900,\"Zero-coupon\",IF(CJ$4=$F901,1,0),\"Custom\",CJ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CK$4,1,0),\"Amortizing\",1/($F901-$E901)*CK900,\"Zero-coupon\",IF(CK$4=$F901,1,0),\"Custom\",CK892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CL$4,1,0),\"Amortizing\",1/($F901-$E901)*CL900,\"Zero-coupon\",IF(CL$4=$F901,1,0),\"Custom\",CL892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CM$4,1,0),\"Amortizing\",1/($F901-$E901)*CM900,\"Zero-coupon\",IF(CM$4=$F901,1,0),\"Custom\",CM892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CN$4,1,0),\"Amortizing\",1/($F901-$E901)*CN900,\"Zero-coupon\",IF(CN$4=$F901,1,0),\"Custom\",CN892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CO$4,1,0),\"Amortizing\",1/($F901-$E901)*CO900,\"Zero-coupon\",IF(CO$4=$F901,1,0),\"Custom\",CO892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CP$4,1,0),\"Amortizing\",1/($F901-$E901)*CP900,\"Zero-coupon\",IF(CP$4=$F901,1,0),\"Custom\",CP892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CQ$4,1,0),\"Amortizing\",1/($F901-$E901)*CQ900,\"Zero-coupon\",IF(CQ$4=$F901,1,0),\"Custom\",CQ892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CR$4,1,0),\"Amortizing\",1/($F901-$E901)*CR900,\"Zero-coupon\",IF(CR$4=$F901,1,0),\"Custom\",CR892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CS$4,1,0),\"Amortizing\",1/($F901-$E901)*CS900,\"Zero-coupon\",IF(CS$4=$F901,1,0),\"Custom\",CS892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CT$4,1,0),\"Amortizing\",1/($F901-$E901)*CT900,\"Zero-coupon\",IF(CT$4=$F901,1,0),\"Custom\",CT892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CU$4,1,0),\"Amortizing\",1/($F901-$E901)*CU900,\"Zero-coupon\",IF(CU$4=$F901,1,0),\"Custom\",CU892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CV$4,1,0),\"Amortizing\",1/($F901-$E901)*CV900,\"Zero-coupon\",IF(CV$4=$F901,1,0),\"Custom\",CV892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CW$4,1,0),\"Amortizing\",1/($F901-$E901)*CW900,\"Zero-coupon\",IF(CW$4=$F901,1,0),\"Custom\",CW892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CX$4,1,0),\"Amortizing\",1/($F901-$E901)*CX900,\"Zero-coupon\",IF(CX$4=$F901,1,0),\"Custom\",CX892)","v":0},{"$f":"_xlfn.SWITCH($P901,\"Bullet\",IF($F901=CY$4,1,0),\"Amortizing\",1/($F901-$E901)*CY900,\"Zero-coupon\",IF(CY$4=$F901,1,0),\"Custom\",CY892)","v":0}]
["FI_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D905,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E905=F905,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",W884,\"Zero-coupon\",IF(W$3=$I905,(1+$W884)^$F905-1,0))*U899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",X884,\"Zero-coupon\",IF(X$3=$I905,(1+$W884)^$F905-1,0))*V899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",Y884,\"Zero-coupon\",IF(Y$3=$I905,(1+$W884)^$F905-1,0))*W899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",Z884,\"Zero-coupon\",IF(Z$3=$I905,(1+$W884)^$F905-1,0))*X899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AA884,\"Zero-coupon\",IF(AA$3=$I905,(1+$W884)^$F905-1,0))*Y899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AB884,\"Zero-coupon\",IF(AB$3=$I905,(1+$W884)^$F905-1,0))*Z899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AC884,\"Zero-coupon\",IF(AC$3=$I905,(1+$W884)^$F905-1,0))*AA899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AD884,\"Zero-coupon\",IF(AD$3=$I905,(1+$W884)^$F905-1,0))*AB899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AE884,\"Zero-coupon\",IF(AE$3=$I905,(1+$W884)^$F905-1,0))*AC899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AF884,\"Zero-coupon\",IF(AF$3=$I905,(1+$W884)^$F905-1,0))*AD899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AG884,\"Zero-coupon\",IF(AG$3=$I905,(1+$W884)^$F905-1,0))*AE899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AH884,\"Zero-coupon\",IF(AH$3=$I905,(1+$W884)^$F905-1,0))*AF899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AI884,\"Zero-coupon\",IF(AI$3=$I905,(1+$W884)^$F905-1,0))*AG899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AJ884,\"Zero-coupon\",IF(AJ$3=$I905,(1+$W884)^$F905-1,0))*AH899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AK884,\"Zero-coupon\",IF(AK$3=$I905,(1+$W884)^$F905-1,0))*AI899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AL884,\"Zero-coupon\",IF(AL$3=$I905,(1+$W884)^$F905-1,0))*AJ899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AM884,\"Zero-coupon\",IF(AM$3=$I905,(1+$W884)^$F905-1,0))*AK899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AN884,\"Zero-coupon\",IF(AN$3=$I905,(1+$W884)^$F905-1,0))*AL899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AO884,\"Zero-coupon\",IF(AO$3=$I905,(1+$W884)^$F905-1,0))*AM899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AP884,\"Zero-coupon\",IF(AP$3=$I905,(1+$W884)^$F905-1,0))*AN899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AQ884,\"Zero-coupon\",IF(AQ$3=$I905,(1+$W884)^$F905-1,0))*AO899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AR884,\"Zero-coupon\",IF(AR$3=$I905,(1+$W884)^$F905-1,0))*AP899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AS884,\"Zero-coupon\",IF(AS$3=$I905,(1+$W884)^$F905-1,0))*AQ899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AT884,\"Zero-coupon\",IF(AT$3=$I905,(1+$W884)^$F905-1,0))*AR899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AU884,\"Zero-coupon\",IF(AU$3=$I905,(1+$W884)^$F905-1,0))*AS899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AV884,\"Zero-coupon\",IF(AV$3=$I905,(1+$W884)^$F905-1,0))*AT899","v":0.02},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AW884,\"Zero-coupon\",IF(AW$3=$I905,(1+$W884)^$F905-1,0))*AU899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AX884,\"Zero-coupon\",IF(AX$3=$I905,(1+$W884)^$F905-1,0))*AV899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AY884,\"Zero-coupon\",IF(AY$3=$I905,(1+$W884)^$F905-1,0))*AW899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",AZ884,\"Zero-coupon\",IF(AZ$3=$I905,(1+$W884)^$F905-1,0))*AX899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BA884,\"Zero-coupon\",IF(BA$3=$I905,(1+$W884)^$F905-1,0))*AY899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BB884,\"Zero-coupon\",IF(BB$3=$I905,(1+$W884)^$F905-1,0))*AZ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BC884,\"Zero-coupon\",IF(BC$3=$I905,(1+$W884)^$F905-1,0))*BA899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BD884,\"Zero-coupon\",IF(BD$3=$I905,(1+$W884)^$F905-1,0))*BB899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BE884,\"Zero-coupon\",IF(BE$3=$I905,(1+$W884)^$F905-1,0))*BC899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BF884,\"Zero-coupon\",IF(BF$3=$I905,(1+$W884)^$F905-1,0))*BD899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BG884,\"Zero-coupon\",IF(BG$3=$I905,(1+$W884)^$F905-1,0))*BE899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BH884,\"Zero-coupon\",IF(BH$3=$I905,(1+$W884)^$F905-1,0))*BF899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BI884,\"Zero-coupon\",IF(BI$3=$I905,(1+$W884)^$F905-1,0))*BG899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BJ884,\"Zero-coupon\",IF(BJ$3=$I905,(1+$W884)^$F905-1,0))*BH899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BK884,\"Zero-coupon\",IF(BK$3=$I905,(1+$W884)^$F905-1,0))*BI899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BL884,\"Zero-coupon\",IF(BL$3=$I905,(1+$W884)^$F905-1,0))*BJ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BM884,\"Zero-coupon\",IF(BM$3=$I905,(1+$W884)^$F905-1,0))*BK899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BN884,\"Zero-coupon\",IF(BN$3=$I905,(1+$W884)^$F905-1,0))*BL899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BO884,\"Zero-coupon\",IF(BO$3=$I905,(1+$W884)^$F905-1,0))*BM899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BP884,\"Zero-coupon\",IF(BP$3=$I905,(1+$W884)^$F905-1,0))*BN899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BQ884,\"Zero-coupon\",IF(BQ$3=$I905,(1+$W884)^$F905-1,0))*BO899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BR884,\"Zero-coupon\",IF(BR$3=$I905,(1+$W884)^$F905-1,0))*BP899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BS884,\"Zero-coupon\",IF(BS$3=$I905,(1+$W884)^$F905-1,0))*BQ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BT884,\"Zero-coupon\",IF(BT$3=$I905,(1+$W884)^$F905-1,0))*BR899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BU884,\"Zero-coupon\",IF(BU$3=$I905,(1+$W884)^$F905-1,0))*BS899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BV884,\"Zero-coupon\",IF(BV$3=$I905,(1+$W884)^$F905-1,0))*BT899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BW884,\"Zero-coupon\",IF(BW$3=$I905,(1+$W884)^$F905-1,0))*BU899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BX884,\"Zero-coupon\",IF(BX$3=$I905,(1+$W884)^$F905-1,0))*BV899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BY884,\"Zero-coupon\",IF(BY$3=$I905,(1+$W884)^$F905-1,0))*BW899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",BZ884,\"Zero-coupon\",IF(BZ$3=$I905,(1+$W884)^$F905-1,0))*BX899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CA884,\"Zero-coupon\",IF(CA$3=$I905,(1+$W884)^$F905-1,0))*BY899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CB884,\"Zero-coupon\",IF(CB$3=$I905,(1+$W884)^$F905-1,0))*BZ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CC884,\"Zero-coupon\",IF(CC$3=$I905,(1+$W884)^$F905-1,0))*CA899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CD884,\"Zero-coupon\",IF(CD$3=$I905,(1+$W884)^$F905-1,0))*CB899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CE884,\"Zero-coupon\",IF(CE$3=$I905,(1+$W884)^$F905-1,0))*CC899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CF884,\"Zero-coupon\",IF(CF$3=$I905,(1+$W884)^$F905-1,0))*CD899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CG884,\"Zero-coupon\",IF(CG$3=$I905,(1+$W884)^$F905-1,0))*CE899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CH884,\"Zero-coupon\",IF(CH$3=$I905,(1+$W884)^$F905-1,0))*CF899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CI884,\"Zero-coupon\",IF(CI$3=$I905,(1+$W884)^$F905-1,0))*CG899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CJ884,\"Zero-coupon\",IF(CJ$3=$I905,(1+$W884)^$F905-1,0))*CH899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CK884,\"Zero-coupon\",IF(CK$3=$I905,(1+$W884)^$F905-1,0))*CI899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CL884,\"Zero-coupon\",IF(CL$3=$I905,(1+$W884)^$F905-1,0))*CJ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CM884,\"Zero-coupon\",IF(CM$3=$I905,(1+$W884)^$F905-1,0))*CK899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CN884,\"Zero-coupon\",IF(CN$3=$I905,(1+$W884)^$F905-1,0))*CL899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CO884,\"Zero-coupon\",IF(CO$3=$I905,(1+$W884)^$F905-1,0))*CM899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CP884,\"Zero-coupon\",IF(CP$3=$I905,(1+$W884)^$F905-1,0))*CN899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CQ884,\"Zero-coupon\",IF(CQ$3=$I905,(1+$W884)^$F905-1,0))*CO899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CR884,\"Zero-coupon\",IF(CR$3=$I905,(1+$W884)^$F905-1,0))*CP899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CS884,\"Zero-coupon\",IF(CS$3=$I905,(1+$W884)^$F905-1,0))*CQ899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CT884,\"Zero-coupon\",IF(CT$3=$I905,(1+$W884)^$F905-1,0))*CR899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CU884,\"Zero-coupon\",IF(CU$3=$I905,(1+$W884)^$F905-1,0))*CS899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CV884,\"Zero-coupon\",IF(CV$3=$I905,(1+$W884)^$F905-1,0))*CT899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CW884,\"Zero-coupon\",IF(CW$3=$I905,(1+$W884)^$F905-1,0))*CU899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CX884,\"Zero-coupon\",IF(CX$3=$I905,(1+$W884)^$F905-1,0))*CV899","v":0},{"$f":"_xlfn.SWITCH($M905,\"Fixed\",$W884,\"Floating\",CY884,\"Zero-coupon\",IF(CY$3=$I905,(1+$W884)^$F905-1,0))*CW899","v":0}]
["FI_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D908,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E908=F908,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",Z884,\"Zero-coupon\",IF(Z$3=$I908,(1+$Z884)^$F908-1,0))*U899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AA884,\"Zero-coupon\",IF(AA$3=$I908,(1+$Z884)^$F908-1,0))*V899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AB884,\"Zero-coupon\",IF(AB$3=$I908,(1+$Z884)^$F908-1,0))*W899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AC884,\"Zero-coupon\",IF(AC$3=$I908,(1+$Z884)^$F908-1,0))*X899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AD884,\"Zero-coupon\",IF(AD$3=$I908,(1+$Z884)^$F908-1,0))*Y899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AE884,\"Zero-coupon\",IF(AE$3=$I908,(1+$Z884)^$F908-1,0))*Z899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AF884,\"Zero-coupon\",IF(AF$3=$I908,(1+$Z884)^$F908-1,0))*AA899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AG884,\"Zero-coupon\",IF(AG$3=$I908,(1+$Z884)^$F908-1,0))*AB899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AH884,\"Zero-coupon\",IF(AH$3=$I908,(1+$Z884)^$F908-1,0))*AC899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AI884,\"Zero-coupon\",IF(AI$3=$I908,(1+$Z884)^$F908-1,0))*AD899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AJ884,\"Zero-coupon\",IF(AJ$3=$I908,(1+$Z884)^$F908-1,0))*AE899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AK884,\"Zero-coupon\",IF(AK$3=$I908,(1+$Z884)^$F908-1,0))*AF899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AL884,\"Zero-coupon\",IF(AL$3=$I908,(1+$Z884)^$F908-1,0))*AG899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AM884,\"Zero-coupon\",IF(AM$3=$I908,(1+$Z884)^$F908-1,0))*AH899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AN884,\"Zero-coupon\",IF(AN$3=$I908,(1+$Z884)^$F908-1,0))*AI899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AO884,\"Zero-coupon\",IF(AO$3=$I908,(1+$Z884)^$F908-1,0))*AJ899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AP884,\"Zero-coupon\",IF(AP$3=$I908,(1+$Z884)^$F908-1,0))*AK899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AQ884,\"Zero-coupon\",IF(AQ$3=$I908,(1+$Z884)^$F908-1,0))*AL899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AR884,\"Zero-coupon\",IF(AR$3=$I908,(1+$Z884)^$F908-1,0))*AM899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AS884,\"Zero-coupon\",IF(AS$3=$I908,(1+$Z884)^$F908-1,0))*AN899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AT884,\"Zero-coupon\",IF(AT$3=$I908,(1+$Z884)^$F908-1,0))*AO899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AU884,\"Zero-coupon\",IF(AU$3=$I908,(1+$Z884)^$F908-1,0))*AP899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AV884,\"Zero-coupon\",IF(AV$3=$I908,(1+$Z884)^$F908-1,0))*AQ899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AW884,\"Zero-coupon\",IF(AW$3=$I908,(1+$Z884)^$F908-1,0))*AR899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AX884,\"Zero-coupon\",IF(AX$3=$I908,(1+$Z884)^$F908-1,0))*AS899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AY884,\"Zero-coupon\",IF(AY$3=$I908,(1+$Z884)^$F908-1,0))*AT899","v":0.02},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",AZ884,\"Zero-coupon\",IF(AZ$3=$I908,(1+$Z884)^$F908-1,0))*AU899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BA884,\"Zero-coupon\",IF(BA$3=$I908,(1+$Z884)^$F908-1,0))*AV899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BB884,\"Zero-coupon\",IF(BB$3=$I908,(1+$Z884)^$F908-1,0))*AW899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BC884,\"Zero-coupon\",IF(BC$3=$I908,(1+$Z884)^$F908-1,0))*AX899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BD884,\"Zero-coupon\",IF(BD$3=$I908,(1+$Z884)^$F908-1,0))*AY899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BE884,\"Zero-coupon\",IF(BE$3=$I908,(1+$Z884)^$F908-1,0))*AZ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BF884,\"Zero-coupon\",IF(BF$3=$I908,(1+$Z884)^$F908-1,0))*BA899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BG884,\"Zero-coupon\",IF(BG$3=$I908,(1+$Z884)^$F908-1,0))*BB899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BH884,\"Zero-coupon\",IF(BH$3=$I908,(1+$Z884)^$F908-1,0))*BC899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BI884,\"Zero-coupon\",IF(BI$3=$I908,(1+$Z884)^$F908-1,0))*BD899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BJ884,\"Zero-coupon\",IF(BJ$3=$I908,(1+$Z884)^$F908-1,0))*BE899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BK884,\"Zero-coupon\",IF(BK$3=$I908,(1+$Z884)^$F908-1,0))*BF899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BL884,\"Zero-coupon\",IF(BL$3=$I908,(1+$Z884)^$F908-1,0))*BG899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BM884,\"Zero-coupon\",IF(BM$3=$I908,(1+$Z884)^$F908-1,0))*BH899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BN884,\"Zero-coupon\",IF(BN$3=$I908,(1+$Z884)^$F908-1,0))*BI899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BO884,\"Zero-coupon\",IF(BO$3=$I908,(1+$Z884)^$F908-1,0))*BJ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BP884,\"Zero-coupon\",IF(BP$3=$I908,(1+$Z884)^$F908-1,0))*BK899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BQ884,\"Zero-coupon\",IF(BQ$3=$I908,(1+$Z884)^$F908-1,0))*BL899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BR884,\"Zero-coupon\",IF(BR$3=$I908,(1+$Z884)^$F908-1,0))*BM899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BS884,\"Zero-coupon\",IF(BS$3=$I908,(1+$Z884)^$F908-1,0))*BN899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BT884,\"Zero-coupon\",IF(BT$3=$I908,(1+$Z884)^$F908-1,0))*BO899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BU884,\"Zero-coupon\",IF(BU$3=$I908,(1+$Z884)^$F908-1,0))*BP899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BV884,\"Zero-coupon\",IF(BV$3=$I908,(1+$Z884)^$F908-1,0))*BQ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BW884,\"Zero-coupon\",IF(BW$3=$I908,(1+$Z884)^$F908-1,0))*BR899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BX884,\"Zero-coupon\",IF(BX$3=$I908,(1+$Z884)^$F908-1,0))*BS899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BY884,\"Zero-coupon\",IF(BY$3=$I908,(1+$Z884)^$F908-1,0))*BT899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",BZ884,\"Zero-coupon\",IF(BZ$3=$I908,(1+$Z884)^$F908-1,0))*BU899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CA884,\"Zero-coupon\",IF(CA$3=$I908,(1+$Z884)^$F908-1,0))*BV899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CB884,\"Zero-coupon\",IF(CB$3=$I908,(1+$Z884)^$F908-1,0))*BW899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CC884,\"Zero-coupon\",IF(CC$3=$I908,(1+$Z884)^$F908-1,0))*BX899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CD884,\"Zero-coupon\",IF(CD$3=$I908,(1+$Z884)^$F908-1,0))*BY899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CE884,\"Zero-coupon\",IF(CE$3=$I908,(1+$Z884)^$F908-1,0))*BZ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CF884,\"Zero-coupon\",IF(CF$3=$I908,(1+$Z884)^$F908-1,0))*CA899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CG884,\"Zero-coupon\",IF(CG$3=$I908,(1+$Z884)^$F908-1,0))*CB899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CH884,\"Zero-coupon\",IF(CH$3=$I908,(1+$Z884)^$F908-1,0))*CC899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CI884,\"Zero-coupon\",IF(CI$3=$I908,(1+$Z884)^$F908-1,0))*CD899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CJ884,\"Zero-coupon\",IF(CJ$3=$I908,(1+$Z884)^$F908-1,0))*CE899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CK884,\"Zero-coupon\",IF(CK$3=$I908,(1+$Z884)^$F908-1,0))*CF899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CL884,\"Zero-coupon\",IF(CL$3=$I908,(1+$Z884)^$F908-1,0))*CG899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CM884,\"Zero-coupon\",IF(CM$3=$I908,(1+$Z884)^$F908-1,0))*CH899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CN884,\"Zero-coupon\",IF(CN$3=$I908,(1+$Z884)^$F908-1,0))*CI899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CO884,\"Zero-coupon\",IF(CO$3=$I908,(1+$Z884)^$F908-1,0))*CJ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CP884,\"Zero-coupon\",IF(CP$3=$I908,(1+$Z884)^$F908-1,0))*CK899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CQ884,\"Zero-coupon\",IF(CQ$3=$I908,(1+$Z884)^$F908-1,0))*CL899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CR884,\"Zero-coupon\",IF(CR$3=$I908,(1+$Z884)^$F908-1,0))*CM899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CS884,\"Zero-coupon\",IF(CS$3=$I908,(1+$Z884)^$F908-1,0))*CN899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CT884,\"Zero-coupon\",IF(CT$3=$I908,(1+$Z884)^$F908-1,0))*CO899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CU884,\"Zero-coupon\",IF(CU$3=$I908,(1+$Z884)^$F908-1,0))*CP899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CV884,\"Zero-coupon\",IF(CV$3=$I908,(1+$Z884)^$F908-1,0))*CQ899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CW884,\"Zero-coupon\",IF(CW$3=$I908,(1+$Z884)^$F908-1,0))*CR899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CX884,\"Zero-coupon\",IF(CX$3=$I908,(1+$Z884)^$F908-1,0))*CS899","v":0},{"$f":"_xlfn.SWITCH($M908,\"Fixed\",$Z884,\"Floating\",CY884,\"Zero-coupon\",IF(CY$3=$I908,(1+$Z884)^$F908-1,0))*CT899","v":0}]
["FI_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D911,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E911=F911,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AC884,\"Zero-coupon\",IF(AC$3=$I911,(1+$AC884)^$F911-1,0))*U899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AD884,\"Zero-coupon\",IF(AD$3=$I911,(1+$AC884)^$F911-1,0))*V899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AE884,\"Zero-coupon\",IF(AE$3=$I911,(1+$AC884)^$F911-1,0))*W899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AF884,\"Zero-coupon\",IF(AF$3=$I911,(1+$AC884)^$F911-1,0))*X899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AG884,\"Zero-coupon\",IF(AG$3=$I911,(1+$AC884)^$F911-1,0))*Y899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AH884,\"Zero-coupon\",IF(AH$3=$I911,(1+$AC884)^$F911-1,0))*Z899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AI884,\"Zero-coupon\",IF(AI$3=$I911,(1+$AC884)^$F911-1,0))*AA899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AJ884,\"Zero-coupon\",IF(AJ$3=$I911,(1+$AC884)^$F911-1,0))*AB899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AK884,\"Zero-coupon\",IF(AK$3=$I911,(1+$AC884)^$F911-1,0))*AC899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AL884,\"Zero-coupon\",IF(AL$3=$I911,(1+$AC884)^$F911-1,0))*AD899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AM884,\"Zero-coupon\",IF(AM$3=$I911,(1+$AC884)^$F911-1,0))*AE899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AN884,\"Zero-coupon\",IF(AN$3=$I911,(1+$AC884)^$F911-1,0))*AF899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AO884,\"Zero-coupon\",IF(AO$3=$I911,(1+$AC884)^$F911-1,0))*AG899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AP884,\"Zero-coupon\",IF(AP$3=$I911,(1+$AC884)^$F911-1,0))*AH899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AQ884,\"Zero-coupon\",IF(AQ$3=$I911,(1+$AC884)^$F911-1,0))*AI899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AR884,\"Zero-coupon\",IF(AR$3=$I911,(1+$AC884)^$F911-1,0))*AJ899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AS884,\"Zero-coupon\",IF(AS$3=$I911,(1+$AC884)^$F911-1,0))*AK899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AT884,\"Zero-coupon\",IF(AT$3=$I911,(1+$AC884)^$F911-1,0))*AL899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AU884,\"Zero-coupon\",IF(AU$3=$I911,(1+$AC884)^$F911-1,0))*AM899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AV884,\"Zero-coupon\",IF(AV$3=$I911,(1+$AC884)^$F911-1,0))*AN899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AW884,\"Zero-coupon\",IF(AW$3=$I911,(1+$AC884)^$F911-1,0))*AO899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AX884,\"Zero-coupon\",IF(AX$3=$I911,(1+$AC884)^$F911-1,0))*AP899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AY884,\"Zero-coupon\",IF(AY$3=$I911,(1+$AC884)^$F911-1,0))*AQ899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",AZ884,\"Zero-coupon\",IF(AZ$3=$I911,(1+$AC884)^$F911-1,0))*AR899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BA884,\"Zero-coupon\",IF(BA$3=$I911,(1+$AC884)^$F911-1,0))*AS899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BB884,\"Zero-coupon\",IF(BB$3=$I911,(1+$AC884)^$F911-1,0))*AT899","v":0.02},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BC884,\"Zero-coupon\",IF(BC$3=$I911,(1+$AC884)^$F911-1,0))*AU899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BD884,\"Zero-coupon\",IF(BD$3=$I911,(1+$AC884)^$F911-1,0))*AV899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BE884,\"Zero-coupon\",IF(BE$3=$I911,(1+$AC884)^$F911-1,0))*AW899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BF884,\"Zero-coupon\",IF(BF$3=$I911,(1+$AC884)^$F911-1,0))*AX899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BG884,\"Zero-coupon\",IF(BG$3=$I911,(1+$AC884)^$F911-1,0))*AY899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BH884,\"Zero-coupon\",IF(BH$3=$I911,(1+$AC884)^$F911-1,0))*AZ899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BI884,\"Zero-coupon\",IF(BI$3=$I911,(1+$AC884)^$F911-1,0))*BA899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BJ884,\"Zero-coupon\",IF(BJ$3=$I911,(1+$AC884)^$F911-1,0))*BB899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BK884,\"Zero-coupon\",IF(BK$3=$I911,(1+$AC884)^$F911-1,0))*BC899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BL884,\"Zero-coupon\",IF(BL$3=$I911,(1+$AC884)^$F911-1,0))*BD899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BM884,\"Zero-coupon\",IF(BM$3=$I911,(1+$AC884)^$F911-1,0))*BE899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BN884,\"Zero-coupon\",IF(BN$3=$I911,(1+$AC884)^$F911-1,0))*BF899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BO884,\"Zero-coupon\",IF(BO$3=$I911,(1+$AC884)^$F911-1,0))*BG899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BP884,\"Zero-coupon\",IF(BP$3=$I911,(1+$AC884)^$F911-1,0))*BH899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BQ884,\"Zero-coupon\",IF(BQ$3=$I911,(1+$AC884)^$F911-1,0))*BI899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BR884,\"Zero-coupon\",IF(BR$3=$I911,(1+$AC884)^$F911-1,0))*BJ899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BS884,\"Zero-coupon\",IF(BS$3=$I911,(1+$AC884)^$F911-1,0))*BK899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BT884,\"Zero-coupon\",IF(BT$3=$I911,(1+$AC884)^$F911-1,0))*BL899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BU884,\"Zero-coupon\",IF(BU$3=$I911,(1+$AC884)^$F911-1,0))*BM899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BV884,\"Zero-coupon\",IF(BV$3=$I911,(1+$AC884)^$F911-1,0))*BN899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BW884,\"Zero-coupon\",IF(BW$3=$I911,(1+$AC884)^$F911-1,0))*BO899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BX884,\"Zero-coupon\",IF(BX$3=$I911,(1+$AC884)^$F911-1,0))*BP899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BY884,\"Zero-coupon\",IF(BY$3=$I911,(1+$AC884)^$F911-1,0))*BQ899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",BZ884,\"Zero-coupon\",IF(BZ$3=$I911,(1+$AC884)^$F911-1,0))*BR899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CA884,\"Zero-coupon\",IF(CA$3=$I911,(1+$AC884)^$F911-1,0))*BS899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CB884,\"Zero-coupon\",IF(CB$3=$I911,(1+$AC884)^$F911-1,0))*BT899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CC884,\"Zero-coupon\",IF(CC$3=$I911,(1+$AC884)^$F911-1,0))*BU899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CD884,\"Zero-coupon\",IF(CD$3=$I911,(1+$AC884)^$F911-1,0))*BV899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CE884,\"Zero-coupon\",IF(CE$3=$I911,(1+$AC884)^$F911-1,0))*BW899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CF884,\"Zero-coupon\",IF(CF$3=$I911,(1+$AC884)^$F911-1,0))*BX899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CG884,\"Zero-coupon\",IF(CG$3=$I911,(1+$AC884)^$F911-1,0))*BY899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CH884,\"Zero-coupon\",IF(CH$3=$I911,(1+$AC884)^$F911-1,0))*BZ899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CI884,\"Zero-coupon\",IF(CI$3=$I911,(1+$AC884)^$F911-1,0))*CA899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CJ884,\"Zero-coupon\",IF(CJ$3=$I911,(1+$AC884)^$F911-1,0))*CB899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CK884,\"Zero-coupon\",IF(CK$3=$I911,(1+$AC884)^$F911-1,0))*CC899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CL884,\"Zero-coupon\",IF(CL$3=$I911,(1+$AC884)^$F911-1,0))*CD899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CM884,\"Zero-coupon\",IF(CM$3=$I911,(1+$AC884)^$F911-1,0))*CE899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CN884,\"Zero-coupon\",IF(CN$3=$I911,(1+$AC884)^$F911-1,0))*CF899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CO884,\"Zero-coupon\",IF(CO$3=$I911,(1+$AC884)^$F911-1,0))*CG899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CP884,\"Zero-coupon\",IF(CP$3=$I911,(1+$AC884)^$F911-1,0))*CH899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CQ884,\"Zero-coupon\",IF(CQ$3=$I911,(1+$AC884)^$F911-1,0))*CI899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CR884,\"Zero-coupon\",IF(CR$3=$I911,(1+$AC884)^$F911-1,0))*CJ899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CS884,\"Zero-coupon\",IF(CS$3=$I911,(1+$AC884)^$F911-1,0))*CK899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CT884,\"Zero-coupon\",IF(CT$3=$I911,(1+$AC884)^$F911-1,0))*CL899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CU884,\"Zero-coupon\",IF(CU$3=$I911,(1+$AC884)^$F911-1,0))*CM899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CV884,\"Zero-coupon\",IF(CV$3=$I911,(1+$AC884)^$F911-1,0))*CN899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CW884,\"Zero-coupon\",IF(CW$3=$I911,(1+$AC884)^$F911-1,0))*CO899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CX884,\"Zero-coupon\",IF(CX$3=$I911,(1+$AC884)^$F911-1,0))*CP899","v":0},{"$f":"_xlfn.SWITCH($M911,\"Fixed\",$AC884,\"Floating\",CY884,\"Zero-coupon\",IF(CY$3=$I911,(1+$AC884)^$F911-1,0))*CQ899","v":0}]
["FI_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D915,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E915=F915,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AG884,\"Zero-coupon\",IF(AG$3=$I915,(1+$AG884)^$F915-1,0))*U899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AH884,\"Zero-coupon\",IF(AH$3=$I915,(1+$AG884)^$F915-1,0))*V899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AI884,\"Zero-coupon\",IF(AI$3=$I915,(1+$AG884)^$F915-1,0))*W899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AJ884,\"Zero-coupon\",IF(AJ$3=$I915,(1+$AG884)^$F915-1,0))*X899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AK884,\"Zero-coupon\",IF(AK$3=$I915,(1+$AG884)^$F915-1,0))*Y899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AL884,\"Zero-coupon\",IF(AL$3=$I915,(1+$AG884)^$F915-1,0))*Z899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AM884,\"Zero-coupon\",IF(AM$3=$I915,(1+$AG884)^$F915-1,0))*AA899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AN884,\"Zero-coupon\",IF(AN$3=$I915,(1+$AG884)^$F915-1,0))*AB899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AO884,\"Zero-coupon\",IF(AO$3=$I915,(1+$AG884)^$F915-1,0))*AC899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AP884,\"Zero-coupon\",IF(AP$3=$I915,(1+$AG884)^$F915-1,0))*AD899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AQ884,\"Zero-coupon\",IF(AQ$3=$I915,(1+$AG884)^$F915-1,0))*AE899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AR884,\"Zero-coupon\",IF(AR$3=$I915,(1+$AG884)^$F915-1,0))*AF899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AS884,\"Zero-coupon\",IF(AS$3=$I915,(1+$AG884)^$F915-1,0))*AG899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AT884,\"Zero-coupon\",IF(AT$3=$I915,(1+$AG884)^$F915-1,0))*AH899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AU884,\"Zero-coupon\",IF(AU$3=$I915,(1+$AG884)^$F915-1,0))*AI899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AV884,\"Zero-coupon\",IF(AV$3=$I915,(1+$AG884)^$F915-1,0))*AJ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AW884,\"Zero-coupon\",IF(AW$3=$I915,(1+$AG884)^$F915-1,0))*AK899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AX884,\"Zero-coupon\",IF(AX$3=$I915,(1+$AG884)^$F915-1,0))*AL899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AY884,\"Zero-coupon\",IF(AY$3=$I915,(1+$AG884)^$F915-1,0))*AM899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",AZ884,\"Zero-coupon\",IF(AZ$3=$I915,(1+$AG884)^$F915-1,0))*AN899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BA884,\"Zero-coupon\",IF(BA$3=$I915,(1+$AG884)^$F915-1,0))*AO899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BB884,\"Zero-coupon\",IF(BB$3=$I915,(1+$AG884)^$F915-1,0))*AP899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BC884,\"Zero-coupon\",IF(BC$3=$I915,(1+$AG884)^$F915-1,0))*AQ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BD884,\"Zero-coupon\",IF(BD$3=$I915,(1+$AG884)^$F915-1,0))*AR899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BE884,\"Zero-coupon\",IF(BE$3=$I915,(1+$AG884)^$F915-1,0))*AS899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BF884,\"Zero-coupon\",IF(BF$3=$I915,(1+$AG884)^$F915-1,0))*AT899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BG884,\"Zero-coupon\",IF(BG$3=$I915,(1+$AG884)^$F915-1,0))*AU899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BH884,\"Zero-coupon\",IF(BH$3=$I915,(1+$AG884)^$F915-1,0))*AV899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BI884,\"Zero-coupon\",IF(BI$3=$I915,(1+$AG884)^$F915-1,0))*AW899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BJ884,\"Zero-coupon\",IF(BJ$3=$I915,(1+$AG884)^$F915-1,0))*AX899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BK884,\"Zero-coupon\",IF(BK$3=$I915,(1+$AG884)^$F915-1,0))*AY899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BL884,\"Zero-coupon\",IF(BL$3=$I915,(1+$AG884)^$F915-1,0))*AZ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BM884,\"Zero-coupon\",IF(BM$3=$I915,(1+$AG884)^$F915-1,0))*BA899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BN884,\"Zero-coupon\",IF(BN$3=$I915,(1+$AG884)^$F915-1,0))*BB899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BO884,\"Zero-coupon\",IF(BO$3=$I915,(1+$AG884)^$F915-1,0))*BC899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BP884,\"Zero-coupon\",IF(BP$3=$I915,(1+$AG884)^$F915-1,0))*BD899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BQ884,\"Zero-coupon\",IF(BQ$3=$I915,(1+$AG884)^$F915-1,0))*BE899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BR884,\"Zero-coupon\",IF(BR$3=$I915,(1+$AG884)^$F915-1,0))*BF899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BS884,\"Zero-coupon\",IF(BS$3=$I915,(1+$AG884)^$F915-1,0))*BG899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BT884,\"Zero-coupon\",IF(BT$3=$I915,(1+$AG884)^$F915-1,0))*BH899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BU884,\"Zero-coupon\",IF(BU$3=$I915,(1+$AG884)^$F915-1,0))*BI899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BV884,\"Zero-coupon\",IF(BV$3=$I915,(1+$AG884)^$F915-1,0))*BJ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BW884,\"Zero-coupon\",IF(BW$3=$I915,(1+$AG884)^$F915-1,0))*BK899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BX884,\"Zero-coupon\",IF(BX$3=$I915,(1+$AG884)^$F915-1,0))*BL899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BY884,\"Zero-coupon\",IF(BY$3=$I915,(1+$AG884)^$F915-1,0))*BM899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",BZ884,\"Zero-coupon\",IF(BZ$3=$I915,(1+$AG884)^$F915-1,0))*BN899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CA884,\"Zero-coupon\",IF(CA$3=$I915,(1+$AG884)^$F915-1,0))*BO899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CB884,\"Zero-coupon\",IF(CB$3=$I915,(1+$AG884)^$F915-1,0))*BP899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CC884,\"Zero-coupon\",IF(CC$3=$I915,(1+$AG884)^$F915-1,0))*BQ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CD884,\"Zero-coupon\",IF(CD$3=$I915,(1+$AG884)^$F915-1,0))*BR899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CE884,\"Zero-coupon\",IF(CE$3=$I915,(1+$AG884)^$F915-1,0))*BS899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CF884,\"Zero-coupon\",IF(CF$3=$I915,(1+$AG884)^$F915-1,0))*BT899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CG884,\"Zero-coupon\",IF(CG$3=$I915,(1+$AG884)^$F915-1,0))*BU899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CH884,\"Zero-coupon\",IF(CH$3=$I915,(1+$AG884)^$F915-1,0))*BV899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CI884,\"Zero-coupon\",IF(CI$3=$I915,(1+$AG884)^$F915-1,0))*BW899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CJ884,\"Zero-coupon\",IF(CJ$3=$I915,(1+$AG884)^$F915-1,0))*BX899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CK884,\"Zero-coupon\",IF(CK$3=$I915,(1+$AG884)^$F915-1,0))*BY899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CL884,\"Zero-coupon\",IF(CL$3=$I915,(1+$AG884)^$F915-1,0))*BZ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CM884,\"Zero-coupon\",IF(CM$3=$I915,(1+$AG884)^$F915-1,0))*CA899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CN884,\"Zero-coupon\",IF(CN$3=$I915,(1+$AG884)^$F915-1,0))*CB899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CO884,\"Zero-coupon\",IF(CO$3=$I915,(1+$AG884)^$F915-1,0))*CC899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CP884,\"Zero-coupon\",IF(CP$3=$I915,(1+$AG884)^$F915-1,0))*CD899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CQ884,\"Zero-coupon\",IF(CQ$3=$I915,(1+$AG884)^$F915-1,0))*CE899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CR884,\"Zero-coupon\",IF(CR$3=$I915,(1+$AG884)^$F915-1,0))*CF899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CS884,\"Zero-coupon\",IF(CS$3=$I915,(1+$AG884)^$F915-1,0))*CG899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CT884,\"Zero-coupon\",IF(CT$3=$I915,(1+$AG884)^$F915-1,0))*CH899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CU884,\"Zero-coupon\",IF(CU$3=$I915,(1+$AG884)^$F915-1,0))*CI899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CV884,\"Zero-coupon\",IF(CV$3=$I915,(1+$AG884)^$F915-1,0))*CJ899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CW884,\"Zero-coupon\",IF(CW$3=$I915,(1+$AG884)^$F915-1,0))*CK899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CX884,\"Zero-coupon\",IF(CX$3=$I915,(1+$AG884)^$F915-1,0))*CL899","v":0},{"$f":"_xlfn.SWITCH($M915,\"Fixed\",$AG884,\"Floating\",CY884,\"Zero-coupon\",IF(CY$3=$I915,(1+$AG884)^$F915-1,0))*CM899","v":0}]
["FI_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D918,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E918=F918,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AJ884,\"Zero-coupon\",IF(AJ$3=$I918,(1+$AJ884)^$F918-1,0))*U899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AK884,\"Zero-coupon\",IF(AK$3=$I918,(1+$AJ884)^$F918-1,0))*V899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AL884,\"Zero-coupon\",IF(AL$3=$I918,(1+$AJ884)^$F918-1,0))*W899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AM884,\"Zero-coupon\",IF(AM$3=$I918,(1+$AJ884)^$F918-1,0))*X899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AN884,\"Zero-coupon\",IF(AN$3=$I918,(1+$AJ884)^$F918-1,0))*Y899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AO884,\"Zero-coupon\",IF(AO$3=$I918,(1+$AJ884)^$F918-1,0))*Z899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AP884,\"Zero-coupon\",IF(AP$3=$I918,(1+$AJ884)^$F918-1,0))*AA899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AQ884,\"Zero-coupon\",IF(AQ$3=$I918,(1+$AJ884)^$F918-1,0))*AB899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AR884,\"Zero-coupon\",IF(AR$3=$I918,(1+$AJ884)^$F918-1,0))*AC899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AS884,\"Zero-coupon\",IF(AS$3=$I918,(1+$AJ884)^$F918-1,0))*AD899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AT884,\"Zero-coupon\",IF(AT$3=$I918,(1+$AJ884)^$F918-1,0))*AE899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AU884,\"Zero-coupon\",IF(AU$3=$I918,(1+$AJ884)^$F918-1,0))*AF899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AV884,\"Zero-coupon\",IF(AV$3=$I918,(1+$AJ884)^$F918-1,0))*AG899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AW884,\"Zero-coupon\",IF(AW$3=$I918,(1+$AJ884)^$F918-1,0))*AH899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AX884,\"Zero-coupon\",IF(AX$3=$I918,(1+$AJ884)^$F918-1,0))*AI899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AY884,\"Zero-coupon\",IF(AY$3=$I918,(1+$AJ884)^$F918-1,0))*AJ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",AZ884,\"Zero-coupon\",IF(AZ$3=$I918,(1+$AJ884)^$F918-1,0))*AK899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BA884,\"Zero-coupon\",IF(BA$3=$I918,(1+$AJ884)^$F918-1,0))*AL899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BB884,\"Zero-coupon\",IF(BB$3=$I918,(1+$AJ884)^$F918-1,0))*AM899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BC884,\"Zero-coupon\",IF(BC$3=$I918,(1+$AJ884)^$F918-1,0))*AN899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BD884,\"Zero-coupon\",IF(BD$3=$I918,(1+$AJ884)^$F918-1,0))*AO899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BE884,\"Zero-coupon\",IF(BE$3=$I918,(1+$AJ884)^$F918-1,0))*AP899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BF884,\"Zero-coupon\",IF(BF$3=$I918,(1+$AJ884)^$F918-1,0))*AQ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BG884,\"Zero-coupon\",IF(BG$3=$I918,(1+$AJ884)^$F918-1,0))*AR899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BH884,\"Zero-coupon\",IF(BH$3=$I918,(1+$AJ884)^$F918-1,0))*AS899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BI884,\"Zero-coupon\",IF(BI$3=$I918,(1+$AJ884)^$F918-1,0))*AT899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BJ884,\"Zero-coupon\",IF(BJ$3=$I918,(1+$AJ884)^$F918-1,0))*AU899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BK884,\"Zero-coupon\",IF(BK$3=$I918,(1+$AJ884)^$F918-1,0))*AV899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BL884,\"Zero-coupon\",IF(BL$3=$I918,(1+$AJ884)^$F918-1,0))*AW899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BM884,\"Zero-coupon\",IF(BM$3=$I918,(1+$AJ884)^$F918-1,0))*AX899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BN884,\"Zero-coupon\",IF(BN$3=$I918,(1+$AJ884)^$F918-1,0))*AY899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BO884,\"Zero-coupon\",IF(BO$3=$I918,(1+$AJ884)^$F918-1,0))*AZ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BP884,\"Zero-coupon\",IF(BP$3=$I918,(1+$AJ884)^$F918-1,0))*BA899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BQ884,\"Zero-coupon\",IF(BQ$3=$I918,(1+$AJ884)^$F918-1,0))*BB899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BR884,\"Zero-coupon\",IF(BR$3=$I918,(1+$AJ884)^$F918-1,0))*BC899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BS884,\"Zero-coupon\",IF(BS$3=$I918,(1+$AJ884)^$F918-1,0))*BD899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BT884,\"Zero-coupon\",IF(BT$3=$I918,(1+$AJ884)^$F918-1,0))*BE899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BU884,\"Zero-coupon\",IF(BU$3=$I918,(1+$AJ884)^$F918-1,0))*BF899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BV884,\"Zero-coupon\",IF(BV$3=$I918,(1+$AJ884)^$F918-1,0))*BG899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BW884,\"Zero-coupon\",IF(BW$3=$I918,(1+$AJ884)^$F918-1,0))*BH899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BX884,\"Zero-coupon\",IF(BX$3=$I918,(1+$AJ884)^$F918-1,0))*BI899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BY884,\"Zero-coupon\",IF(BY$3=$I918,(1+$AJ884)^$F918-1,0))*BJ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",BZ884,\"Zero-coupon\",IF(BZ$3=$I918,(1+$AJ884)^$F918-1,0))*BK899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CA884,\"Zero-coupon\",IF(CA$3=$I918,(1+$AJ884)^$F918-1,0))*BL899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CB884,\"Zero-coupon\",IF(CB$3=$I918,(1+$AJ884)^$F918-1,0))*BM899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CC884,\"Zero-coupon\",IF(CC$3=$I918,(1+$AJ884)^$F918-1,0))*BN899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CD884,\"Zero-coupon\",IF(CD$3=$I918,(1+$AJ884)^$F918-1,0))*BO899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CE884,\"Zero-coupon\",IF(CE$3=$I918,(1+$AJ884)^$F918-1,0))*BP899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CF884,\"Zero-coupon\",IF(CF$3=$I918,(1+$AJ884)^$F918-1,0))*BQ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CG884,\"Zero-coupon\",IF(CG$3=$I918,(1+$AJ884)^$F918-1,0))*BR899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CH884,\"Zero-coupon\",IF(CH$3=$I918,(1+$AJ884)^$F918-1,0))*BS899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CI884,\"Zero-coupon\",IF(CI$3=$I918,(1+$AJ884)^$F918-1,0))*BT899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CJ884,\"Zero-coupon\",IF(CJ$3=$I918,(1+$AJ884)^$F918-1,0))*BU899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CK884,\"Zero-coupon\",IF(CK$3=$I918,(1+$AJ884)^$F918-1,0))*BV899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CL884,\"Zero-coupon\",IF(CL$3=$I918,(1+$AJ884)^$F918-1,0))*BW899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CM884,\"Zero-coupon\",IF(CM$3=$I918,(1+$AJ884)^$F918-1,0))*BX899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CN884,\"Zero-coupon\",IF(CN$3=$I918,(1+$AJ884)^$F918-1,0))*BY899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CO884,\"Zero-coupon\",IF(CO$3=$I918,(1+$AJ884)^$F918-1,0))*BZ899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CP884,\"Zero-coupon\",IF(CP$3=$I918,(1+$AJ884)^$F918-1,0))*CA899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CQ884,\"Zero-coupon\",IF(CQ$3=$I918,(1+$AJ884)^$F918-1,0))*CB899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CR884,\"Zero-coupon\",IF(CR$3=$I918,(1+$AJ884)^$F918-1,0))*CC899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CS884,\"Zero-coupon\",IF(CS$3=$I918,(1+$AJ884)^$F918-1,0))*CD899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CT884,\"Zero-coupon\",IF(CT$3=$I918,(1+$AJ884)^$F918-1,0))*CE899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CU884,\"Zero-coupon\",IF(CU$3=$I918,(1+$AJ884)^$F918-1,0))*CF899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CV884,\"Zero-coupon\",IF(CV$3=$I918,(1+$AJ884)^$F918-1,0))*CG899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CW884,\"Zero-coupon\",IF(CW$3=$I918,(1+$AJ884)^$F918-1,0))*CH899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CX884,\"Zero-coupon\",IF(CX$3=$I918,(1+$AJ884)^$F918-1,0))*CI899","v":0},{"$f":"_xlfn.SWITCH($M918,\"Fixed\",$AJ884,\"Floating\",CY884,\"Zero-coupon\",IF(CY$3=$I918,(1+$AJ884)^$F918-1,0))*CJ899","v":0}]
[{"$f":"Q921&\"_\"&C921&\"_\"&D921","v":"GGDR_PCT_6_1"},{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D921,\"=X\")+$C$6","v":6},1,{"$f":"R887","v":6},{"$f":"R888","v":25},2024,{"$f":"G921+E921","v":2030},{"$f":"G921+F921","v":2049},{"$f":"V885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E921=F921,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0},{"$f":"1-SUM($U901:CJ901)","v":0},{"$f":"1-SUM($U901:CK901)","v":0},{"$f":"1-SUM($U901:CL901)","v":0},{"$f":"1-SUM($U901:CM901)","v":0},{"$f":"1-SUM($U901:CN901)","v":0},{"$f":"1-SUM($U901:CO901)","v":0},{"$f":"1-SUM($U901:CP901)","v":0},{"$f":"1-SUM($U901:CQ901)","v":0},{"$f":"1-SUM($U901:CR901)","v":0},{"$f":"1-SUM($U901:CS901)","v":0},{"$f":"1-SUM($U901:CT901)","v":0},{"$f":"1-SUM($U901:CU901)","v":0},{"$f":"1-SUM($U901:CV901)","v":0},{"$f":"1-SUM($U901:CW901)","v":0}]
["GGDR_PCT_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D922,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E922=F922,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0},{"$f":"1-SUM($U901:CJ901)","v":0},{"$f":"1-SUM($U901:CK901)","v":0},{"$f":"1-SUM($U901:CL901)","v":0},{"$f":"1-SUM($U901:CM901)","v":0},{"$f":"1-SUM($U901:CN901)","v":0},{"$f":"1-SUM($U901:CO901)","v":0},{"$f":"1-SUM($U901:CP901)","v":0},{"$f":"1-SUM($U901:CQ901)","v":0},{"$f":"1-SUM($U901:CR901)","v":0},{"$f":"1-SUM($U901:CS901)","v":0},{"$f":"1-SUM($U901:CT901)","v":0},{"$f":"1-SUM($U901:CU901)","v":0},{"$f":"1-SUM($U901:CV901)","v":0}]
["GGDR_PCT_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D925,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E925=F925,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0},{"$f":"1-SUM($U901:CJ901)","v":0},{"$f":"1-SUM($U901:CK901)","v":0},{"$f":"1-SUM($U901:CL901)","v":0},{"$f":"1-SUM($U901:CM901)","v":0},{"$f":"1-SUM($U901:CN901)","v":0},{"$f":"1-SUM($U901:CO901)","v":0},{"$f":"1-SUM($U901:CP901)","v":0},{"$f":"1-SUM($U901:CQ901)","v":0},{"$f":"1-SUM($U901:CR901)","v":0},{"$f":"1-SUM($U901:CS901)","v":0}]
["GGDR_PCT_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D929,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E929=F929,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0},{"$f":"1-SUM($U901:CJ901)","v":0},{"$f":"1-SUM($U901:CK901)","v":0},{"$f":"1-SUM($U901:CL901)","v":0},{"$f":"1-SUM($U901:CM901)","v":0},{"$f":"1-SUM($U901:CN901)","v":0},{"$f":"1-SUM($U901:CO901)","v":0}]
["GGDR_PCT_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D932,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E932=F932,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0},{"$f":"1-SUM($U901:CJ901)","v":0},{"$f":"1-SUM($U901:CK901)","v":0},{"$f":"1-SUM($U901:CL901)","v":0}]
["GGDR_PCT_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D935,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E935=F935,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U901:U901)","v":1},{"$f":"1-SUM($U901:V901)","v":1},{"$f":"1-SUM($U901:W901)","v":1},{"$f":"1-SUM($U901:X901)","v":1},{"$f":"1-SUM($U901:Y901)","v":1},{"$f":"1-SUM($U901:Z901)","v":1},{"$f":"1-SUM($U901:AA901)","v":1},{"$f":"1-SUM($U901:AB901)","v":0.94736842105263164},{"$f":"1-SUM($U901:AC901)","v":0.89473684210526316},{"$f":"1-SUM($U901:AD901)","v":0.84210526315789469},{"$f":"1-SUM($U901:AE901)","v":0.78947368421052633},{"$f":"1-SUM($U901:AF901)","v":0.73684210526315796},{"$f":"1-SUM($U901:AG901)","v":0.68421052631578949},{"$f":"1-SUM($U901:AH901)","v":0.63157894736842102},{"$f":"1-SUM($U901:AI901)","v":0.57894736842105265},{"$f":"1-SUM($U901:AJ901)","v":0.52631578947368429},{"$f":"1-SUM($U901:AK901)","v":0.47368421052631582},{"$f":"1-SUM($U901:AL901)","v":0.42105263157894735},{"$f":"1-SUM($U901:AM901)","v":0.36842105263157898},{"$f":"1-SUM($U901:AN901)","v":0.31578947368421062},{"$f":"1-SUM($U901:AO901)","v":0.26315789473684226},{"$f":"1-SUM($U901:AP901)","v":0.21052631578947389},{"$f":"1-SUM($U901:AQ901)","v":0.15789473684210553},{"$f":"1-SUM($U901:AR901)","v":0.10526315789473717},{"$f":"1-SUM($U901:AS901)","v":5.2631578947368807E-2},{"$f":"1-SUM($U901:AT901)","v":0},{"$f":"1-SUM($U901:AU901)","v":0},{"$f":"1-SUM($U901:AV901)","v":0},{"$f":"1-SUM($U901:AW901)","v":0},{"$f":"1-SUM($U901:AX901)","v":0},{"$f":"1-SUM($U901:AY901)","v":0},{"$f":"1-SUM($U901:AZ901)","v":0},{"$f":"1-SUM($U901:BA901)","v":0},{"$f":"1-SUM($U901:BB901)","v":0},{"$f":"1-SUM($U901:BC901)","v":0},{"$f":"1-SUM($U901:BD901)","v":0},{"$f":"1-SUM($U901:BE901)","v":0},{"$f":"1-SUM($U901:BF901)","v":0},{"$f":"1-SUM($U901:BG901)","v":0},{"$f":"1-SUM($U901:BH901)","v":0},{"$f":"1-SUM($U901:BI901)","v":0},{"$f":"1-SUM($U901:BJ901)","v":0},{"$f":"1-SUM($U901:BK901)","v":0},{"$f":"1-SUM($U901:BL901)","v":0},{"$f":"1-SUM($U901:BM901)","v":0},{"$f":"1-SUM($U901:BN901)","v":0},{"$f":"1-SUM($U901:BO901)","v":0},{"$f":"1-SUM($U901:BP901)","v":0},{"$f":"1-SUM($U901:BQ901)","v":0},{"$f":"1-SUM($U901:BR901)","v":0},{"$f":"1-SUM($U901:BS901)","v":0},{"$f":"1-SUM($U901:BT901)","v":0},{"$f":"1-SUM($U901:BU901)","v":0},{"$f":"1-SUM($U901:BV901)","v":0},{"$f":"1-SUM($U901:BW901)","v":0},{"$f":"1-SUM($U901:BX901)","v":0},{"$f":"1-SUM($U901:BY901)","v":0},{"$f":"1-SUM($U901:BZ901)","v":0},{"$f":"1-SUM($U901:CA901)","v":0},{"$f":"1-SUM($U901:CB901)","v":0},{"$f":"1-SUM($U901:CC901)","v":0},{"$f":"1-SUM($U901:CD901)","v":0},{"$f":"1-SUM($U901:CE901)","v":0},{"$f":"1-SUM($U901:CF901)","v":0},{"$f":"1-SUM($U901:CG901)","v":0},{"$f":"1-SUM($U901:CH901)","v":0},{"$f":"1-SUM($U901:CI901)","v":0}]
["ISS_CALC_INT_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D939,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E939=F939,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,{"$f":"$W883*W885*W905*W922/$W885","v":0},2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.2267092409095034E-2,2.1030031719700866E-2,1.9792971030306698E-2,1.8555910340912529E-2,1.7318849651518361E-2,1.6081788962124192E-2,1.4844728272730022E-2,1.3607667583335854E-2,1.2370606893941687E-2,1.1133546204547517E-2,9.8964855151533488E-3,8.6594248257591804E-3,7.4223641363650138E-3,6.1853034469708463E-3,4.9482427575766796E-3,3.7111820681825121E-3,2.474121378788345E-3,1.2370606893941777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W883*CI885*CI905*CI922/$W885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D942,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E942=F942,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,{"$f":"$Z883*Z885*Z908*Z925/$Z885","v":0},2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.6868832639210423E-2,2.5376119714809842E-2,2.3883406790409262E-2,2.2390693866008685E-2,2.0897980941608107E-2,1.9405268017207527E-2,1.7912555092806946E-2,1.6419842168406369E-2,1.4927129244005792E-2,1.3434416319605211E-2,1.1941703395204631E-2,1.0448990470804054E-2,8.9562775464034766E-3,7.4635646220028986E-3,5.9708516976023215E-3,4.4781387732017444E-3,2.9854258488011673E-3,1.4927129244005899E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Z883*CL885*CL908*CL925/$Z885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D945,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E945=F945,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC883*AC885*AC911*AC928/$AC885","v":0},5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,4.9052687556043521E-2,4.6327538247374435E-2,4.3602388938705348E-2,4.0877239630036262E-2,3.8152090321367182E-2,3.5426941012698096E-2,3.270179170402901E-2,2.9976642395359927E-2,2.7251493086690847E-2,2.4526343778021761E-2,2.1801194469352674E-2,1.9076045160683591E-2,1.6350895852014512E-2,1.3625746543345429E-2,1.0900597234676348E-2,8.1754479260072663E-3,5.450298617338185E-3,2.7251493086691042E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AC883*CO885*CO911*CO928/$AC885","v":0},0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D946,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E946=F946,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD883*AD885*AD912*AD929/$AD885","v":0},3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.1524337159160781E-2,2.9772985094762956E-2,2.8021633030365135E-2,2.6270280965967317E-2,2.4518928901569495E-2,2.2767576837171673E-2,2.1016224772773852E-2,1.926487270837603E-2,1.7513520643978212E-2,1.5762168579580391E-2,1.4010816515182567E-2,1.2259464450784748E-2,1.0508112386386929E-2,8.7567603219891096E-3,7.0054082575912915E-3,5.2540561931934716E-3,3.5027041287956531E-3,1.7513520643978339E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AD883*CP885*CP912*CP929/$AD885","v":0},0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D949,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E949=F949,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG883*AG885*AG915*AG932/$AG885","v":0},{"$f":"$AG883*AH885*AH915*AH932/$AG885","v":0},{"$f":"$AG883*AI885*AI915*AI932/$AG885","v":0},{"$f":"$AG883*AJ885*AJ915*AJ932/$AG885","v":0},{"$f":"$AG883*AK885*AK915*AK932/$AG885","v":0},{"$f":"$AG883*AL885*AL915*AL932/$AG885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AG883*CX885*CX915*CX932/$AG885","v":0},0]
["HEAD_ISS_CALC_AMT_6_",null,{"$f":"COUNTIF(D$1:D953,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_ISS_CALC_AMT","Amortization-related calculaiton for debt issuance equation"]
["ISS_CALC_AMT_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D956,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E956=F956,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,{"$f":"W883*W885*U901/W885","v":0},{"$f":"W883*X885*V901/W885","v":0},{"$f":"W883*Y885*W901/W885","v":0},{"$f":"W883*Z885*X901/W885","v":0},{"$f":"W883*AA885*Y901/W885","v":0},{"$f":"W883*AB885*Z901/W885","v":0},{"$f":"W883*AC885*AA901/W885","v":0},{"$f":"W883*AD885*AB901/W885","v":6.1853034469708426E-2},{"$f":"W883*AE885*AC901/W885","v":6.1853034469708426E-2},{"$f":"W883*AF885*AD901/W885","v":6.1853034469708426E-2},{"$f":"W883*AG885*AE901/W885","v":6.1853034469708426E-2},{"$f":"W883*AH885*AF901/W885","v":6.1853034469708426E-2},{"$f":"W883*AI885*AG901/W885","v":6.1853034469708426E-2},{"$f":"$W883*AJ885*AH901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AK885*AI901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AL885*AJ901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AM885*AK901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AN885*AL901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AO885*AM901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AP885*AN901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AQ885*AO901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AR885*AP901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AS885*AQ901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AT885*AR901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AU885*AS901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AV885*AT901/$W885","v":6.1853034469708426E-2},{"$f":"$W883*AW885*AU901/$W885","v":0},{"$f":"$W883*AX885*AV901/$W885","v":0},{"$f":"$W883*AY885*AW901/$W885","v":0},{"$f":"$W883*AZ885*AX901/$W885","v":0},{"$f":"$W883*BA885*AY901/$W885","v":0},{"$f":"$W883*BB885*AZ901/$W885","v":0},{"$f":"$W883*BC885*BA901/$W885","v":0},{"$f":"$W883*BD885*BB901/$W885","v":0},{"$f":"$W883*BE885*BC901/$W885","v":0},{"$f":"$W883*BF885*BD901/$W885","v":0},{"$f":"$W883*BG885*BE901/$W885","v":0},{"$f":"$W883*BH885*BF901/$W885","v":0},{"$f":"$W883*BI885*BG901/$W885","v":0},{"$f":"$W883*BJ885*BH901/$W885","v":0},{"$f":"$W883*BK885*BI901/$W885","v":0},{"$f":"$W883*BL885*BJ901/$W885","v":0},{"$f":"$W883*BM885*BK901/$W885","v":0},{"$f":"$W883*BN885*BL901/$W885","v":0},{"$f":"$W883*BO885*BM901/$W885","v":0},{"$f":"$W883*BP885*BN901/$W885","v":0},{"$f":"$W883*BQ885*BO901/$W885","v":0},{"$f":"$W883*BR885*BP901/$W885","v":0},{"$f":"$W883*BS885*BQ901/$W885","v":0},{"$f":"$W883*BT885*BR901/$W885","v":0},{"$f":"$W883*BU885*BS901/$W885","v":0},{"$f":"$W883*BV885*BT901/$W885","v":0},{"$f":"$W883*BW885*BU901/$W885","v":0},{"$f":"$W883*BX885*BV901/$W885","v":0},{"$f":"$W883*BY885*BW901/$W885","v":0},{"$f":"$W883*BZ885*BX901/$W885","v":0},{"$f":"$W883*CA885*BY901/$W885","v":0},{"$f":"$W883*CB885*BZ901/$W885","v":0},{"$f":"$W883*CC885*CA901/$W885","v":0},{"$f":"$W883*CD885*CB901/$W885","v":0},{"$f":"$W883*CE885*CC901/$W885","v":0},{"$f":"$W883*CF885*CD901/$W885","v":0},{"$f":"$W883*CG885*CE901/$W885","v":0},{"$f":"$W883*CH885*CF901/$W885","v":0},{"$f":"$W883*CI885*CG901/$W885","v":0},{"$f":"$W883*CJ885*CH901/$W885","v":0},{"$f":"$W883*CK885*CI901/$W885","v":0},{"$f":"$W883*CL885*CJ901/$W885","v":0},{"$f":"$W883*CM885*CK901/$W885","v":0},{"$f":"$W883*CN885*CL901/$W885","v":0},{"$f":"$W883*CO885*CM901/$W885","v":0},{"$f":"$W883*CP885*CN901/$W885","v":0},{"$f":"$W883*CQ885*CO901/$W885","v":0},{"$f":"$W883*CR885*CP901/$W885","v":0},{"$f":"$W883*CS885*CQ901/$W885","v":0},{"$f":"$W883*CT885*CR901/$W885","v":0},{"$f":"$W883*CU885*CS901/$W885","v":0},{"$f":"$W883*CV885*CT901/$W885","v":0},{"$f":"$W883*CW885*CU901/$W885","v":0},{"$f":"$W883*CX885*CV901/$W885","v":0},{"$f":"$W883*CY885*CW901/$W885","v":0}]
["ISS_CALC_AMT_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D959,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E959=F959,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,{"$f":"Z883*Z885*U901/Z885","v":0},{"$f":"Z883*AA885*V901/Z885","v":0},{"$f":"Z883*AB885*W901/Z885","v":0},{"$f":"Z883*AC885*X901/Z885","v":0},{"$f":"Z883*AD885*Y901/Z885","v":0},{"$f":"Z883*AE885*Z901/Z885","v":0},{"$f":"Z883*AF885*AA901/Z885","v":0},{"$f":"Z883*AG885*AB901/Z885","v":7.4635646220028939E-2},{"$f":"Z883*AH885*AC901/Z885","v":7.4635646220028939E-2},{"$f":"Z883*AI885*AD901/Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AJ885*AE901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AK885*AF901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AL885*AG901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AM885*AH901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AN885*AI901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AO885*AJ901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AP885*AK901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AQ885*AL901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AR885*AM901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AS885*AN901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AT885*AO901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AU885*AP901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AV885*AQ901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AW885*AR901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AX885*AS901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AY885*AT901/$Z885","v":7.4635646220028939E-2},{"$f":"$Z883*AZ885*AU901/$Z885","v":0},{"$f":"$Z883*BA885*AV901/$Z885","v":0},{"$f":"$Z883*BB885*AW901/$Z885","v":0},{"$f":"$Z883*BC885*AX901/$Z885","v":0},{"$f":"$Z883*BD885*AY901/$Z885","v":0},{"$f":"$Z883*BE885*AZ901/$Z885","v":0},{"$f":"$Z883*BF885*BA901/$Z885","v":0},{"$f":"$Z883*BG885*BB901/$Z885","v":0},{"$f":"$Z883*BH885*BC901/$Z885","v":0},{"$f":"$Z883*BI885*BD901/$Z885","v":0},{"$f":"$Z883*BJ885*BE901/$Z885","v":0},{"$f":"$Z883*BK885*BF901/$Z885","v":0},{"$f":"$Z883*BL885*BG901/$Z885","v":0},{"$f":"$Z883*BM885*BH901/$Z885","v":0},{"$f":"$Z883*BN885*BI901/$Z885","v":0},{"$f":"$Z883*BO885*BJ901/$Z885","v":0},{"$f":"$Z883*BP885*BK901/$Z885","v":0},{"$f":"$Z883*BQ885*BL901/$Z885","v":0},{"$f":"$Z883*BR885*BM901/$Z885","v":0},{"$f":"$Z883*BS885*BN901/$Z885","v":0},{"$f":"$Z883*BT885*BO901/$Z885","v":0},{"$f":"$Z883*BU885*BP901/$Z885","v":0},{"$f":"$Z883*BV885*BQ901/$Z885","v":0},{"$f":"$Z883*BW885*BR901/$Z885","v":0},{"$f":"$Z883*BX885*BS901/$Z885","v":0},{"$f":"$Z883*BY885*BT901/$Z885","v":0},{"$f":"$Z883*BZ885*BU901/$Z885","v":0},{"$f":"$Z883*CA885*BV901/$Z885","v":0},{"$f":"$Z883*CB885*BW901/$Z885","v":0},{"$f":"$Z883*CC885*BX901/$Z885","v":0},{"$f":"$Z883*CD885*BY901/$Z885","v":0},{"$f":"$Z883*CE885*BZ901/$Z885","v":0},{"$f":"$Z883*CF885*CA901/$Z885","v":0},{"$f":"$Z883*CG885*CB901/$Z885","v":0},{"$f":"$Z883*CH885*CC901/$Z885","v":0},{"$f":"$Z883*CI885*CD901/$Z885","v":0},{"$f":"$Z883*CJ885*CE901/$Z885","v":0},{"$f":"$Z883*CK885*CF901/$Z885","v":0},{"$f":"$Z883*CL885*CG901/$Z885","v":0},{"$f":"$Z883*CM885*CH901/$Z885","v":0},{"$f":"$Z883*CN885*CI901/$Z885","v":0},{"$f":"$Z883*CO885*CJ901/$Z885","v":0},{"$f":"$Z883*CP885*CK901/$Z885","v":0},{"$f":"$Z883*CQ885*CL901/$Z885","v":0},{"$f":"$Z883*CR885*CM901/$Z885","v":0},{"$f":"$Z883*CS885*CN901/$Z885","v":0},{"$f":"$Z883*CT885*CO901/$Z885","v":0},{"$f":"$Z883*CU885*CP901/$Z885","v":0},{"$f":"$Z883*CV885*CQ901/$Z885","v":0},{"$f":"$Z883*CW885*CR901/$Z885","v":0},{"$f":"$Z883*CX885*CS901/$Z885","v":0},{"$f":"$Z883*CY885*CT901/$Z885","v":0}]
["ISS_CALC_AMT_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D963,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E963=F963,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD883*AD885*U901/AD885","v":0},{"$f":"AD883*AE885*V901/AD885","v":0},{"$f":"AD883*AF885*W901/AD885","v":0},{"$f":"AD883*AG885*X901/AD885","v":0},{"$f":"AD883*AH885*Y901/AD885","v":0},{"$f":"AD883*AI885*Z901/AD885","v":0},{"$f":"$AD883*AJ885*AA901/$AD885","v":0},{"$f":"$AD883*AK885*AB901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AL885*AC901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AM885*AD901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AN885*AE901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AO885*AF901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AP885*AG901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AQ885*AH901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AR885*AI901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AS885*AJ901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AT885*AK901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AU885*AL901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AV885*AM901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AW885*AN901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AX885*AO901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AY885*AP901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*AZ885*AQ901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*BA885*AR901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*BB885*AS901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*BC885*AT901/$AD885","v":8.7567603219891044E-2},{"$f":"$AD883*BD885*AU901/$AD885","v":0},{"$f":"$AD883*BE885*AV901/$AD885","v":0},{"$f":"$AD883*BF885*AW901/$AD885","v":0},{"$f":"$AD883*BG885*AX901/$AD885","v":0},{"$f":"$AD883*BH885*AY901/$AD885","v":0},{"$f":"$AD883*BI885*AZ901/$AD885","v":0},{"$f":"$AD883*BJ885*BA901/$AD885","v":0},{"$f":"$AD883*BK885*BB901/$AD885","v":0},{"$f":"$AD883*BL885*BC901/$AD885","v":0},{"$f":"$AD883*BM885*BD901/$AD885","v":0},{"$f":"$AD883*BN885*BE901/$AD885","v":0},{"$f":"$AD883*BO885*BF901/$AD885","v":0},{"$f":"$AD883*BP885*BG901/$AD885","v":0},{"$f":"$AD883*BQ885*BH901/$AD885","v":0},{"$f":"$AD883*BR885*BI901/$AD885","v":0},{"$f":"$AD883*BS885*BJ901/$AD885","v":0},{"$f":"$AD883*BT885*BK901/$AD885","v":0},{"$f":"$AD883*BU885*BL901/$AD885","v":0},{"$f":"$AD883*BV885*BM901/$AD885","v":0},{"$f":"$AD883*BW885*BN901/$AD885","v":0},{"$f":"$AD883*BX885*BO901/$AD885","v":0},{"$f":"$AD883*BY885*BP901/$AD885","v":0},{"$f":"$AD883*BZ885*BQ901/$AD885","v":0},{"$f":"$AD883*CA885*BR901/$AD885","v":0},{"$f":"$AD883*CB885*BS901/$AD885","v":0},{"$f":"$AD883*CC885*BT901/$AD885","v":0},{"$f":"$AD883*CD885*BU901/$AD885","v":0},{"$f":"$AD883*CE885*BV901/$AD885","v":0},{"$f":"$AD883*CF885*BW901/$AD885","v":0},{"$f":"$AD883*CG885*BX901/$AD885","v":0},{"$f":"$AD883*CH885*BY901/$AD885","v":0},{"$f":"$AD883*CI885*BZ901/$AD885","v":0},{"$f":"$AD883*CJ885*CA901/$AD885","v":0},{"$f":"$AD883*CK885*CB901/$AD885","v":0},{"$f":"$AD883*CL885*CC901/$AD885","v":0},{"$f":"$AD883*CM885*CD901/$AD885","v":0},{"$f":"$AD883*CN885*CE901/$AD885","v":0},{"$f":"$AD883*CO885*CF901/$AD885","v":0},{"$f":"$AD883*CP885*CG901/$AD885","v":0},{"$f":"$AD883*CQ885*CH901/$AD885","v":0},{"$f":"$AD883*CR885*CI901/$AD885","v":0},{"$f":"$AD883*CS885*CJ901/$AD885","v":0},{"$f":"$AD883*CT885*CK901/$AD885","v":0},{"$f":"$AD883*CU885*CL901/$AD885","v":0},{"$f":"$AD883*CV885*CM901/$AD885","v":0},{"$f":"$AD883*CW885*CN901/$AD885","v":0},{"$f":"$AD883*CX885*CO901/$AD885","v":0},{"$f":"$AD883*CY885*CP901/$AD885","v":0}]
["ISS_CALC_AMT_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D966,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E966=F966,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG883*AG885*U901/AG885","v":0},{"$f":"AG883*AH885*V901/AG885","v":0},{"$f":"AG883*AI885*W901/AG885","v":0},{"$f":"$AG883*AJ885*X901/$AG885","v":0},{"$f":"$AG883*AK885*Y901/$AG885","v":0},{"$f":"$AG883*AL885*Z901/$AG885","v":0},{"$f":"$AG883*AM885*AA901/$AG885","v":0},{"$f":"$AG883*AN885*AB901/$AG885","v":0},{"$f":"$AG883*AO885*AC901/$AG885","v":0},{"$f":"$AG883*AP885*AD901/$AG885","v":0},{"$f":"$AG883*AQ885*AE901/$AG885","v":0},{"$f":"$AG883*AR885*AF901/$AG885","v":0},{"$f":"$AG883*AS885*AG901/$AG885","v":0},{"$f":"$AG883*AT885*AH901/$AG885","v":0},{"$f":"$AG883*AU885*AI901/$AG885","v":0},{"$f":"$AG883*AV885*AJ901/$AG885","v":0},{"$f":"$AG883*AW885*AK901/$AG885","v":0},{"$f":"$AG883*AX885*AL901/$AG885","v":0},{"$f":"$AG883*AY885*AM901/$AG885","v":0},{"$f":"$AG883*AZ885*AN901/$AG885","v":0},{"$f":"$AG883*BA885*AO901/$AG885","v":0},{"$f":"$AG883*BB885*AP901/$AG885","v":0},{"$f":"$AG883*BC885*AQ901/$AG885","v":0},{"$f":"$AG883*BD885*AR901/$AG885","v":0},{"$f":"$AG883*BE885*AS901/$AG885","v":0},{"$f":"$AG883*BF885*AT901/$AG885","v":0},{"$f":"$AG883*BG885*AU901/$AG885","v":0},{"$f":"$AG883*BH885*AV901/$AG885","v":0},{"$f":"$AG883*BI885*AW901/$AG885","v":0},{"$f":"$AG883*BJ885*AX901/$AG885","v":0},{"$f":"$AG883*BK885*AY901/$AG885","v":0},{"$f":"$AG883*BL885*AZ901/$AG885","v":0},{"$f":"$AG883*BM885*BA901/$AG885","v":0},{"$f":"$AG883*BN885*BB901/$AG885","v":0},{"$f":"$AG883*BO885*BC901/$AG885","v":0},{"$f":"$AG883*BP885*BD901/$AG885","v":0},{"$f":"$AG883*BQ885*BE901/$AG885","v":0},{"$f":"$AG883*BR885*BF901/$AG885","v":0},{"$f":"$AG883*BS885*BG901/$AG885","v":0},{"$f":"$AG883*BT885*BH901/$AG885","v":0},{"$f":"$AG883*BU885*BI901/$AG885","v":0},{"$f":"$AG883*BV885*BJ901/$AG885","v":0},{"$f":"$AG883*BW885*BK901/$AG885","v":0},{"$f":"$AG883*BX885*BL901/$AG885","v":0},{"$f":"$AG883*BY885*BM901/$AG885","v":0},{"$f":"$AG883*BZ885*BN901/$AG885","v":0},{"$f":"$AG883*CA885*BO901/$AG885","v":0},{"$f":"$AG883*CB885*BP901/$AG885","v":0},{"$f":"$AG883*CC885*BQ901/$AG885","v":0},{"$f":"$AG883*CD885*BR901/$AG885","v":0},{"$f":"$AG883*CE885*BS901/$AG885","v":0},{"$f":"$AG883*CF885*BT901/$AG885","v":0},{"$f":"$AG883*CG885*BU901/$AG885","v":0},{"$f":"$AG883*CH885*BV901/$AG885","v":0},{"$f":"$AG883*CI885*BW901/$AG885","v":0},{"$f":"$AG883*CJ885*BX901/$AG885","v":0},{"$f":"$AG883*CK885*BY901/$AG885","v":0},{"$f":"$AG883*CL885*BZ901/$AG885","v":0},{"$f":"$AG883*CM885*CA901/$AG885","v":0},{"$f":"$AG883*CN885*CB901/$AG885","v":0},{"$f":"$AG883*CO885*CC901/$AG885","v":0},{"$f":"$AG883*CP885*CD901/$AG885","v":0},{"$f":"$AG883*CQ885*CE901/$AG885","v":0},{"$f":"$AG883*CR885*CF901/$AG885","v":0},{"$f":"$AG883*CS885*CG901/$AG885","v":0},{"$f":"$AG883*CT885*CH901/$AG885","v":0},{"$f":"$AG883*CU885*CI901/$AG885","v":0},{"$f":"$AG883*CV885*CJ901/$AG885","v":0},{"$f":"$AG883*CW885*CK901/$AG885","v":0},{"$f":"$AG883*CX885*CL901/$AG885","v":0},{"$f":"$AG883*CY885*CM901/$AG885","v":0}]
["ISS_CALC_AMT_6_13",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D967,\"=X\")+$C$6","v":6},13,{"$f":"R887","v":6},{"$f":"R888","v":25},2036,2042,2061,{"$f":"AH885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E967=F967,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH883*AH885*U901/AH885","v":0},{"$f":"AH883*AI885*V901/AH885","v":0},{"$f":"$AH883*AJ885*W901/$AH885","v":0},{"$f":"$AH883*AK885*X901/$AH885","v":0},{"$f":"$AH883*AL885*Y901/$AH885","v":0},{"$f":"$AH883*AM885*Z901/$AH885","v":0},{"$f":"$AH883*AN885*AA901/$AH885","v":0},{"$f":"$AH883*AO885*AB901/$AH885","v":0},{"$f":"$AH883*AP885*AC901/$AH885","v":0},{"$f":"$AH883*AQ885*AD901/$AH885","v":0},{"$f":"$AH883*AR885*AE901/$AH885","v":0},{"$f":"$AH883*AS885*AF901/$AH885","v":0},{"$f":"$AH883*AT885*AG901/$AH885","v":0},{"$f":"$AH883*AU885*AH901/$AH885","v":0},{"$f":"$AH883*AV885*AI901/$AH885","v":0},{"$f":"$AH883*AW885*AJ901/$AH885","v":0},{"$f":"$AH883*AX885*AK901/$AH885","v":0},{"$f":"$AH883*AY885*AL901/$AH885","v":0},{"$f":"$AH883*AZ885*AM901/$AH885","v":0},{"$f":"$AH883*BA885*AN901/$AH885","v":0},{"$f":"$AH883*BB885*AO901/$AH885","v":0},{"$f":"$AH883*BC885*AP901/$AH885","v":0},{"$f":"$AH883*BD885*AQ901/$AH885","v":0},{"$f":"$AH883*BE885*AR901/$AH885","v":0},{"$f":"$AH883*BF885*AS901/$AH885","v":0},{"$f":"$AH883*BG885*AT901/$AH885","v":0},{"$f":"$AH883*BH885*AU901/$AH885","v":0},{"$f":"$AH883*BI885*AV901/$AH885","v":0},{"$f":"$AH883*BJ885*AW901/$AH885","v":0},{"$f":"$AH883*BK885*AX901/$AH885","v":0},{"$f":"$AH883*BL885*AY901/$AH885","v":0},{"$f":"$AH883*BM885*AZ901/$AH885","v":0},{"$f":"$AH883*BN885*BA901/$AH885","v":0},{"$f":"$AH883*BO885*BB901/$AH885","v":0},{"$f":"$AH883*BP885*BC901/$AH885","v":0},{"$f":"$AH883*BQ885*BD901/$AH885","v":0},{"$f":"$AH883*BR885*BE901/$AH885","v":0},{"$f":"$AH883*BS885*BF901/$AH885","v":0},{"$f":"$AH883*BT885*BG901/$AH885","v":0},{"$f":"$AH883*BU885*BH901/$AH885","v":0},{"$f":"$AH883*BV885*BI901/$AH885","v":0},{"$f":"$AH883*BW885*BJ901/$AH885","v":0},{"$f":"$AH883*BX885*BK901/$AH885","v":0},{"$f":"$AH883*BY885*BL901/$AH885","v":0},{"$f":"$AH883*BZ885*BM901/$AH885","v":0},{"$f":"$AH883*CA885*BN901/$AH885","v":0},{"$f":"$AH883*CB885*BO901/$AH885","v":0},{"$f":"$AH883*CC885*BP901/$AH885","v":0},{"$f":"$AH883*CD885*BQ901/$AH885","v":0},{"$f":"$AH883*CE885*BR901/$AH885","v":0},{"$f":"$AH883*CF885*BS901/$AH885","v":0},{"$f":"$AH883*CG885*BT901/$AH885","v":0},{"$f":"$AH883*CH885*BU901/$AH885","v":0},{"$f":"$AH883*CI885*BV901/$AH885","v":0},{"$f":"$AH883*CJ885*BW901/$AH885","v":0},{"$f":"$AH883*CK885*BX901/$AH885","v":0},{"$f":"$AH883*CL885*BY901/$AH885","v":0},{"$f":"$AH883*CM885*BZ901/$AH885","v":0},{"$f":"$AH883*CN885*CA901/$AH885","v":0},{"$f":"$AH883*CO885*CB901/$AH885","v":0},{"$f":"$AH883*CP885*CC901/$AH885","v":0},{"$f":"$AH883*CQ885*CD901/$AH885","v":0},{"$f":"$AH883*CR885*CE901/$AH885","v":0},{"$f":"$AH883*CS885*CF901/$AH885","v":0},{"$f":"$AH883*CT885*CG901/$AH885","v":0},{"$f":"$AH883*CU885*CH901/$AH885","v":0},{"$f":"$AH883*CV885*CI901/$AH885","v":0},{"$f":"$AH883*CW885*CJ901/$AH885","v":0},{"$f":"$AH883*CX885*CK901/$AH885","v":0},{"$f":"$AH883*CY885*CL901/$AH885","v":0}]
["HEAD_GGD_6_",null,{"$f":"COUNTIF(D$1:D970,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGD","Debt stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermal official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
["GGD_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D973,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E973=F973,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,{"$f":"W894/W885","v":1.1752076549244601},1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1133546204547518,1.0515015859850434,0.98964855151533493,0.92779551704562646,0.86594248257591799,0.80408944810620953,0.74223641363650106,0.68038337916679259,0.61853034469708412,0.55667731022737565,0.49482427575766724,0.43297124128795883,0.37111820681825042,0.30926517234854201,0.24741213787883359,0.18555910340912518,0.12370606893941676,6.1853034469708329E-2,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,null,null,null,null,{"$f":"W887","v":8.5741818095299363E-2},null,null,0.1007644409727364,0.1007644409727364,0.1007644409727364,0.1007644409727364,0.1007644409727364,0.1007644409727364,0.1007644409727364,9.5461049342592391E-2,9.0157657712448366E-2,8.4854266082304342E-2,7.9550874452160317E-2,7.4247482822016292E-2,6.8944091191872281E-2,6.3640699561728256E-2,null,null,null,null,null,{"$f":"W888","v":0.36012313368318588},null,null,0.42321946341986472,0.42321946341986472,0.42321946341986472,0.42321946341986472,0.42321946341986472,0.42321946341986472,0.42321946341986472,0.40094475481881925,0.37867004621777378,0.3563953376167282,0.33412062901568268,0.31184592041463716,0.28957121181359163,0.26729650321254611,null,null,null,null,null,{"$f":"W889","v":0.22823856047944688},null,null,0.26822770342438534,0.26822770342438534,0.26822770342438534,0.26822770342438534,0.26822770342438534,0.26822770342438534,0.26822770342438534,0.2541104558757335,0.23999320832708163,0.22587596077842978,0.21175871322977791,0.19764146568112603,0.18352421813247416,0.16940697058382229,null,null,null,null,null,{"$f":"W890","v":0.1754787845211242},null,null,0.20622401084606501,0.20622401084606501,0.20622401084606501,0.20622401084606501,0.20622401084606501,0.20622401084606501,0.20622401084606501,0.19537011553837741,0.18451622023068978,0.17366232492300213,0.1628084296153145,0.15195453430762687,0.14110063899993922,0.13024674369225159,null,null,null,null,{"$f":"W891","v":0.15521730075311638},null,null,0.18241256002177453,0.18241256002177453,0.18241256002177453,0.18241256002177453,0.18241256002177453,0.18241256002177453,0.18241256002177453,0.17281189896799692,0.16321123791421935,0.15361057686044172,0.14400991580666411,0.13440925475288651,0.12480859369910889,0.11520793264533127]
["GGD_6_6",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D977,\"=X\")+$C$6","v":6},6,{"$f":"R887","v":6},{"$f":"R888","v":25},2029,2035,2054,{"$f":"AA885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E977=F977,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,{"$f":"AA894/AA885","v":1.46630003181683},1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.3891263459317338,1.3119526600466376,1.2347789741615414,1.1576052882764452,1.0804316023913489,1.0032579165062527,0.92608423062115641,0.84891054473606009,0.77173685885096377,0.69456317296586745,0.61738948708077113,0.54021580119567481,0.46304211531057848,0.38586842942548216,0.30869474354038584,0.23152105765528952,0.1543473717701932,7.717368588509689E-2,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,null,null,null,null,{"$f":"AA887","v":8.5741818095299363E-2},null,null,null,null,null,null,0.1257232306011703,0.1257232306011703,0.1257232306011703,0.1257232306011703,0.1257232306011703,0.1257232306011703,0.1257232306011703,0.11910621846426661,0.11248920632736292,0.10587219419045923,null,null,null,null,null,{"$f":"AA888","v":0.36012313368318588},null,null,null,null,null,null,0.52804856237763198,0.52804856237763198,0.52804856237763198,0.52804856237763198,0.52804856237763198,0.52804856237763198,0.52804856237763198,0.50025653277880933,0.47246450317998656,0.44467247358116391,null,null,null,null,null,{"$f":"AA889","v":0.22823856047944688},null,null,null,null,null,null,0.33466620849284046,0.33466620849284046,0.33466620849284046,0.33466620849284046,0.33466620849284046,0.33466620849284046,0.33466620849284046,0.31705219751953306,0.29943818654622573,0.28182417557291833,null,null,null,null,null,{"$f":"AA890","v":0.1754787845211242},null,null,null,null,null,null,0.25730454732650304,0.25730454732650304,0.25730454732650304,0.25730454732650304,0.25730454732650304,0.25730454732650304,0.25730454732650304,0.24376220273037136,0.23021985813423962,0.21667751353810791,null,null,null,null,{"$f":"AA891","v":0.15521730075311638},null,null,null,null,null,null,0.227595133032817,0.227595133032817,0.227595133032817,0.227595133032817,0.227595133032817,0.227595133032817,0.227595133032817,0.2156164418205635,0.20363775060830999,0.19165905939605649]
["GGD_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D980,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E980=F980,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD894/AD885","v":1.66378446117793},1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.5762168579580389,1.4886492547381478,1.4010816515182567,1.3135140482983656,1.2259464450784745,1.1383788418585834,1.0508112386386923,0.9632436354188012,0.8756760321989101,0.788108428979019,0.70054082575912791,0.61297322253923681,0.52540561931934571,0.43783801609945466,0.35027041287956362,0.26270280965967258,0.17513520643978153,8.7567603219890489E-2,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,null,null,null,null,{"$f":"AD887","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,0.14265590462010375,0.14265590462010375,0.14265590462010375,0.14265590462010375,0.14265590462010375,0.14265590462010375,0.14265590462010375,null,null,null,null,null,{"$f":"AD888","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,0.59916727393278713,0.59916727393278713,0.59916727393278713,0.59916727393278713,0.59916727393278713,0.59916727393278713,0.59916727393278713,null,null,null,null,null,{"$f":"AD889","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,0.37973977036732293,0.37973977036732293,0.37973977036732293,0.37973977036732293,0.37973977036732293,0.37973977036732293,0.37973977036732293,null,null,null,null,null,{"$f":"AD890","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,0.29195887495263673,0.29195887495263673,0.29195887495263673,0.29195887495263673,0.29195887495263673,0.29195887495263673,0.29195887495263673,null,null,null,null,{"$f":"AD891","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,0.25824813309901645,0.25824813309901645,0.25824813309901645,0.25824813309901645,0.25824813309901645,0.25824813309901645,0.25824813309901645]
["GGD_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D983,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E983=F983,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG894/AG885","v":0},{"$f":"AG983-AH1000","v":0},{"$f":"AH983-AI1000","v":0},{"$f":"AI983-AJ1000","v":0},{"$f":"AJ983-AK1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AG887","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD983*AG983","v":0},{"$f":"$DD983*AH983","v":0},{"$f":"$DD983*AI983","v":0},{"$f":"$DD983*AJ983","v":0},null,null,null,null,null,{"$f":"AG888","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ983*AG983","v":0},{"$f":"$DZ983*AH983","v":0},{"$f":"$DZ983*AI983","v":0},{"$f":"$DZ983*AJ983","v":0},null,null,null,null,null,{"$f":"AG889","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV983*AG983","v":0},{"$f":"$EV983*AH983","v":0},{"$f":"$EV983*AI983","v":0},{"$f":"$EV983*AJ983","v":0},null,null,null,null,null,{"$f":"AG890","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR983*AG983","v":0},{"$f":"$FR983*AH983","v":0},{"$f":"$FR983*AI983","v":0},{"$f":"$FR983*AJ983","v":0},null,null,null,null,{"$f":"AG891","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM983*AG983","v":0},{"$f":"$GM983*AH983","v":0},{"$f":"$GM983*AI983","v":0},{"$f":"$GM983*AJ983","v":0}]
["HEAD_GGFA_6_",null,{"$f":"COUNTIF(D$1:D987,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGFA","Amortization"]
["GGFA_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D990,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E990=F990,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,{"$f":"U901*$W973","v":0},{"$f":"V901*$W973","v":0},{"$f":"W901*$W973","v":0},{"$f":"X901*$W973","v":0},{"$f":"Y901*$W973","v":0},{"$f":"Z901*$W973","v":0},{"$f":"AA901*$W973","v":0},{"$f":"AB901*$W973","v":6.1853034469708426E-2},{"$f":"AC901*$W973","v":6.1853034469708426E-2},{"$f":"AD901*$W973","v":6.1853034469708426E-2},{"$f":"AE901*$W973","v":6.1853034469708426E-2},{"$f":"AF901*$W973","v":6.1853034469708426E-2},{"$f":"AG901*$W973","v":6.1853034469708426E-2},{"$f":"AH901*$W973","v":6.1853034469708426E-2},{"$f":"AI901*$W973","v":6.1853034469708426E-2},{"$f":"AJ901*$W973","v":6.1853034469708426E-2},{"$f":"AK901*$W973","v":6.1853034469708426E-2},{"$f":"AL901*$W973","v":6.1853034469708426E-2},{"$f":"AM901*$W973","v":6.1853034469708426E-2},{"$f":"AN901*$W973","v":6.1853034469708426E-2},{"$f":"AO901*$W973","v":6.1853034469708426E-2},{"$f":"AP901*$W973","v":6.1853034469708426E-2},{"$f":"AQ901*$W973","v":6.1853034469708426E-2},{"$f":"AR901*$W973","v":6.1853034469708426E-2},{"$f":"AS901*$W973","v":6.1853034469708426E-2},{"$f":"AT901*$W973","v":6.1853034469708426E-2},{"$f":"AU901*$W973","v":0},{"$f":"AV901*$W973","v":0},{"$f":"AW901*$W973","v":0},{"$f":"AX901*$W973","v":0},{"$f":"AY901*$W973","v":0},{"$f":"AZ901*$W973","v":0},{"$f":"BA901*$W973","v":0},{"$f":"BB901*$W973","v":0},{"$f":"BC901*$W973","v":0},{"$f":"BD901*$W973","v":0},{"$f":"BE901*$W973","v":0},{"$f":"BF901*$W973","v":0},{"$f":"BG901*$W973","v":0},{"$f":"BH901*$W973","v":0},{"$f":"BI901*$W973","v":0},{"$f":"BJ901*$W973","v":0},{"$f":"BK901*$W973","v":0},{"$f":"BL901*$W973","v":0},{"$f":"BM901*$W973","v":0},{"$f":"BN901*$W973","v":0},{"$f":"BO901*$W973","v":0},{"$f":"BP901*$W973","v":0},{"$f":"BQ901*$W973","v":0},{"$f":"BR901*$W973","v":0},{"$f":"BS901*$W973","v":0},{"$f":"BT901*$W973","v":0},{"$f":"BU901*$W973","v":0},{"$f":"BV901*$W973","v":0},{"$f":"BW901*$W973","v":0},{"$f":"BX901*$W973","v":0},{"$f":"BY901*$W973","v":0},{"$f":"BZ901*$W973","v":0},{"$f":"CA901*$W973","v":0},{"$f":"CB901*$W973","v":0},{"$f":"CC901*$W973","v":0},{"$f":"CD901*$W973","v":0},{"$f":"CE901*$W973","v":0},{"$f":"CF901*$W973","v":0},{"$f":"CG901*$W973","v":0},{"$f":"CH901*$W973","v":0},{"$f":"CI901*$W973","v":0},{"$f":"CJ901*$W973","v":0},{"$f":"CK901*$W973","v":0},{"$f":"CL901*$W973","v":0},{"$f":"CM901*$W973","v":0},{"$f":"CN901*$W973","v":0},{"$f":"CO901*$W973","v":0},{"$f":"CP901*$W973","v":0},{"$f":"CQ901*$W973","v":0},{"$f":"CR901*$W973","v":0},{"$f":"CS901*$W973","v":0},{"$f":"CT901*$W973","v":0},{"$f":"CU901*$W973","v":0},{"$f":"CV901*$W973","v":0},{"$f":"CW901*$W973","v":0}]
["GGFA_6_3",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D991,\"=X\")+$C$6","v":6},3,{"$f":"R887","v":6},{"$f":"R888","v":25},2026,2032,2051,{"$f":"X885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E991=F991,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,{"$f":"U901*$X974","v":0},{"$f":"V901*$X974","v":0},{"$f":"W901*$X974","v":0},{"$f":"X901*$X974","v":0},{"$f":"Y901*$X974","v":0},{"$f":"Z901*$X974","v":0},{"$f":"AA901*$X974","v":0},{"$f":"AB901*$X974","v":0.2323565819842984},{"$f":"AC901*$X974","v":0.2323565819842984},{"$f":"AD901*$X974","v":0.2323565819842984},{"$f":"AE901*$X974","v":0.2323565819842984},{"$f":"AF901*$X974","v":0.2323565819842984},{"$f":"AG901*$X974","v":0.2323565819842984},{"$f":"AH901*$X974","v":0.2323565819842984},{"$f":"AI901*$X974","v":0.2323565819842984},{"$f":"AJ901*$X974","v":0.2323565819842984},{"$f":"AK901*$X974","v":0.2323565819842984},{"$f":"AL901*$X974","v":0.2323565819842984},{"$f":"AM901*$X974","v":0.2323565819842984},{"$f":"AN901*$X974","v":0.2323565819842984},{"$f":"AO901*$X974","v":0.2323565819842984},{"$f":"AP901*$X974","v":0.2323565819842984},{"$f":"AQ901*$X974","v":0.2323565819842984},{"$f":"AR901*$X974","v":0.2323565819842984},{"$f":"AS901*$X974","v":0.2323565819842984},{"$f":"AT901*$X974","v":0.2323565819842984},{"$f":"AU901*$X974","v":0},{"$f":"AV901*$X974","v":0},{"$f":"AW901*$X974","v":0},{"$f":"AX901*$X974","v":0},{"$f":"AY901*$X974","v":0},{"$f":"AZ901*$X974","v":0},{"$f":"BA901*$X974","v":0},{"$f":"BB901*$X974","v":0},{"$f":"BC901*$X974","v":0},{"$f":"BD901*$X974","v":0},{"$f":"BE901*$X974","v":0},{"$f":"BF901*$X974","v":0},{"$f":"BG901*$X974","v":0},{"$f":"BH901*$X974","v":0},{"$f":"BI901*$X974","v":0},{"$f":"BJ901*$X974","v":0},{"$f":"BK901*$X974","v":0},{"$f":"BL901*$X974","v":0},{"$f":"BM901*$X974","v":0},{"$f":"BN901*$X974","v":0},{"$f":"BO901*$X974","v":0},{"$f":"BP901*$X974","v":0},{"$f":"BQ901*$X974","v":0},{"$f":"BR901*$X974","v":0},{"$f":"BS901*$X974","v":0},{"$f":"BT901*$X974","v":0},{"$f":"BU901*$X974","v":0},{"$f":"BV901*$X974","v":0},{"$f":"BW901*$X974","v":0},{"$f":"BX901*$X974","v":0},{"$f":"BY901*$X974","v":0},{"$f":"BZ901*$X974","v":0},{"$f":"CA901*$X974","v":0},{"$f":"CB901*$X974","v":0},{"$f":"CC901*$X974","v":0},{"$f":"CD901*$X974","v":0},{"$f":"CE901*$X974","v":0},{"$f":"CF901*$X974","v":0},{"$f":"CG901*$X974","v":0},{"$f":"CH901*$X974","v":0},{"$f":"CI901*$X974","v":0},{"$f":"CJ901*$X974","v":0},{"$f":"CK901*$X974","v":0},{"$f":"CL901*$X974","v":0},{"$f":"CM901*$X974","v":0},{"$f":"CN901*$X974","v":0},{"$f":"CO901*$X974","v":0},{"$f":"CP901*$X974","v":0},{"$f":"CQ901*$X974","v":0},{"$f":"CR901*$X974","v":0},{"$f":"CS901*$X974","v":0},{"$f":"CT901*$X974","v":0},{"$f":"CU901*$X974","v":0},{"$f":"CV901*$X974","v":0}]
["GGFA_6_6",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D994,\"=X\")+$C$6","v":6},6,{"$f":"R887","v":6},{"$f":"R888","v":25},2029,2035,2054,{"$f":"AA885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E994=F994,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,{"$f":"U901*$AA977","v":0},{"$f":"V901*$AA977","v":0},{"$f":"W901*$AA977","v":0},{"$f":"X901*$AA977","v":0},{"$f":"Y901*$AA977","v":0},{"$f":"Z901*$AA977","v":0},{"$f":"AA901*$AA977","v":0},{"$f":"AB901*$AA977","v":7.7173685885096308E-2},{"$f":"AC901*$AA977","v":7.7173685885096308E-2},{"$f":"AD901*$AA977","v":7.7173685885096308E-2},{"$f":"AE901*$AA977","v":7.7173685885096308E-2},{"$f":"AF901*$AA977","v":7.7173685885096308E-2},{"$f":"AG901*$AA977","v":7.7173685885096308E-2},{"$f":"AH901*$AA977","v":7.7173685885096308E-2},{"$f":"AI901*$AA977","v":7.7173685885096308E-2},{"$f":"AJ901*$AA977","v":7.7173685885096308E-2},{"$f":"AK901*$AA977","v":7.7173685885096308E-2},{"$f":"AL901*$AA977","v":7.7173685885096308E-2},{"$f":"AM901*$AA977","v":7.7173685885096308E-2},{"$f":"AN901*$AA977","v":7.7173685885096308E-2},{"$f":"AO901*$AA977","v":7.7173685885096308E-2},{"$f":"AP901*$AA977","v":7.7173685885096308E-2},{"$f":"AQ901*$AA977","v":7.7173685885096308E-2},{"$f":"AR901*$AA977","v":7.7173685885096308E-2},{"$f":"AS901*$AA977","v":7.7173685885096308E-2},{"$f":"AT901*$AA977","v":7.7173685885096308E-2},{"$f":"AU901*$AA977","v":0},{"$f":"AV901*$AA977","v":0},{"$f":"AW901*$AA977","v":0},{"$f":"AX901*$AA977","v":0},{"$f":"AY901*$AA977","v":0},{"$f":"AZ901*$AA977","v":0},{"$f":"BA901*$AA977","v":0},{"$f":"BB901*$AA977","v":0},{"$f":"BC901*$AA977","v":0},{"$f":"BD901*$AA977","v":0},{"$f":"BE901*$AA977","v":0},{"$f":"BF901*$AA977","v":0},{"$f":"BG901*$AA977","v":0},{"$f":"BH901*$AA977","v":0},{"$f":"BI901*$AA977","v":0},{"$f":"BJ901*$AA977","v":0},{"$f":"BK901*$AA977","v":0},{"$f":"BL901*$AA977","v":0},{"$f":"BM901*$AA977","v":0},{"$f":"BN901*$AA977","v":0},{"$f":"BO901*$AA977","v":0},{"$f":"BP901*$AA977","v":0},{"$f":"BQ901*$AA977","v":0},{"$f":"BR901*$AA977","v":0},{"$f":"BS901*$AA977","v":0},{"$f":"BT901*$AA977","v":0},{"$f":"BU901*$AA977","v":0},{"$f":"BV901*$AA977","v":0},{"$f":"BW901*$AA977","v":0},{"$f":"BX901*$AA977","v":0},{"$f":"BY901*$AA977","v":0},{"$f":"BZ901*$AA977","v":0},{"$f":"CA901*$AA977","v":0},{"$f":"CB901*$AA977","v":0},{"$f":"CC901*$AA977","v":0},{"$f":"CD901*$AA977","v":0},{"$f":"CE901*$AA977","v":0},{"$f":"CF901*$AA977","v":0},{"$f":"CG901*$AA977","v":0},{"$f":"CH901*$AA977","v":0},{"$f":"CI901*$AA977","v":0},{"$f":"CJ901*$AA977","v":0},{"$f":"CK901*$AA977","v":0},{"$f":"CL901*$AA977","v":0},{"$f":"CM901*$AA977","v":0},{"$f":"CN901*$AA977","v":0},{"$f":"CO901*$AA977","v":0},{"$f":"CP901*$AA977","v":0},{"$f":"CQ901*$AA977","v":0},{"$f":"CR901*$AA977","v":0},{"$f":"CS901*$AA977","v":0}]
["GGFA_6_7",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D995,\"=X\")+$C$6","v":6},7,{"$f":"R887","v":6},{"$f":"R888","v":25},2030,2036,2055,{"$f":"AB885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E995=F995,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AB978","v":0},{"$f":"V901*$AB978","v":0},{"$f":"W901*$AB978","v":0},{"$f":"X901*$AB978","v":0},{"$f":"Y901*$AB978","v":0},{"$f":"Z901*$AB978","v":0},{"$f":"AA901*$AB978","v":0},{"$f":"AB901*$AB978","v":0.15481795655464103},{"$f":"AC901*$AB978","v":0.15481795655464103},{"$f":"AD901*$AB978","v":0.15481795655464103},{"$f":"AE901*$AB978","v":0.15481795655464103},{"$f":"AF901*$AB978","v":0.15481795655464103},{"$f":"AG901*$AB978","v":0.15481795655464103},{"$f":"AH901*$AB978","v":0.15481795655464103},{"$f":"AI901*$AB978","v":0.15481795655464103},{"$f":"AJ901*$AB978","v":0.15481795655464103},{"$f":"AK901*$AB978","v":0.15481795655464103},{"$f":"AL901*$AB978","v":0.15481795655464103},{"$f":"AM901*$AB978","v":0.15481795655464103},{"$f":"AN901*$AB978","v":0.15481795655464103},{"$f":"AO901*$AB978","v":0.15481795655464103},{"$f":"AP901*$AB978","v":0.15481795655464103},{"$f":"AQ901*$AB978","v":0.15481795655464103},{"$f":"AR901*$AB978","v":0.15481795655464103},{"$f":"AS901*$AB978","v":0.15481795655464103},{"$f":"AT901*$AB978","v":0.15481795655464103},{"$f":"AU901*$AB978","v":0},{"$f":"AV901*$AB978","v":0},{"$f":"AW901*$AB978","v":0},{"$f":"AX901*$AB978","v":0},{"$f":"AY901*$AB978","v":0},{"$f":"AZ901*$AB978","v":0},{"$f":"BA901*$AB978","v":0},{"$f":"BB901*$AB978","v":0},{"$f":"BC901*$AB978","v":0},{"$f":"BD901*$AB978","v":0},{"$f":"BE901*$AB978","v":0},{"$f":"BF901*$AB978","v":0},{"$f":"BG901*$AB978","v":0},{"$f":"BH901*$AB978","v":0},{"$f":"BI901*$AB978","v":0},{"$f":"BJ901*$AB978","v":0},{"$f":"BK901*$AB978","v":0},{"$f":"BL901*$AB978","v":0},{"$f":"BM901*$AB978","v":0},{"$f":"BN901*$AB978","v":0},{"$f":"BO901*$AB978","v":0},{"$f":"BP901*$AB978","v":0},{"$f":"BQ901*$AB978","v":0},{"$f":"BR901*$AB978","v":0},{"$f":"BS901*$AB978","v":0},{"$f":"BT901*$AB978","v":0},{"$f":"BU901*$AB978","v":0},{"$f":"BV901*$AB978","v":0},{"$f":"BW901*$AB978","v":0},{"$f":"BX901*$AB978","v":0},{"$f":"BY901*$AB978","v":0},{"$f":"BZ901*$AB978","v":0},{"$f":"CA901*$AB978","v":0},{"$f":"CB901*$AB978","v":0},{"$f":"CC901*$AB978","v":0},{"$f":"CD901*$AB978","v":0},{"$f":"CE901*$AB978","v":0},{"$f":"CF901*$AB978","v":0},{"$f":"CG901*$AB978","v":0},{"$f":"CH901*$AB978","v":0},{"$f":"CI901*$AB978","v":0},{"$f":"CJ901*$AB978","v":0},{"$f":"CK901*$AB978","v":0},{"$f":"CL901*$AB978","v":0},{"$f":"CM901*$AB978","v":0},{"$f":"CN901*$AB978","v":0},{"$f":"CO901*$AB978","v":0},{"$f":"CP901*$AB978","v":0},{"$f":"CQ901*$AB978","v":0},{"$f":"CR901*$AB978","v":0}]
["GGFA_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D996,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E996=F996,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AC979","v":0},{"$f":"V901*$AC979","v":0},{"$f":"W901*$AC979","v":0},{"$f":"X901*$AC979","v":0},{"$f":"Y901*$AC979","v":0},{"$f":"Z901*$AC979","v":0},{"$f":"AA901*$AC979","v":0},{"$f":"AB901*$AC979","v":0.13625746543345421},{"$f":"AC901*$AC979","v":0.13625746543345421},{"$f":"AD901*$AC979","v":0.13625746543345421},{"$f":"AE901*$AC979","v":0.13625746543345421},{"$f":"AF901*$AC979","v":0.13625746543345421},{"$f":"AG901*$AC979","v":0.13625746543345421},{"$f":"AH901*$AC979","v":0.13625746543345421},{"$f":"AI901*$AC979","v":0.13625746543345421},{"$f":"AJ901*$AC979","v":0.13625746543345421},{"$f":"AK901*$AC979","v":0.13625746543345421},{"$f":"AL901*$AC979","v":0.13625746543345421},{"$f":"AM901*$AC979","v":0.13625746543345421},{"$f":"AN901*$AC979","v":0.13625746543345421},{"$f":"AO901*$AC979","v":0.13625746543345421},{"$f":"AP901*$AC979","v":0.13625746543345421},{"$f":"AQ901*$AC979","v":0.13625746543345421},{"$f":"AR901*$AC979","v":0.13625746543345421},{"$f":"AS901*$AC979","v":0.13625746543345421},{"$f":"AT901*$AC979","v":0.13625746543345421},{"$f":"AU901*$AC979","v":0},{"$f":"AV901*$AC979","v":0},{"$f":"AW901*$AC979","v":0},{"$f":"AX901*$AC979","v":0},{"$f":"AY901*$AC979","v":0},{"$f":"AZ901*$AC979","v":0},{"$f":"BA901*$AC979","v":0},{"$f":"BB901*$AC979","v":0},{"$f":"BC901*$AC979","v":0},{"$f":"BD901*$AC979","v":0},{"$f":"BE901*$AC979","v":0},{"$f":"BF901*$AC979","v":0},{"$f":"BG901*$AC979","v":0},{"$f":"BH901*$AC979","v":0},{"$f":"BI901*$AC979","v":0},{"$f":"BJ901*$AC979","v":0},{"$f":"BK901*$AC979","v":0},{"$f":"BL901*$AC979","v":0},{"$f":"BM901*$AC979","v":0},{"$f":"BN901*$AC979","v":0},{"$f":"BO901*$AC979","v":0},{"$f":"BP901*$AC979","v":0},{"$f":"BQ901*$AC979","v":0},{"$f":"BR901*$AC979","v":0},{"$f":"BS901*$AC979","v":0},{"$f":"BT901*$AC979","v":0},{"$f":"BU901*$AC979","v":0},{"$f":"BV901*$AC979","v":0},{"$f":"BW901*$AC979","v":0},{"$f":"BX901*$AC979","v":0},{"$f":"BY901*$AC979","v":0},{"$f":"BZ901*$AC979","v":0},{"$f":"CA901*$AC979","v":0},{"$f":"CB901*$AC979","v":0},{"$f":"CC901*$AC979","v":0},{"$f":"CD901*$AC979","v":0},{"$f":"CE901*$AC979","v":0},{"$f":"CF901*$AC979","v":0},{"$f":"CG901*$AC979","v":0},{"$f":"CH901*$AC979","v":0},{"$f":"CI901*$AC979","v":0},{"$f":"CJ901*$AC979","v":0},{"$f":"CK901*$AC979","v":0},{"$f":"CL901*$AC979","v":0},{"$f":"CM901*$AC979","v":0},{"$f":"CN901*$AC979","v":0},{"$f":"CO901*$AC979","v":0},{"$f":"CP901*$AC979","v":0},{"$f":"CQ901*$AC979","v":0}]
["GGFA_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D997,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E997=F997,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AD980","v":0},{"$f":"V901*$AD980","v":0},{"$f":"W901*$AD980","v":0},{"$f":"X901*$AD980","v":0},{"$f":"Y901*$AD980","v":0},{"$f":"Z901*$AD980","v":0},{"$f":"AA901*$AD980","v":0},{"$f":"AB901*$AD980","v":8.7567603219891044E-2},{"$f":"AC901*$AD980","v":8.7567603219891044E-2},{"$f":"AD901*$AD980","v":8.7567603219891044E-2},{"$f":"AE901*$AD980","v":8.7567603219891044E-2},{"$f":"AF901*$AD980","v":8.7567603219891044E-2},{"$f":"AG901*$AD980","v":8.7567603219891044E-2},{"$f":"AH901*$AD980","v":8.7567603219891044E-2},{"$f":"AI901*$AD980","v":8.7567603219891044E-2},{"$f":"AJ901*$AD980","v":8.7567603219891044E-2},{"$f":"AK901*$AD980","v":8.7567603219891044E-2},{"$f":"AL901*$AD980","v":8.7567603219891044E-2},{"$f":"AM901*$AD980","v":8.7567603219891044E-2},{"$f":"AN901*$AD980","v":8.7567603219891044E-2},{"$f":"AO901*$AD980","v":8.7567603219891044E-2},{"$f":"AP901*$AD980","v":8.7567603219891044E-2},{"$f":"AQ901*$AD980","v":8.7567603219891044E-2},{"$f":"AR901*$AD980","v":8.7567603219891044E-2},{"$f":"AS901*$AD980","v":8.7567603219891044E-2},{"$f":"AT901*$AD980","v":8.7567603219891044E-2},{"$f":"AU901*$AD980","v":0},{"$f":"AV901*$AD980","v":0},{"$f":"AW901*$AD980","v":0},{"$f":"AX901*$AD980","v":0},{"$f":"AY901*$AD980","v":0},{"$f":"AZ901*$AD980","v":0},{"$f":"BA901*$AD980","v":0},{"$f":"BB901*$AD980","v":0},{"$f":"BC901*$AD980","v":0},{"$f":"BD901*$AD980","v":0},{"$f":"BE901*$AD980","v":0},{"$f":"BF901*$AD980","v":0},{"$f":"BG901*$AD980","v":0},{"$f":"BH901*$AD980","v":0},{"$f":"BI901*$AD980","v":0},{"$f":"BJ901*$AD980","v":0},{"$f":"BK901*$AD980","v":0},{"$f":"BL901*$AD980","v":0},{"$f":"BM901*$AD980","v":0},{"$f":"BN901*$AD980","v":0},{"$f":"BO901*$AD980","v":0},{"$f":"BP901*$AD980","v":0},{"$f":"BQ901*$AD980","v":0},{"$f":"BR901*$AD980","v":0},{"$f":"BS901*$AD980","v":0},{"$f":"BT901*$AD980","v":0},{"$f":"BU901*$AD980","v":0},{"$f":"BV901*$AD980","v":0},{"$f":"BW901*$AD980","v":0},{"$f":"BX901*$AD980","v":0},{"$f":"BY901*$AD980","v":0},{"$f":"BZ901*$AD980","v":0},{"$f":"CA901*$AD980","v":0},{"$f":"CB901*$AD980","v":0},{"$f":"CC901*$AD980","v":0},{"$f":"CD901*$AD980","v":0},{"$f":"CE901*$AD980","v":0},{"$f":"CF901*$AD980","v":0},{"$f":"CG901*$AD980","v":0},{"$f":"CH901*$AD980","v":0},{"$f":"CI901*$AD980","v":0},{"$f":"CJ901*$AD980","v":0},{"$f":"CK901*$AD980","v":0},{"$f":"CL901*$AD980","v":0},{"$f":"CM901*$AD980","v":0},{"$f":"CN901*$AD980","v":0},{"$f":"CO901*$AD980","v":0},{"$f":"CP901*$AD980","v":0}]
["GGFA_6_10",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D998,\"=X\")+$C$6","v":6},10,{"$f":"R887","v":6},{"$f":"R888","v":25},2033,2039,2058,{"$f":"AE885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E998=F998,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AE981","v":0},{"$f":"V901*$AE981","v":0},{"$f":"W901*$AE981","v":0},{"$f":"X901*$AE981","v":0},{"$f":"Y901*$AE981","v":0},{"$f":"Z901*$AE981","v":0},{"$f":"AA901*$AE981","v":0},{"$f":"AB901*$AE981","v":0.10105347561240263},{"$f":"AC901*$AE981","v":0.10105347561240263},{"$f":"AD901*$AE981","v":0.10105347561240263},{"$f":"AE901*$AE981","v":0.10105347561240263},{"$f":"AF901*$AE981","v":0.10105347561240263},{"$f":"AG901*$AE981","v":0.10105347561240263},{"$f":"AH901*$AE981","v":0.10105347561240263},{"$f":"AI901*$AE981","v":0.10105347561240263},{"$f":"AJ901*$AE981","v":0.10105347561240263},{"$f":"AK901*$AE981","v":0.10105347561240263},{"$f":"AL901*$AE981","v":0.10105347561240263},{"$f":"AM901*$AE981","v":0.10105347561240263},{"$f":"AN901*$AE981","v":0.10105347561240263},{"$f":"AO901*$AE981","v":0.10105347561240263},{"$f":"AP901*$AE981","v":0.10105347561240263},{"$f":"AQ901*$AE981","v":0.10105347561240263},{"$f":"AR901*$AE981","v":0.10105347561240263},{"$f":"AS901*$AE981","v":0.10105347561240263},{"$f":"AT901*$AE981","v":0.10105347561240263},{"$f":"AU901*$AE981","v":0},{"$f":"AV901*$AE981","v":0},{"$f":"AW901*$AE981","v":0},{"$f":"AX901*$AE981","v":0},{"$f":"AY901*$AE981","v":0},{"$f":"AZ901*$AE981","v":0},{"$f":"BA901*$AE981","v":0},{"$f":"BB901*$AE981","v":0},{"$f":"BC901*$AE981","v":0},{"$f":"BD901*$AE981","v":0},{"$f":"BE901*$AE981","v":0},{"$f":"BF901*$AE981","v":0},{"$f":"BG901*$AE981","v":0},{"$f":"BH901*$AE981","v":0},{"$f":"BI901*$AE981","v":0},{"$f":"BJ901*$AE981","v":0},{"$f":"BK901*$AE981","v":0},{"$f":"BL901*$AE981","v":0},{"$f":"BM901*$AE981","v":0},{"$f":"BN901*$AE981","v":0},{"$f":"BO901*$AE981","v":0},{"$f":"BP901*$AE981","v":0},{"$f":"BQ901*$AE981","v":0},{"$f":"BR901*$AE981","v":0},{"$f":"BS901*$AE981","v":0},{"$f":"BT901*$AE981","v":0},{"$f":"BU901*$AE981","v":0},{"$f":"BV901*$AE981","v":0},{"$f":"BW901*$AE981","v":0},{"$f":"BX901*$AE981","v":0},{"$f":"BY901*$AE981","v":0},{"$f":"BZ901*$AE981","v":0},{"$f":"CA901*$AE981","v":0},{"$f":"CB901*$AE981","v":0},{"$f":"CC901*$AE981","v":0},{"$f":"CD901*$AE981","v":0},{"$f":"CE901*$AE981","v":0},{"$f":"CF901*$AE981","v":0},{"$f":"CG901*$AE981","v":0},{"$f":"CH901*$AE981","v":0},{"$f":"CI901*$AE981","v":0},{"$f":"CJ901*$AE981","v":0},{"$f":"CK901*$AE981","v":0},{"$f":"CL901*$AE981","v":0},{"$f":"CM901*$AE981","v":0},{"$f":"CN901*$AE981","v":0},{"$f":"CO901*$AE981","v":0}]
["GGFA_6_11",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D999,\"=X\")+$C$6","v":6},11,{"$f":"R887","v":6},{"$f":"R888","v":25},2034,2040,2059,{"$f":"AF885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E999=F999,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AF982","v":0},{"$f":"V901*$AF982","v":0},{"$f":"W901*$AF982","v":0},{"$f":"X901*$AF982","v":0},{"$f":"Y901*$AF982","v":0},{"$f":"Z901*$AF982","v":0},{"$f":"AA901*$AF982","v":0},{"$f":"AB901*$AF982","v":8.5330082582108419E-2},{"$f":"AC901*$AF982","v":8.5330082582108419E-2},{"$f":"AD901*$AF982","v":8.5330082582108419E-2},{"$f":"AE901*$AF982","v":8.5330082582108419E-2},{"$f":"AF901*$AF982","v":8.5330082582108419E-2},{"$f":"AG901*$AF982","v":8.5330082582108419E-2},{"$f":"AH901*$AF982","v":8.5330082582108419E-2},{"$f":"AI901*$AF982","v":8.5330082582108419E-2},{"$f":"AJ901*$AF982","v":8.5330082582108419E-2},{"$f":"AK901*$AF982","v":8.5330082582108419E-2},{"$f":"AL901*$AF982","v":8.5330082582108419E-2},{"$f":"AM901*$AF982","v":8.5330082582108419E-2},{"$f":"AN901*$AF982","v":8.5330082582108419E-2},{"$f":"AO901*$AF982","v":8.5330082582108419E-2},{"$f":"AP901*$AF982","v":8.5330082582108419E-2},{"$f":"AQ901*$AF982","v":8.5330082582108419E-2},{"$f":"AR901*$AF982","v":8.5330082582108419E-2},{"$f":"AS901*$AF982","v":8.5330082582108419E-2},{"$f":"AT901*$AF982","v":8.5330082582108419E-2},{"$f":"AU901*$AF982","v":0},{"$f":"AV901*$AF982","v":0},{"$f":"AW901*$AF982","v":0},{"$f":"AX901*$AF982","v":0},{"$f":"AY901*$AF982","v":0},{"$f":"AZ901*$AF982","v":0},{"$f":"BA901*$AF982","v":0},{"$f":"BB901*$AF982","v":0},{"$f":"BC901*$AF982","v":0},{"$f":"BD901*$AF982","v":0},{"$f":"BE901*$AF982","v":0},{"$f":"BF901*$AF982","v":0},{"$f":"BG901*$AF982","v":0},{"$f":"BH901*$AF982","v":0},{"$f":"BI901*$AF982","v":0},{"$f":"BJ901*$AF982","v":0},{"$f":"BK901*$AF982","v":0},{"$f":"BL901*$AF982","v":0},{"$f":"BM901*$AF982","v":0},{"$f":"BN901*$AF982","v":0},{"$f":"BO901*$AF982","v":0},{"$f":"BP901*$AF982","v":0},{"$f":"BQ901*$AF982","v":0},{"$f":"BR901*$AF982","v":0},{"$f":"BS901*$AF982","v":0},{"$f":"BT901*$AF982","v":0},{"$f":"BU901*$AF982","v":0},{"$f":"BV901*$AF982","v":0},{"$f":"BW901*$AF982","v":0},{"$f":"BX901*$AF982","v":0},{"$f":"BY901*$AF982","v":0},{"$f":"BZ901*$AF982","v":0},{"$f":"CA901*$AF982","v":0},{"$f":"CB901*$AF982","v":0},{"$f":"CC901*$AF982","v":0},{"$f":"CD901*$AF982","v":0},{"$f":"CE901*$AF982","v":0},{"$f":"CF901*$AF982","v":0},{"$f":"CG901*$AF982","v":0},{"$f":"CH901*$AF982","v":0},{"$f":"CI901*$AF982","v":0},{"$f":"CJ901*$AF982","v":0},{"$f":"CK901*$AF982","v":0},{"$f":"CL901*$AF982","v":0},{"$f":"CM901*$AF982","v":0},{"$f":"CN901*$AF982","v":0}]
["GGFA_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1000,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1000=F1000,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AG983","v":0},{"$f":"V901*$AG983","v":0},{"$f":"W901*$AG983","v":0},{"$f":"X901*$AG983","v":0},{"$f":"Y901*$AG983","v":0},{"$f":"Z901*$AG983","v":0},{"$f":"AA901*$AG983","v":0},{"$f":"AB901*$AG983","v":0},{"$f":"AC901*$AG983","v":0},{"$f":"AD901*$AG983","v":0},{"$f":"AE901*$AG983","v":0},{"$f":"AF901*$AG983","v":0},{"$f":"AG901*$AG983","v":0},{"$f":"AH901*$AG983","v":0},{"$f":"AI901*$AG983","v":0},{"$f":"AJ901*$AG983","v":0},{"$f":"AK901*$AG983","v":0},{"$f":"AL901*$AG983","v":0},{"$f":"AM901*$AG983","v":0},{"$f":"AN901*$AG983","v":0},{"$f":"AO901*$AG983","v":0},{"$f":"AP901*$AG983","v":0},{"$f":"AQ901*$AG983","v":0},{"$f":"AR901*$AG983","v":0},{"$f":"AS901*$AG983","v":0},{"$f":"AT901*$AG983","v":0},{"$f":"AU901*$AG983","v":0},{"$f":"AV901*$AG983","v":0},{"$f":"AW901*$AG983","v":0},{"$f":"AX901*$AG983","v":0},{"$f":"AY901*$AG983","v":0},{"$f":"AZ901*$AG983","v":0},{"$f":"BA901*$AG983","v":0},{"$f":"BB901*$AG983","v":0},{"$f":"BC901*$AG983","v":0},{"$f":"BD901*$AG983","v":0},{"$f":"BE901*$AG983","v":0},{"$f":"BF901*$AG983","v":0},{"$f":"BG901*$AG983","v":0},{"$f":"BH901*$AG983","v":0},{"$f":"BI901*$AG983","v":0},{"$f":"BJ901*$AG983","v":0},{"$f":"BK901*$AG983","v":0},{"$f":"BL901*$AG983","v":0},{"$f":"BM901*$AG983","v":0},{"$f":"BN901*$AG983","v":0},{"$f":"BO901*$AG983","v":0},{"$f":"BP901*$AG983","v":0},{"$f":"BQ901*$AG983","v":0},{"$f":"BR901*$AG983","v":0},{"$f":"BS901*$AG983","v":0},{"$f":"BT901*$AG983","v":0},{"$f":"BU901*$AG983","v":0},{"$f":"BV901*$AG983","v":0},{"$f":"BW901*$AG983","v":0},{"$f":"BX901*$AG983","v":0},{"$f":"BY901*$AG983","v":0},{"$f":"BZ901*$AG983","v":0},{"$f":"CA901*$AG983","v":0},{"$f":"CB901*$AG983","v":0},{"$f":"CC901*$AG983","v":0},{"$f":"CD901*$AG983","v":0},{"$f":"CE901*$AG983","v":0},{"$f":"CF901*$AG983","v":0},{"$f":"CG901*$AG983","v":0},{"$f":"CH901*$AG983","v":0},{"$f":"CI901*$AG983","v":0},{"$f":"CJ901*$AG983","v":0},{"$f":"CK901*$AG983","v":0},{"$f":"CL901*$AG983","v":0},{"$f":"CM901*$AG983","v":0}]
["GGFA_6_13",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1001,\"=X\")+$C$6","v":6},13,{"$f":"R887","v":6},{"$f":"R888","v":25},2036,2042,2061,{"$f":"AH885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1001=F1001,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AH984","v":0},{"$f":"V901*$AH984","v":0},{"$f":"W901*$AH984","v":0},{"$f":"X901*$AH984","v":0},{"$f":"Y901*$AH984","v":0},{"$f":"Z901*$AH984","v":0},{"$f":"AA901*$AH984","v":0},{"$f":"AB901*$AH984","v":0},{"$f":"AC901*$AH984","v":0},{"$f":"AD901*$AH984","v":0},{"$f":"AE901*$AH984","v":0},{"$f":"AF901*$AH984","v":0},{"$f":"AG901*$AH984","v":0},{"$f":"AH901*$AH984","v":0},{"$f":"AI901*$AH984","v":0},{"$f":"AJ901*$AH984","v":0},{"$f":"AK901*$AH984","v":0},{"$f":"AL901*$AH984","v":0},{"$f":"AM901*$AH984","v":0},{"$f":"AN901*$AH984","v":0},{"$f":"AO901*$AH984","v":0},{"$f":"AP901*$AH984","v":0},{"$f":"AQ901*$AH984","v":0},{"$f":"AR901*$AH984","v":0},{"$f":"AS901*$AH984","v":0},{"$f":"AT901*$AH984","v":0},{"$f":"AU901*$AH984","v":0},{"$f":"AV901*$AH984","v":0},{"$f":"AW901*$AH984","v":0},{"$f":"AX901*$AH984","v":0},{"$f":"AY901*$AH984","v":0},{"$f":"AZ901*$AH984","v":0},{"$f":"BA901*$AH984","v":0},{"$f":"BB901*$AH984","v":0},{"$f":"BC901*$AH984","v":0},{"$f":"BD901*$AH984","v":0},{"$f":"BE901*$AH984","v":0},{"$f":"BF901*$AH984","v":0},{"$f":"BG901*$AH984","v":0},{"$f":"BH901*$AH984","v":0},{"$f":"BI901*$AH984","v":0},{"$f":"BJ901*$AH984","v":0},{"$f":"BK901*$AH984","v":0},{"$f":"BL901*$AH984","v":0},{"$f":"BM901*$AH984","v":0},{"$f":"BN901*$AH984","v":0},{"$f":"BO901*$AH984","v":0},{"$f":"BP901*$AH984","v":0},{"$f":"BQ901*$AH984","v":0},{"$f":"BR901*$AH984","v":0},{"$f":"BS901*$AH984","v":0},{"$f":"BT901*$AH984","v":0},{"$f":"BU901*$AH984","v":0},{"$f":"BV901*$AH984","v":0},{"$f":"BW901*$AH984","v":0},{"$f":"BX901*$AH984","v":0},{"$f":"BY901*$AH984","v":0},{"$f":"BZ901*$AH984","v":0},{"$f":"CA901*$AH984","v":0},{"$f":"CB901*$AH984","v":0},{"$f":"CC901*$AH984","v":0},{"$f":"CD901*$AH984","v":0},{"$f":"CE901*$AH984","v":0},{"$f":"CF901*$AH984","v":0},{"$f":"CG901*$AH984","v":0},{"$f":"CH901*$AH984","v":0},{"$f":"CI901*$AH984","v":0},{"$f":"CJ901*$AH984","v":0},{"$f":"CK901*$AH984","v":0},{"$f":"CL901*$AH984","v":0}]
["GGFA_6_14",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1002,\"=X\")+$C$6","v":6},14,{"$f":"R887","v":6},{"$f":"R888","v":25},2037,2043,2062,{"$f":"AI885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1002=F1002,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AI985","v":0},{"$f":"V901*$AI985","v":0},{"$f":"W901*$AI985","v":0},{"$f":"X901*$AI985","v":0},{"$f":"Y901*$AI985","v":0},{"$f":"Z901*$AI985","v":0},{"$f":"AA901*$AI985","v":0},{"$f":"AB901*$AI985","v":0},{"$f":"AC901*$AI985","v":0},{"$f":"AD901*$AI985","v":0},{"$f":"AE901*$AI985","v":0},{"$f":"AF901*$AI985","v":0},{"$f":"AG901*$AI985","v":0},{"$f":"AH901*$AI985","v":0},{"$f":"AI901*$AI985","v":0},{"$f":"AJ901*$AI985","v":0},{"$f":"AK901*$AI985","v":0},{"$f":"AL901*$AI985","v":0},{"$f":"AM901*$AI985","v":0},{"$f":"AN901*$AI985","v":0},{"$f":"AO901*$AI985","v":0},{"$f":"AP901*$AI985","v":0},{"$f":"AQ901*$AI985","v":0},{"$f":"AR901*$AI985","v":0},{"$f":"AS901*$AI985","v":0},{"$f":"AT901*$AI985","v":0},{"$f":"AU901*$AI985","v":0},{"$f":"AV901*$AI985","v":0},{"$f":"AW901*$AI985","v":0},{"$f":"AX901*$AI985","v":0},{"$f":"AY901*$AI985","v":0},{"$f":"AZ901*$AI985","v":0},{"$f":"BA901*$AI985","v":0},{"$f":"BB901*$AI985","v":0},{"$f":"BC901*$AI985","v":0},{"$f":"BD901*$AI985","v":0},{"$f":"BE901*$AI985","v":0},{"$f":"BF901*$AI985","v":0},{"$f":"BG901*$AI985","v":0},{"$f":"BH901*$AI985","v":0},{"$f":"BI901*$AI985","v":0},{"$f":"BJ901*$AI985","v":0},{"$f":"BK901*$AI985","v":0},{"$f":"BL901*$AI985","v":0},{"$f":"BM901*$AI985","v":0},{"$f":"BN901*$AI985","v":0},{"$f":"BO901*$AI985","v":0},{"$f":"BP901*$AI985","v":0},{"$f":"BQ901*$AI985","v":0},{"$f":"BR901*$AI985","v":0},{"$f":"BS901*$AI985","v":0},{"$f":"BT901*$AI985","v":0},{"$f":"BU901*$AI985","v":0},{"$f":"BV901*$AI985","v":0},{"$f":"BW901*$AI985","v":0},{"$f":"BX901*$AI985","v":0},{"$f":"BY901*$AI985","v":0},{"$f":"BZ901*$AI985","v":0},{"$f":"CA901*$AI985","v":0},{"$f":"CB901*$AI985","v":0},{"$f":"CC901*$AI985","v":0},{"$f":"CD901*$AI985","v":0},{"$f":"CE901*$AI985","v":0},{"$f":"CF901*$AI985","v":0},{"$f":"CG901*$AI985","v":0},{"$f":"CH901*$AI985","v":0},{"$f":"CI901*$AI985","v":0},{"$f":"CJ901*$AI985","v":0},{"$f":"CK901*$AI985","v":0}]
["GGFA_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1003,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1003=F1003,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U901*$AJ986","v":0},{"$f":"V901*$AJ986","v":0},{"$f":"W901*$AJ986","v":0},{"$f":"X901*$AJ986","v":0},{"$f":"Y901*$AJ986","v":0},{"$f":"Z901*$AJ986","v":0},{"$f":"AA901*$AJ986","v":0},{"$f":"AB901*$AJ986","v":0},{"$f":"AC901*$AJ986","v":0},{"$f":"AD901*$AJ986","v":0},{"$f":"AE901*$AJ986","v":0},{"$f":"AF901*$AJ986","v":0},{"$f":"AG901*$AJ986","v":0},{"$f":"AH901*$AJ986","v":0},{"$f":"AI901*$AJ986","v":0},{"$f":"AJ901*$AJ986","v":0},{"$f":"AK901*$AJ986","v":0},{"$f":"AL901*$AJ986","v":0},{"$f":"AM901*$AJ986","v":0},{"$f":"AN901*$AJ986","v":0},{"$f":"AO901*$AJ986","v":0},{"$f":"AP901*$AJ986","v":0},{"$f":"AQ901*$AJ986","v":0},{"$f":"AR901*$AJ986","v":0},{"$f":"AS901*$AJ986","v":0},{"$f":"AT901*$AJ986","v":0},{"$f":"AU901*$AJ986","v":0},{"$f":"AV901*$AJ986","v":0},{"$f":"AW901*$AJ986","v":0},{"$f":"AX901*$AJ986","v":0},{"$f":"AY901*$AJ986","v":0},{"$f":"AZ901*$AJ986","v":0},{"$f":"BA901*$AJ986","v":0},{"$f":"BB901*$AJ986","v":0},{"$f":"BC901*$AJ986","v":0},{"$f":"BD901*$AJ986","v":0},{"$f":"BE901*$AJ986","v":0},{"$f":"BF901*$AJ986","v":0},{"$f":"BG901*$AJ986","v":0},{"$f":"BH901*$AJ986","v":0},{"$f":"BI901*$AJ986","v":0},{"$f":"BJ901*$AJ986","v":0},{"$f":"BK901*$AJ986","v":0},{"$f":"BL901*$AJ986","v":0},{"$f":"BM901*$AJ986","v":0},{"$f":"BN901*$AJ986","v":0},{"$f":"BO901*$AJ986","v":0},{"$f":"BP901*$AJ986","v":0},{"$f":"BQ901*$AJ986","v":0},{"$f":"BR901*$AJ986","v":0},{"$f":"BS901*$AJ986","v":0},{"$f":"BT901*$AJ986","v":0},{"$f":"BU901*$AJ986","v":0},{"$f":"BV901*$AJ986","v":0},{"$f":"BW901*$AJ986","v":0},{"$f":"BX901*$AJ986","v":0},{"$f":"BY901*$AJ986","v":0},{"$f":"BZ901*$AJ986","v":0},{"$f":"CA901*$AJ986","v":0},{"$f":"CB901*$AJ986","v":0},{"$f":"CC901*$AJ986","v":0},{"$f":"CD901*$AJ986","v":0},{"$f":"CE901*$AJ986","v":0},{"$f":"CF901*$AJ986","v":0},{"$f":"CG901*$AJ986","v":0},{"$f":"CH901*$AJ986","v":0},{"$f":"CI901*$AJ986","v":0},{"$f":"CJ901*$AJ986","v":0}]
["HEAD_GGEI_6_",null,{"$f":"COUNTIF(D$1:D1004,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_GGEI","Interest"]
["GGEI_6_0",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1005,\"=X\")+$C$6","v":6},0,{"$f":"R887","v":6},{"$f":"R888","v":25},{"$f":"ProjYr+D1005","v":2023},{"$f":"G1005+E1005","v":2029},{"$f":"G1005+F1005","v":2048},{"$f":"U885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E988=F988,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI","In the year of issuance, interest is determined as the applicable interest rate times the amount of debt issued that year (this only produces non-zero values if the instrument is semiannual, with one payment in the year of issuance). Afterward, the interest bill is determined as the applicable interest rate times debt outstanding at the end of the previous year.",null,null,{"$f":"U903*U971","v":0},{"$f":"V903*IF($O1005=1,U971,AVERAGE(U971:V971))","v":3.7377837398376003E-2},{"$f":"W903*IF($O1005=1,V971,AVERAGE(V971:W971))","v":3.7377837398376003E-2},{"$f":"X903*IF($O1005=1,W971,AVERAGE(W971:X971))","v":3.7377837398376003E-2},{"$f":"Y903*IF($O1005=1,X971,AVERAGE(X971:Y971))","v":3.7377837398376003E-2},{"$f":"Z903*IF($O1005=1,Y971,AVERAGE(Y971:Z971))","v":3.7377837398376003E-2},{"$f":"AA903*IF($O1005=1,Z971,AVERAGE(Z971:AA971))","v":3.7377837398376003E-2},{"$f":"AB903*IF($O1005=1,AA971,AVERAGE(AA971:AB971))","v":3.7377837398376003E-2},{"$f":"AC903*IF($O1005=1,AB971,AVERAGE(AB971:AC971))","v":3.5410582798461473E-2},{"$f":"AD903*IF($O1005=1,AC971,AVERAGE(AC971:AD971))","v":3.3443328198546944E-2},{"$f":"AE903*IF($O1005=1,AD971,AVERAGE(AD971:AE971))","v":3.1476073598632415E-2},{"$f":"AF903*IF($O1005=1,AE971,AVERAGE(AE971:AF971))","v":2.9508818998717892E-2},{"$f":"AG903*IF($O1005=1,AF971,AVERAGE(AF971:AG971))","v":2.7541564398803363E-2},{"$f":"AH903*IF($O1005=1,AG971,AVERAGE(AG971:AH971))","v":2.5574309798888837E-2},{"$f":"AI903*IF($O1005=1,AH971,AVERAGE(AH971:AI971))","v":2.3607055198974308E-2},{"$f":"AJ903*IF($O1005=1,AI971,AVERAGE(AI971:AJ971))","v":2.1639800599059782E-2},{"$f":"AK903*IF($O1005=1,AJ971,AVERAGE(AJ971:AK971))","v":1.9672545999145252E-2},{"$f":"AL903*IF($O1005=1,AK971,AVERAGE(AK971:AL971))","v":1.7705291399230726E-2},{"$f":"AM903*IF($O1005=1,AL971,AVERAGE(AL971:AM971))","v":1.57380367993162E-2},{"$f":"AN903*IF($O1005=1,AM971,AVERAGE(AM971:AN971))","v":1.3770782199401673E-2},{"$f":"AO903*IF($O1005=1,AN971,AVERAGE(AN971:AO971))","v":1.1803527599487147E-2},{"$f":"AP903*IF($O1005=1,AO971,AVERAGE(AO971:AP971))","v":9.8362729995726227E-3},{"$f":"AQ903*IF($O1005=1,AP971,AVERAGE(AP971:AQ971))","v":7.8690183996580967E-3},{"$f":"AR903*IF($O1005=1,AQ971,AVERAGE(AQ971:AR971))","v":5.9017637997435708E-3},{"$f":"AS903*IF($O1005=1,AR971,AVERAGE(AR971:AS971))","v":3.9345091998290449E-3},{"$f":"AT903*IF($O1005=1,AS971,AVERAGE(AS971:AT971))","v":1.9672545999145185E-3},{"$f":"AU903*IF($O1005=1,AT971,AVERAGE(AT971:AU971))","v":0},{"$f":"AV903*IF($O1005=1,AU971,AVERAGE(AU971:AV971))","v":0},{"$f":"AW903*IF($O1005=1,AV971,AVERAGE(AV971:AW971))","v":0},{"$f":"AX903*IF($O1005=1,AW971,AVERAGE(AW971:AX971))","v":0},{"$f":"AY903*IF($O1005=1,AX971,AVERAGE(AX971:AY971))","v":0},{"$f":"AZ903*IF($O1005=1,AY971,AVERAGE(AY971:AZ971))","v":0},{"$f":"BA903*IF($O1005=1,AZ971,AVERAGE(AZ971:BA971))","v":0},{"$f":"BB903*IF($O1005=1,BA971,AVERAGE(BA971:BB971))","v":0},{"$f":"BC903*IF($O1005=1,BB971,AVERAGE(BB971:BC971))","v":0},{"$f":"BD903*IF($O1005=1,BC971,AVERAGE(BC971:BD971))","v":0},{"$f":"BE903*IF($O1005=1,BD971,AVERAGE(BD971:BE971))","v":0},{"$f":"BF903*IF($O1005=1,BE971,AVERAGE(BE971:BF971))","v":0},{"$f":"BG903*IF($O1005=1,BF971,AVERAGE(BF971:BG971))","v":0},{"$f":"BH903*IF($O1005=1,BG971,AVERAGE(BG971:BH971))","v":0},{"$f":"BI903*IF($O1005=1,BH971,AVERAGE(BH971:BI971))","v":0},{"$f":"BJ903*IF($O1005=1,BI971,AVERAGE(BI971:BJ971))","v":0},{"$f":"BK903*IF($O1005=1,BJ971,AVERAGE(BJ971:BK971))","v":0},{"$f":"BL903*IF($O1005=1,BK971,AVERAGE(BK971:BL971))","v":0},{"$f":"BM903*IF($O1005=1,BL971,AVERAGE(BL971:BM971))","v":0},{"$f":"BN903*IF($O1005=1,BM971,AVERAGE(BM971:BN971))","v":0},{"$f":"BO903*IF($O1005=1,BN971,AVERAGE(BN971:BO971))","v":0},{"$f":"BP903*IF($O1005=1,BO971,AVERAGE(BO971:BP971))","v":0},{"$f":"BQ903*IF($O1005=1,BP971,AVERAGE(BP971:BQ971))","v":0},{"$f":"BR903*IF($O1005=1,BQ971,AVERAGE(BQ971:BR971))","v":0},{"$f":"BS903*IF($O1005=1,BR971,AVERAGE(BR971:BS971))","v":0},{"$f":"BT903*IF($O1005=1,BS971,AVERAGE(BS971:BT971))","v":0},{"$f":"BU903*IF($O1005=1,BT971,AVERAGE(BT971:BU971))","v":0},{"$f":"BV903*IF($O1005=1,BU971,AVERAGE(BU971:BV971))","v":0},{"$f":"BW903*IF($O1005=1,BV971,AVERAGE(BV971:BW971))","v":0},{"$f":"BX903*IF($O1005=1,BW971,AVERAGE(BW971:BX971))","v":0},{"$f":"BY903*IF($O1005=1,BX971,AVERAGE(BX971:BY971))","v":0},{"$f":"BZ903*IF($O1005=1,BY971,AVERAGE(BY971:BZ971))","v":0},{"$f":"CA903*IF($O1005=1,BZ971,AVERAGE(BZ971:CA971))","v":0},{"$f":"CB903*IF($O1005=1,CA971,AVERAGE(CA971:CB971))","v":0},{"$f":"CC903*IF($O1005=1,CB971,AVERAGE(CB971:CC971))","v":0},{"$f":"CD903*IF($O1005=1,CC971,AVERAGE(CC971:CD971))","v":0},{"$f":"CE903*IF($O1005=1,CD971,AVERAGE(CD971:CE971))","v":0},{"$f":"CF903*IF($O1005=1,CE971,AVERAGE(CE971:CF971))","v":0},{"$f":"CG903*IF($O1005=1,CF971,AVERAGE(CF971:CG971))","v":0},{"$f":"CH903*IF($O1005=1,CG971,AVERAGE(CG971:CH971))","v":0},{"$f":"CI903*IF($O1005=1,CH971,AVERAGE(CH971:CI971))","v":0},{"$f":"CJ903*IF($O1005=1,CI971,AVERAGE(CI971:CJ971))","v":0},{"$f":"CK903*IF($O1005=1,CJ971,AVERAGE(CJ971:CK971))","v":0},{"$f":"CL903*IF($O1005=1,CK971,AVERAGE(CK971:CL971))","v":0},{"$f":"CM903*IF($O1005=1,CL971,AVERAGE(CL971:CM971))","v":0},{"$f":"CN903*IF($O1005=1,CM971,AVERAGE(CM971:CN971))","v":0},{"$f":"CO903*IF($O1005=1,CN971,AVERAGE(CN971:CO971))","v":0},{"$f":"CP903*IF($O1005=1,CO971,AVERAGE(CO971:CP971))","v":0},{"$f":"CQ903*IF($O1005=1,CP971,AVERAGE(CP971:CQ971))","v":0},{"$f":"CR903*IF($O1005=1,CQ971,AVERAGE(CQ971:CR971))","v":0},{"$f":"CS903*IF($O1005=1,CR971,AVERAGE(CR971:CS971))","v":0},{"$f":"CT903*IF($O1005=1,CS971,AVERAGE(CS971:CT971))","v":0},{"$f":"CU903*IF($O1005=1,CT971,AVERAGE(CT971:CU971))","v":0},{"$f":"CV903*IF($O1005=1,CU971,AVERAGE(CU971:CV971))","v":0},{"$f":"CW903*IF($O1005=1,CV971,AVERAGE(CV971:CW971))","v":0},{"$f":"CX903*IF($O1005=1,CW971,AVERAGE(CW971:CX971))","v":0},{"$f":"CY903*IF($O1005=1,CX971,AVERAGE(CX971:CY971))","v":0}]
["GGEI_6_1",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1006,\"=X\")+$C$6","v":6},1,{"$f":"R887","v":6},{"$f":"R888","v":25},2024,2030,2049,{"$f":"V885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E989=F989,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,{"$f":"V904*V972","v":0},{"$f":"W904*IF($O1006=1,V972,AVERAGE(V972:W972))","v":5.7566438674585996E-2},5.7566438674585996E-2,5.7566438674585996E-2,5.7566438674585996E-2,5.7566438674585996E-2,5.7566438674585996E-2,5.7566438674585996E-2,5.4536626112765683E-2,5.1506813550945378E-2,4.8477000989125066E-2,4.5447188427304754E-2,4.2417375865484441E-2,3.9387563303664129E-2,3.635775074184381E-2,3.3327938180023498E-2,3.0298125618203182E-2,2.7268313056382866E-2,2.423850049456255E-2,2.1208687932742235E-2,1.8178875370921919E-2,1.5149062809101603E-2,1.2119250247281289E-2,9.0894376854609733E-3,6.0596251236406575E-3,3.0298125618203422E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1007,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E990=F990,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,{"$f":"W905*W973","v":0},{"$f":"X905*IF($O1007=1,W973,AVERAGE(W973:X973))","v":2.3504153098489203E-2},2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.3504153098489203E-2,2.2267092409095034E-2,2.1030031719700869E-2,1.9792971030306698E-2,1.8555910340912529E-2,1.7318849651518361E-2,1.6081788962124192E-2,1.4844728272730021E-2,1.3607667583335852E-2,1.2370606893941682E-2,1.1133546204547514E-2,9.8964855151533453E-3,8.6594248257591769E-3,7.4223641363650086E-3,6.1853034469708402E-3,4.9482427575766718E-3,3.7111820681825038E-3,2.474121378788335E-3,1.2370606893941666E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_3",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1008,\"=X\")+$C$6","v":6},3,{"$f":"R887","v":6},{"$f":"R888","v":25},2026,2032,2051,{"$f":"X885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E991=F991,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,{"$f":"X906*X974","v":0},8.8295501154033396E-2,8.8295501154033396E-2,8.8295501154033396E-2,8.8295501154033396E-2,8.8295501154033396E-2,8.8295501154033396E-2,8.8295501154033396E-2,8.3648369514347426E-2,7.900123787466147E-2,7.4354106234975501E-2,6.9706974595289531E-2,6.5059842955603561E-2,6.0412711315917599E-2,5.5765579676231636E-2,5.1118448036545666E-2,4.6471316396859697E-2,4.1824184757173734E-2,3.7177053117487764E-2,3.2529921477801801E-2,2.7882789838115835E-2,2.3235658198429869E-2,1.8588526558743899E-2,1.394139491905793E-2,9.2942632793719619E-3,4.6471316396859939E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_4",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1009,\"=X\")+$C$6","v":6},4,{"$f":"R887","v":6},{"$f":"R888","v":25},2027,2033,2052,{"$f":"Y885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E992=F992,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,{"$f":"Y907*Y975","v":0},3.6650450823268399E-2,3.6650450823268399E-2,3.6650450823268399E-2,3.6650450823268399E-2,3.6650450823268399E-2,3.6650450823268399E-2,3.6650450823268399E-2,3.4721479727306909E-2,3.2792508631345411E-2,3.0863537535383921E-2,2.8934566439422427E-2,2.7005595343460934E-2,2.507662424749944E-2,2.3147653151537946E-2,2.1218682055576452E-2,1.9289710959614959E-2,1.7360739863653465E-2,1.5431768767691971E-2,1.3502797671730477E-2,1.1573826575768983E-2,9.6448554798074897E-3,7.715884383845995E-3,5.7869132878844995E-3,3.8579421919230053E-3,1.9289710959615103E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1010,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E993=F993,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,{"$f":"Z908*Z976","v":0},2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.8361545563611E-2,2.6868832639210423E-2,2.5376119714809846E-2,2.3883406790409269E-2,2.2390693866008695E-2,2.0897980941608118E-2,1.9405268017207537E-2,1.791255509280696E-2,1.641984216840638E-2,1.4927129244005801E-2,1.3434416319605222E-2,1.1941703395204645E-2,1.0448990470804066E-2,8.956277546403487E-3,7.4635646220029073E-3,5.9708516976023284E-3,4.4781387732017496E-3,2.9854258488011712E-3,1.4927129244005921E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_6",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1011,\"=X\")+$C$6","v":6},6,{"$f":"R887","v":6},{"$f":"R888","v":25},2029,2035,2054,{"$f":"AA885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E994=F994,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,{"$f":"AA909*AA977","v":0},2.9326000636336599E-2,2.9326000636336599E-2,2.9326000636336599E-2,2.9326000636336599E-2,2.9326000636336599E-2,2.9326000636336599E-2,2.9326000636336599E-2,2.7782526918634677E-2,2.6239053200932751E-2,2.4695579483230829E-2,2.3152105765528903E-2,2.1608632047826978E-2,2.0065158330125055E-2,1.852168461242313E-2,1.6978210894721204E-2,1.5434737177019276E-2,1.3891263459317349E-2,1.2347789741615423E-2,1.0804316023913496E-2,9.26084230621157E-3,7.7173685885096434E-3,6.1738948708077168E-3,4.6304211531057902E-3,3.086947435403864E-3,1.5434737177019379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_7",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1012,\"=X\")+$C$6","v":6},7,{"$f":"R887","v":6},{"$f":"R888","v":25},2030,2036,2055,{"$f":"AB885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E995=F995,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,{"$f":"AB910*AB978","v":0},5.8830823490763601E-2,5.8830823490763601E-2,5.8830823490763601E-2,5.8830823490763601E-2,5.8830823490763601E-2,5.8830823490763601E-2,5.8830823490763601E-2,5.5734464359670784E-2,5.263810522857796E-2,4.9541746097485129E-2,4.6445386966392305E-2,4.3349027835299481E-2,4.0252668704206657E-2,3.7156309573113833E-2,3.4059950442021016E-2,3.0963591310928195E-2,2.7867232179835374E-2,2.4770873048742554E-2,2.1674513917649733E-2,1.8578154786556913E-2,1.5481795655464091E-2,1.238543652437127E-2,9.2890773932784495E-3,6.1927182621856281E-3,3.0963591310928075E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1013,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E996=F996,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC911*AC979","v":0},5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,5.1777836864712601E-2,4.9052687556043521E-2,4.6327538247374442E-2,4.3602388938705355E-2,4.0877239630036276E-2,3.8152090321367189E-2,3.5426941012698103E-2,3.2701791704029017E-2,2.9976642395359934E-2,2.7251493086690847E-2,2.4526343778021761E-2,2.1801194469352674E-2,1.9076045160683591E-2,1.6350895852014508E-2,1.3625746543345424E-2,1.0900597234676339E-2,8.1754479260072559E-3,5.450298617338172E-3,2.7251493086690877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1014,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E997=F997,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD912*AD980","v":0},3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.3275689223558599E-2,3.1524337159160781E-2,2.9772985094762956E-2,2.8021633030365135E-2,2.6270280965967313E-2,2.4518928901569492E-2,2.276757683717167E-2,2.1016224772773845E-2,1.9264872708376023E-2,1.7513520643978202E-2,1.576216857958038E-2,1.4010816515182559E-2,1.2259464450784737E-2,1.0508112386386914E-2,8.756760321989094E-3,7.0054082575912724E-3,5.2540561931934517E-3,3.5027041287956306E-3,1.7513520643978099E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_10",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1015,\"=X\")+$C$6","v":6},10,{"$f":"R887","v":6},{"$f":"R888","v":25},2033,2039,2058,{"$f":"AE885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E998=F998,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE913*AE981","v":0},3.8400320732713003E-2,3.8400320732713003E-2,3.8400320732713003E-2,3.8400320732713003E-2,3.8400320732713003E-2,3.8400320732713003E-2,3.8400320732713003E-2,3.6379251220464946E-2,3.4358181708216896E-2,3.233711219596884E-2,3.031604268372079E-2,2.8294973171472736E-2,2.6273903659224686E-2,2.4252834146976633E-2,2.223176463472858E-2,2.0210695122480526E-2,1.8189625610232473E-2,1.616855609798442E-2,1.4147486585736368E-2,1.2126417073488317E-2,1.0105347561240263E-2,8.0842780489922099E-3,6.0632085367441583E-3,4.0421390244961049E-3,2.0210695122480525E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_11",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1016,\"=X\")+$C$6","v":6},11,{"$f":"R887","v":6},{"$f":"R888","v":25},2034,2040,2059,{"$f":"AF885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E999=F999,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF914*AF982","v":0},{"$f":"AG914*IF($O1016=1,AF982,AVERAGE(AF982:AG982))","v":3.24254313812012E-2},{"$f":"AH914*IF($O1016=1,AG982,AVERAGE(AG982:AH982))","v":3.24254313812012E-2},{"$f":"AI914*IF($O1016=1,AH982,AVERAGE(AH982:AI982))","v":3.24254313812012E-2},{"$f":"AJ914*IF($O1016=1,AI982,AVERAGE(AI982:AJ982))","v":3.24254313812012E-2},{"$f":"AK914*IF($O1016=1,AJ982,AVERAGE(AJ982:AK982))","v":3.24254313812012E-2},3.24254313812012E-2,3.24254313812012E-2,3.0718829729559034E-2,2.9012228077916868E-2,2.7305626426274699E-2,2.559902477463253E-2,2.3892423122990364E-2,2.2185821471348195E-2,2.0479219819706029E-2,1.8772618168063859E-2,1.7066016516421693E-2,1.5359414864779524E-2,1.3652813213137356E-2,1.1946211561495189E-2,1.0239609909853021E-2,8.5330082582108519E-3,6.8264066065686843E-3,5.1198049549265167E-3,3.4132033032843487E-3,1.70660165164218E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1017,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1000=F1000,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG915*AG983","v":0},{"$f":"AH915*IF($O1017=1,AG983,AVERAGE(AG983:AH983))","v":0},{"$f":"AI915*IF($O1017=1,AH983,AVERAGE(AH983:AI983))","v":0},{"$f":"AJ915*IF($O1017=1,AI983,AVERAGE(AI983:AJ983))","v":0},{"$f":"AK915*IF($O1017=1,AJ983,AVERAGE(AJ983:AK983))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_13",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1018,\"=X\")+$C$6","v":6},13,{"$f":"R887","v":6},{"$f":"R888","v":25},2036,2042,2061,{"$f":"AH885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1001=F1001,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH916*AH984","v":0},{"$f":"AI916*IF($O1018=1,AH984,AVERAGE(AH984:AI984))","v":0},{"$f":"AJ916*IF($O1018=1,AI984,AVERAGE(AI984:AJ984))","v":0},{"$f":"AK916*IF($O1018=1,AJ984,AVERAGE(AJ984:AK984))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q1019&\"_\"&C1019&\"_\"&D1019","v":"GGEI_6_14"},{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1019,\"=X\")+$C$6","v":6},14,{"$f":"R887","v":6},{"$f":"R888","v":25},2037,2043,2062,{"$f":"AI885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1002=F1002,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI917*AI985","v":0},{"$f":"AJ917*IF($O1019=1,AI985,AVERAGE(AI985:AJ985))","v":0},{"$f":"AK917*IF($O1019=1,AJ985,AVERAGE(AJ985:AK985))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1020,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1003=F1003,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ918*AJ986","v":0},{"$f":"AK918*IF($O1020=1,AJ986,AVERAGE(AJ986:AK986))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HEAD_EFF_IR_6_",null,{"$f":"COUNTIF(D$1:D1021,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_EFF_IR","Contribution to effective interest rate"]
["EFF_IR_6_0",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1022,\"=X\")+$C$6","v":6},0,{"$f":"R887","v":6},{"$f":"R888","v":25},{"$f":"ProjYr+D1022","v":2023},{"$f":"G1022+E1022","v":2029},{"$f":"G1022+F1022","v":2048},{"$f":"U885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E988=F988,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR","This is the contribution to the effective interest rate for this currency denomination of debt (e.g. applicable interest rate x this instrument's share of debt in this currency denomination). It is used for the purposes of calibrating the stress tests.",null,null,{"$f":"IF(U1039=0,0,U903*U1039/(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(V1039=0,0,V903*V1039/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(W1039=0,0,W903*W1039/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(X1039=0,0,X903*X1039/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(Y1039=0,0,Y903*Y1039/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(Z1039=0,0,Z903*Z1039/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AA1039=0,0,AA903*AA1039/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AB1039=0,0,AB903*AB1039/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AC1039=0,0,AC903*AC1039/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AD1039=0,0,AD903*AD1039/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AE1039=0,0,AE903*AE1039/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":2.9999999999999995E-2},{"$f":"IF(AF1039=0,0,AF903*AF1039/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AG1039=0,0,AG903*AG1039/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AH1039=0,0,AH903*AH1039/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AI1039=0,0,AI903*AI1039/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AJ1039=0,0,AJ903*AJ1039/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AK1039=0,0,AK903*AK1039/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":2.9999999999999995E-2},{"$f":"IF(AL1039=0,0,AL903*AL1039/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AM1039=0,0,AM903*AM1039/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AN1039=0,0,AN903*AN1039/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AO1039=0,0,AO903*AO1039/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":2.9999999999999995E-2},{"$f":"IF(AP1039=0,0,AP903*AP1039/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AQ1039=0,0,AQ903*AQ1039/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AR1039=0,0,AR903*AR1039/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":3.0000000000000002E-2},{"$f":"IF(AS1039=0,0,AS903*AS1039/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AT1039=0,0,AT903*AT1039/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0.03},{"$f":"IF(AU1039=0,0,AU903*AU1039/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(AV1039=0,0,AV903*AV1039/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(AW1039=0,0,AW903*AW1039/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(AX1039=0,0,AX903*AX1039/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(AY1039=0,0,AY903*AY1039/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(AZ1039=0,0,AZ903*AZ1039/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BA1039=0,0,BA903*BA1039/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BB1039=0,0,BB903*BB1039/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BC1039=0,0,BC903*BC1039/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BD1039=0,0,BD903*BD1039/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BE1039=0,0,BE903*BE1039/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BF1039=0,0,BF903*BF1039/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BG1039=0,0,BG903*BG1039/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BH1039=0,0,BH903*BH1039/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BI1039=0,0,BI903*BI1039/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BJ1039=0,0,BJ903*BJ1039/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BK1039=0,0,BK903*BK1039/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BL1039=0,0,BL903*BL1039/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BM1039=0,0,BM903*BM1039/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BN1039=0,0,BN903*BN1039/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BO1039=0,0,BO903*BO1039/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BP1039=0,0,BP903*BP1039/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BQ1039=0,0,BQ903*BQ1039/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BR1039=0,0,BR903*BR1039/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BS1039=0,0,BS903*BS1039/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BT1039=0,0,BT903*BT1039/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BU1039=0,0,BU903*BU1039/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BV1039=0,0,BV903*BV1039/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BW1039=0,0,BW903*BW1039/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BX1039=0,0,BX903*BX1039/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BY1039=0,0,BY903*BY1039/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(BZ1039=0,0,BZ903*BZ1039/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CA1039=0,0,CA903*CA1039/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CB1039=0,0,CB903*CB1039/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CC1039=0,0,CC903*CC1039/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CD1039=0,0,CD903*CD1039/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CE1039=0,0,CE903*CE1039/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CF1039=0,0,CF903*CF1039/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CG1039=0,0,CG903*CG1039/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CH1039=0,0,CH903*CH1039/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CI1039=0,0,CI903*CI1039/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CJ1039=0,0,CJ903*CJ1039/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CK1039=0,0,CK903*CK1039/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CL1039=0,0,CL903*CL1039/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CM1039=0,0,CM903*CM1039/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CN1039=0,0,CN903*CN1039/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CO1039=0,0,CO903*CO1039/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CP1039=0,0,CP903*CP1039/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CQ1039=0,0,CQ903*CQ1039/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CR1039=0,0,CR903*CR1039/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CS1039=0,0,CS903*CS1039/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CT1039=0,0,CT903*CT1039/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CU1039=0,0,CU903*CU1039/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CV1039=0,0,CV903*CV1039/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CW1039=0,0,CW903*CW1039/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CX1039=0,0,CX903*CX1039/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0},{"$f":"IF(CY1039=0,0,CY903*CY1039/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1022,IdentFin!$K:$K,\"=\"&$K1022)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1022,ResidFin!$K:$K,\"=\"&$K1022)))","v":0}]
["EFF_IR_6_1",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1023,\"=X\")+$C$6","v":6},1,{"$f":"R887","v":6},{"$f":"R888","v":25},2024,2030,2049,{"$f":"V885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E989=F989,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,{"$f":"IF(V1040=0,0,V904*V1040/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(W1040=0,0,W904*W1040/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(X1040=0,0,X904*X1040/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(Y1040=0,0,Y904*Y1040/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(Z1040=0,0,Z904*Z1040/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AA1040=0,0,AA904*AA1040/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AB1040=0,0,AB904*AB1040/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AC1040=0,0,AC904*AC1040/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AD1040=0,0,AD904*AD1040/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AE1040=0,0,AE904*AE1040/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AF1040=0,0,AF904*AF1040/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AG1040=0,0,AG904*AG1040/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AH1040=0,0,AH904*AH1040/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AI1040=0,0,AI904*AI1040/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AJ1040=0,0,AJ904*AJ1040/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AK1040=0,0,AK904*AK1040/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AL1040=0,0,AL904*AL1040/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AM1040=0,0,AM904*AM1040/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AN1040=0,0,AN904*AN1040/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AO1040=0,0,AO904*AO1040/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AP1040=0,0,AP904*AP1040/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AQ1040=0,0,AQ904*AQ1040/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AR1040=0,0,AR904*AR1040/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AS1040=0,0,AS904*AS1040/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AT1040=0,0,AT904*AT1040/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AU1040=0,0,AU904*AU1040/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0.02},{"$f":"IF(AV1040=0,0,AV904*AV1040/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(AW1040=0,0,AW904*AW1040/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(AX1040=0,0,AX904*AX1040/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(AY1040=0,0,AY904*AY1040/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(AZ1040=0,0,AZ904*AZ1040/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BA1040=0,0,BA904*BA1040/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BB1040=0,0,BB904*BB1040/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BC1040=0,0,BC904*BC1040/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BD1040=0,0,BD904*BD1040/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BE1040=0,0,BE904*BE1040/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BF1040=0,0,BF904*BF1040/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BG1040=0,0,BG904*BG1040/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BH1040=0,0,BH904*BH1040/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BI1040=0,0,BI904*BI1040/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BJ1040=0,0,BJ904*BJ1040/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BK1040=0,0,BK904*BK1040/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BL1040=0,0,BL904*BL1040/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BM1040=0,0,BM904*BM1040/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BN1040=0,0,BN904*BN1040/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BO1040=0,0,BO904*BO1040/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BP1040=0,0,BP904*BP1040/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BQ1040=0,0,BQ904*BQ1040/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BR1040=0,0,BR904*BR1040/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BS1040=0,0,BS904*BS1040/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BT1040=0,0,BT904*BT1040/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BU1040=0,0,BU904*BU1040/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BV1040=0,0,BV904*BV1040/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BW1040=0,0,BW904*BW1040/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BX1040=0,0,BX904*BX1040/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BY1040=0,0,BY904*BY1040/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(BZ1040=0,0,BZ904*BZ1040/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CA1040=0,0,CA904*CA1040/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CB1040=0,0,CB904*CB1040/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CC1040=0,0,CC904*CC1040/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CD1040=0,0,CD904*CD1040/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CE1040=0,0,CE904*CE1040/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CF1040=0,0,CF904*CF1040/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CG1040=0,0,CG904*CG1040/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CH1040=0,0,CH904*CH1040/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CI1040=0,0,CI904*CI1040/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CJ1040=0,0,CJ904*CJ1040/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CK1040=0,0,CK904*CK1040/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CL1040=0,0,CL904*CL1040/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CM1040=0,0,CM904*CM1040/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CN1040=0,0,CN904*CN1040/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CO1040=0,0,CO904*CO1040/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CP1040=0,0,CP904*CP1040/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CQ1040=0,0,CQ904*CQ1040/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CR1040=0,0,CR904*CR1040/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CS1040=0,0,CS904*CS1040/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CT1040=0,0,CT904*CT1040/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CU1040=0,0,CU904*CU1040/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CV1040=0,0,CV904*CV1040/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CW1040=0,0,CW904*CW1040/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CX1040=0,0,CX904*CX1040/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0},{"$f":"IF(CY1040=0,0,CY904*CY1040/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1023,IdentFin!$K:$K,\"=\"&$K1023)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1023,ResidFin!$K:$K,\"=\"&$K1023)))","v":0}]
["EFF_IR_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1024,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E990=F990,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,{"$f":"IF(W1041=0,0,W905*W1041/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(X1041=0,0,X905*X1041/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(Y1041=0,0,Y905*Y1041/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(Z1041=0,0,Z905*Z1041/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AA1041=0,0,AA905*AA1041/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AB1041=0,0,AB905*AB1041/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AC1041=0,0,AC905*AC1041/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AD1041=0,0,AD905*AD1041/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AE1041=0,0,AE905*AE1041/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AF1041=0,0,AF905*AF1041/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AG1041=0,0,AG905*AG1041/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AH1041=0,0,AH905*AH1041/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AI1041=0,0,AI905*AI1041/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AJ1041=0,0,AJ905*AJ1041/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":2.0000000000000004E-2},{"$f":"IF(AK1041=0,0,AK905*AK1041/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AL1041=0,0,AL905*AL1041/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AM1041=0,0,AM905*AM1041/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AN1041=0,0,AN905*AN1041/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AO1041=0,0,AO905*AO1041/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AP1041=0,0,AP905*AP1041/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AQ1041=0,0,AQ905*AQ1041/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AR1041=0,0,AR905*AR1041/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AS1041=0,0,AS905*AS1041/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AT1041=0,0,AT905*AT1041/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AU1041=0,0,AU905*AU1041/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AV1041=0,0,AV905*AV1041/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0.02},{"$f":"IF(AW1041=0,0,AW905*AW1041/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(AX1041=0,0,AX905*AX1041/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(AY1041=0,0,AY905*AY1041/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(AZ1041=0,0,AZ905*AZ1041/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BA1041=0,0,BA905*BA1041/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BB1041=0,0,BB905*BB1041/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BC1041=0,0,BC905*BC1041/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BD1041=0,0,BD905*BD1041/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BE1041=0,0,BE905*BE1041/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BF1041=0,0,BF905*BF1041/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BG1041=0,0,BG905*BG1041/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BH1041=0,0,BH905*BH1041/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BI1041=0,0,BI905*BI1041/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BJ1041=0,0,BJ905*BJ1041/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BK1041=0,0,BK905*BK1041/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BL1041=0,0,BL905*BL1041/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BM1041=0,0,BM905*BM1041/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BN1041=0,0,BN905*BN1041/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BO1041=0,0,BO905*BO1041/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BP1041=0,0,BP905*BP1041/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BQ1041=0,0,BQ905*BQ1041/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BR1041=0,0,BR905*BR1041/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BS1041=0,0,BS905*BS1041/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BT1041=0,0,BT905*BT1041/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BU1041=0,0,BU905*BU1041/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BV1041=0,0,BV905*BV1041/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BW1041=0,0,BW905*BW1041/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BX1041=0,0,BX905*BX1041/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BY1041=0,0,BY905*BY1041/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(BZ1041=0,0,BZ905*BZ1041/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CA1041=0,0,CA905*CA1041/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CB1041=0,0,CB905*CB1041/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CC1041=0,0,CC905*CC1041/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CD1041=0,0,CD905*CD1041/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CE1041=0,0,CE905*CE1041/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CF1041=0,0,CF905*CF1041/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CG1041=0,0,CG905*CG1041/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CH1041=0,0,CH905*CH1041/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CI1041=0,0,CI905*CI1041/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CJ1041=0,0,CJ905*CJ1041/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CK1041=0,0,CK905*CK1041/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CL1041=0,0,CL905*CL1041/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CM1041=0,0,CM905*CM1041/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CN1041=0,0,CN905*CN1041/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CO1041=0,0,CO905*CO1041/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CP1041=0,0,CP905*CP1041/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CQ1041=0,0,CQ905*CQ1041/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CR1041=0,0,CR905*CR1041/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CS1041=0,0,CS905*CS1041/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CT1041=0,0,CT905*CT1041/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CU1041=0,0,CU905*CU1041/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CV1041=0,0,CV905*CV1041/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CW1041=0,0,CW905*CW1041/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CX1041=0,0,CX905*CX1041/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0},{"$f":"IF(CY1041=0,0,CY905*CY1041/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1024,IdentFin!$K:$K,\"=\"&$K1024)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1024,ResidFin!$K:$K,\"=\"&$K1024)))","v":0}]
["EFF_IR_6_3",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1025,\"=X\")+$C$6","v":6},3,{"$f":"R887","v":6},{"$f":"R888","v":25},2026,2032,2051,{"$f":"X885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E991=F991,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,{"$f":"IF(X1042=0,0,X906*X1042/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(Y1042=0,0,Y906*Y1042/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(Z1042=0,0,Z906*Z1042/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AA1042=0,0,AA906*AA1042/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AB1042=0,0,AB906*AB1042/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AC1042=0,0,AC906*AC1042/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AD1042=0,0,AD906*AD1042/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AE1042=0,0,AE906*AE1042/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AF1042=0,0,AF906*AF1042/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AG1042=0,0,AG906*AG1042/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AH1042=0,0,AH906*AH1042/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AI1042=0,0,AI906*AI1042/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AJ1042=0,0,AJ906*AJ1042/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AK1042=0,0,AK906*AK1042/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AL1042=0,0,AL906*AL1042/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AM1042=0,0,AM906*AM1042/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AN1042=0,0,AN906*AN1042/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AO1042=0,0,AO906*AO1042/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AP1042=0,0,AP906*AP1042/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AQ1042=0,0,AQ906*AQ1042/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AR1042=0,0,AR906*AR1042/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AS1042=0,0,AS906*AS1042/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AT1042=0,0,AT906*AT1042/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AU1042=0,0,AU906*AU1042/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AV1042=0,0,AV906*AV1042/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AW1042=0,0,AW906*AW1042/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0.02},{"$f":"IF(AX1042=0,0,AX906*AX1042/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(AY1042=0,0,AY906*AY1042/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(AZ1042=0,0,AZ906*AZ1042/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BA1042=0,0,BA906*BA1042/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BB1042=0,0,BB906*BB1042/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BC1042=0,0,BC906*BC1042/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BD1042=0,0,BD906*BD1042/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BE1042=0,0,BE906*BE1042/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BF1042=0,0,BF906*BF1042/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BG1042=0,0,BG906*BG1042/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BH1042=0,0,BH906*BH1042/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BI1042=0,0,BI906*BI1042/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BJ1042=0,0,BJ906*BJ1042/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BK1042=0,0,BK906*BK1042/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BL1042=0,0,BL906*BL1042/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BM1042=0,0,BM906*BM1042/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BN1042=0,0,BN906*BN1042/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BO1042=0,0,BO906*BO1042/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BP1042=0,0,BP906*BP1042/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BQ1042=0,0,BQ906*BQ1042/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BR1042=0,0,BR906*BR1042/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BS1042=0,0,BS906*BS1042/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BT1042=0,0,BT906*BT1042/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BU1042=0,0,BU906*BU1042/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BV1042=0,0,BV906*BV1042/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BW1042=0,0,BW906*BW1042/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BX1042=0,0,BX906*BX1042/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BY1042=0,0,BY906*BY1042/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(BZ1042=0,0,BZ906*BZ1042/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CA1042=0,0,CA906*CA1042/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CB1042=0,0,CB906*CB1042/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CC1042=0,0,CC906*CC1042/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CD1042=0,0,CD906*CD1042/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CE1042=0,0,CE906*CE1042/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CF1042=0,0,CF906*CF1042/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CG1042=0,0,CG906*CG1042/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CH1042=0,0,CH906*CH1042/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CI1042=0,0,CI906*CI1042/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CJ1042=0,0,CJ906*CJ1042/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CK1042=0,0,CK906*CK1042/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CL1042=0,0,CL906*CL1042/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CM1042=0,0,CM906*CM1042/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CN1042=0,0,CN906*CN1042/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CO1042=0,0,CO906*CO1042/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CP1042=0,0,CP906*CP1042/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CQ1042=0,0,CQ906*CQ1042/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CR1042=0,0,CR906*CR1042/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CS1042=0,0,CS906*CS1042/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CT1042=0,0,CT906*CT1042/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CU1042=0,0,CU906*CU1042/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CV1042=0,0,CV906*CV1042/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CW1042=0,0,CW906*CW1042/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CX1042=0,0,CX906*CX1042/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0},{"$f":"IF(CY1042=0,0,CY906*CY1042/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1025,IdentFin!$K:$K,\"=\"&$K1025)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1025,ResidFin!$K:$K,\"=\"&$K1025)))","v":0}]
["EFF_IR_6_4",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1026,\"=X\")+$C$6","v":6},4,{"$f":"R887","v":6},{"$f":"R888","v":25},2027,2033,2052,{"$f":"Y885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E992=F992,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y1043=0,0,Y907*Y1043/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(Z1043=0,0,Z907*Z1043/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AA1043=0,0,AA907*AA1043/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AB1043=0,0,AB907*AB1043/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AC1043=0,0,AC907*AC1043/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AD1043=0,0,AD907*AD1043/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AE1043=0,0,AE907*AE1043/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AF1043=0,0,AF907*AF1043/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AG1043=0,0,AG907*AG1043/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AH1043=0,0,AH907*AH1043/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":1.9999999999999997E-2},{"$f":"IF(AI1043=0,0,AI907*AI1043/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AJ1043=0,0,AJ907*AJ1043/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AK1043=0,0,AK907*AK1043/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AL1043=0,0,AL907*AL1043/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AM1043=0,0,AM907*AM1043/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AN1043=0,0,AN907*AN1043/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AO1043=0,0,AO907*AO1043/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AP1043=0,0,AP907*AP1043/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AQ1043=0,0,AQ907*AQ1043/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AR1043=0,0,AR907*AR1043/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AS1043=0,0,AS907*AS1043/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AT1043=0,0,AT907*AT1043/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AU1043=0,0,AU907*AU1043/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AV1043=0,0,AV907*AV1043/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AW1043=0,0,AW907*AW1043/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AX1043=0,0,AX907*AX1043/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0.02},{"$f":"IF(AY1043=0,0,AY907*AY1043/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(AZ1043=0,0,AZ907*AZ1043/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BA1043=0,0,BA907*BA1043/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BB1043=0,0,BB907*BB1043/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BC1043=0,0,BC907*BC1043/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BD1043=0,0,BD907*BD1043/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BE1043=0,0,BE907*BE1043/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BF1043=0,0,BF907*BF1043/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BG1043=0,0,BG907*BG1043/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BH1043=0,0,BH907*BH1043/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BI1043=0,0,BI907*BI1043/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BJ1043=0,0,BJ907*BJ1043/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BK1043=0,0,BK907*BK1043/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BL1043=0,0,BL907*BL1043/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BM1043=0,0,BM907*BM1043/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BN1043=0,0,BN907*BN1043/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BO1043=0,0,BO907*BO1043/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BP1043=0,0,BP907*BP1043/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BQ1043=0,0,BQ907*BQ1043/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BR1043=0,0,BR907*BR1043/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BS1043=0,0,BS907*BS1043/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BT1043=0,0,BT907*BT1043/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BU1043=0,0,BU907*BU1043/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BV1043=0,0,BV907*BV1043/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BW1043=0,0,BW907*BW1043/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BX1043=0,0,BX907*BX1043/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BY1043=0,0,BY907*BY1043/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(BZ1043=0,0,BZ907*BZ1043/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CA1043=0,0,CA907*CA1043/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CB1043=0,0,CB907*CB1043/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CC1043=0,0,CC907*CC1043/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CD1043=0,0,CD907*CD1043/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CE1043=0,0,CE907*CE1043/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CF1043=0,0,CF907*CF1043/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CG1043=0,0,CG907*CG1043/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CH1043=0,0,CH907*CH1043/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CI1043=0,0,CI907*CI1043/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CJ1043=0,0,CJ907*CJ1043/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CK1043=0,0,CK907*CK1043/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CL1043=0,0,CL907*CL1043/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CM1043=0,0,CM907*CM1043/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CN1043=0,0,CN907*CN1043/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CO1043=0,0,CO907*CO1043/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CP1043=0,0,CP907*CP1043/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CQ1043=0,0,CQ907*CQ1043/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CR1043=0,0,CR907*CR1043/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CS1043=0,0,CS907*CS1043/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CT1043=0,0,CT907*CT1043/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CU1043=0,0,CU907*CU1043/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CV1043=0,0,CV907*CV1043/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CW1043=0,0,CW907*CW1043/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CX1043=0,0,CX907*CX1043/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0},{"$f":"IF(CY1043=0,0,CY907*CY1043/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1026,IdentFin!$K:$K,\"=\"&$K1026)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1026,ResidFin!$K:$K,\"=\"&$K1026)))","v":0}]
["EFF_IR_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1027,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E993=F993,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,{"$f":"IF(Z1044=0,0,Z908*Z1044/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(AA1044=0,0,AA908*AA1044/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AB1044=0,0,AB908*AB1044/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AC1044=0,0,AC908*AC1044/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AD1044=0,0,AD908*AD1044/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AE1044=0,0,AE908*AE1044/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AF1044=0,0,AF908*AF1044/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AG1044=0,0,AG908*AG1044/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AH1044=0,0,AH908*AH1044/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AI1044=0,0,AI908*AI1044/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AJ1044=0,0,AJ908*AJ1044/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AK1044=0,0,AK908*AK1044/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AL1044=0,0,AL908*AL1044/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AM1044=0,0,AM908*AM1044/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AN1044=0,0,AN908*AN1044/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AO1044=0,0,AO908*AO1044/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AP1044=0,0,AP908*AP1044/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AQ1044=0,0,AQ908*AQ1044/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AR1044=0,0,AR908*AR1044/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AS1044=0,0,AS908*AS1044/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AT1044=0,0,AT908*AT1044/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":2.0000000000000004E-2},{"$f":"IF(AU1044=0,0,AU908*AU1044/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AV1044=0,0,AV908*AV1044/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AW1044=0,0,AW908*AW1044/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AX1044=0,0,AX908*AX1044/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AY1044=0,0,AY908*AY1044/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0.02},{"$f":"IF(AZ1044=0,0,AZ908*AZ1044/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BA1044=0,0,BA908*BA1044/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BB1044=0,0,BB908*BB1044/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BC1044=0,0,BC908*BC1044/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BD1044=0,0,BD908*BD1044/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BE1044=0,0,BE908*BE1044/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BF1044=0,0,BF908*BF1044/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BG1044=0,0,BG908*BG1044/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BH1044=0,0,BH908*BH1044/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BI1044=0,0,BI908*BI1044/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BJ1044=0,0,BJ908*BJ1044/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BK1044=0,0,BK908*BK1044/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BL1044=0,0,BL908*BL1044/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BM1044=0,0,BM908*BM1044/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BN1044=0,0,BN908*BN1044/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BO1044=0,0,BO908*BO1044/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BP1044=0,0,BP908*BP1044/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BQ1044=0,0,BQ908*BQ1044/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BR1044=0,0,BR908*BR1044/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BS1044=0,0,BS908*BS1044/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BT1044=0,0,BT908*BT1044/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BU1044=0,0,BU908*BU1044/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BV1044=0,0,BV908*BV1044/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BW1044=0,0,BW908*BW1044/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BX1044=0,0,BX908*BX1044/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BY1044=0,0,BY908*BY1044/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(BZ1044=0,0,BZ908*BZ1044/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CA1044=0,0,CA908*CA1044/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CB1044=0,0,CB908*CB1044/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CC1044=0,0,CC908*CC1044/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CD1044=0,0,CD908*CD1044/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CE1044=0,0,CE908*CE1044/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CF1044=0,0,CF908*CF1044/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CG1044=0,0,CG908*CG1044/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CH1044=0,0,CH908*CH1044/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CI1044=0,0,CI908*CI1044/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CJ1044=0,0,CJ908*CJ1044/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CK1044=0,0,CK908*CK1044/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CL1044=0,0,CL908*CL1044/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CM1044=0,0,CM908*CM1044/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CN1044=0,0,CN908*CN1044/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CO1044=0,0,CO908*CO1044/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CP1044=0,0,CP908*CP1044/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CQ1044=0,0,CQ908*CQ1044/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CR1044=0,0,CR908*CR1044/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CS1044=0,0,CS908*CS1044/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CT1044=0,0,CT908*CT1044/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CU1044=0,0,CU908*CU1044/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CV1044=0,0,CV908*CV1044/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CW1044=0,0,CW908*CW1044/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CX1044=0,0,CX908*CX1044/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0},{"$f":"IF(CY1044=0,0,CY908*CY1044/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1027,IdentFin!$K:$K,\"=\"&$K1027)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1027,ResidFin!$K:$K,\"=\"&$K1027)))","v":0}]
["EFF_IR_6_6",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1028,\"=X\")+$C$6","v":6},6,{"$f":"R887","v":6},{"$f":"R888","v":25},2029,2035,2054,{"$f":"AA885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E994=F994,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1045=0,0,AA909*AA1045/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(AB1045=0,0,AB909*AB1045/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AC1045=0,0,AC909*AC1045/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AD1045=0,0,AD909*AD1045/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AE1045=0,0,AE909*AE1045/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AF1045=0,0,AF909*AF1045/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AG1045=0,0,AG909*AG1045/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AH1045=0,0,AH909*AH1045/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AI1045=0,0,AI909*AI1045/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AJ1045=0,0,AJ909*AJ1045/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AK1045=0,0,AK909*AK1045/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AL1045=0,0,AL909*AL1045/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AM1045=0,0,AM909*AM1045/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AN1045=0,0,AN909*AN1045/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AO1045=0,0,AO909*AO1045/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AP1045=0,0,AP909*AP1045/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":2.0000000000000004E-2},{"$f":"IF(AQ1045=0,0,AQ909*AQ1045/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AR1045=0,0,AR909*AR1045/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AS1045=0,0,AS909*AS1045/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AT1045=0,0,AT909*AT1045/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AU1045=0,0,AU909*AU1045/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AV1045=0,0,AV909*AV1045/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AW1045=0,0,AW909*AW1045/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AX1045=0,0,AX909*AX1045/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AY1045=0,0,AY909*AY1045/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(AZ1045=0,0,AZ909*AZ1045/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0.02},{"$f":"IF(BA1045=0,0,BA909*BA1045/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BB1045=0,0,BB909*BB1045/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BC1045=0,0,BC909*BC1045/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BD1045=0,0,BD909*BD1045/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BE1045=0,0,BE909*BE1045/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BF1045=0,0,BF909*BF1045/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BG1045=0,0,BG909*BG1045/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BH1045=0,0,BH909*BH1045/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BI1045=0,0,BI909*BI1045/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BJ1045=0,0,BJ909*BJ1045/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BK1045=0,0,BK909*BK1045/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BL1045=0,0,BL909*BL1045/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BM1045=0,0,BM909*BM1045/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BN1045=0,0,BN909*BN1045/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BO1045=0,0,BO909*BO1045/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BP1045=0,0,BP909*BP1045/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BQ1045=0,0,BQ909*BQ1045/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BR1045=0,0,BR909*BR1045/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BS1045=0,0,BS909*BS1045/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BT1045=0,0,BT909*BT1045/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BU1045=0,0,BU909*BU1045/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BV1045=0,0,BV909*BV1045/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BW1045=0,0,BW909*BW1045/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BX1045=0,0,BX909*BX1045/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BY1045=0,0,BY909*BY1045/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(BZ1045=0,0,BZ909*BZ1045/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CA1045=0,0,CA909*CA1045/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CB1045=0,0,CB909*CB1045/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CC1045=0,0,CC909*CC1045/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CD1045=0,0,CD909*CD1045/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CE1045=0,0,CE909*CE1045/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CF1045=0,0,CF909*CF1045/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CG1045=0,0,CG909*CG1045/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CH1045=0,0,CH909*CH1045/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CI1045=0,0,CI909*CI1045/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CJ1045=0,0,CJ909*CJ1045/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CK1045=0,0,CK909*CK1045/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CL1045=0,0,CL909*CL1045/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CM1045=0,0,CM909*CM1045/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CN1045=0,0,CN909*CN1045/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CO1045=0,0,CO909*CO1045/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CP1045=0,0,CP909*CP1045/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CQ1045=0,0,CQ909*CQ1045/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CR1045=0,0,CR909*CR1045/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CS1045=0,0,CS909*CS1045/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CT1045=0,0,CT909*CT1045/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CU1045=0,0,CU909*CU1045/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CV1045=0,0,CV909*CV1045/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CW1045=0,0,CW909*CW1045/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CX1045=0,0,CX909*CX1045/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0},{"$f":"IF(CY1045=0,0,CY909*CY1045/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1028,IdentFin!$K:$K,\"=\"&$K1028)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1028,ResidFin!$K:$K,\"=\"&$K1028)))","v":0}]
["EFF_IR_6_7",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1029,\"=X\")+$C$6","v":6},7,{"$f":"R887","v":6},{"$f":"R888","v":25},2030,2036,2055,{"$f":"AB885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E995=F995,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB1046=0,0,AB910*AB1046/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(AC1046=0,0,AC910*AC1046/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AD1046=0,0,AD910*AD1046/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AE1046=0,0,AE910*AE1046/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AF1046=0,0,AF910*AF1046/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AG1046=0,0,AG910*AG1046/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AH1046=0,0,AH910*AH1046/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AI1046=0,0,AI910*AI1046/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AJ1046=0,0,AJ910*AJ1046/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AK1046=0,0,AK910*AK1046/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AL1046=0,0,AL910*AL1046/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AM1046=0,0,AM910*AM1046/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AN1046=0,0,AN910*AN1046/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AO1046=0,0,AO910*AO1046/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AP1046=0,0,AP910*AP1046/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AQ1046=0,0,AQ910*AQ1046/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AR1046=0,0,AR910*AR1046/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AS1046=0,0,AS910*AS1046/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AT1046=0,0,AT910*AT1046/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AU1046=0,0,AU910*AU1046/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AV1046=0,0,AV910*AV1046/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":2.0000000000000004E-2},{"$f":"IF(AW1046=0,0,AW910*AW1046/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AX1046=0,0,AX910*AX1046/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AY1046=0,0,AY910*AY1046/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(AZ1046=0,0,AZ910*AZ1046/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(BA1046=0,0,BA910*BA1046/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0.02},{"$f":"IF(BB1046=0,0,BB910*BB1046/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BC1046=0,0,BC910*BC1046/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BD1046=0,0,BD910*BD1046/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BE1046=0,0,BE910*BE1046/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BF1046=0,0,BF910*BF1046/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BG1046=0,0,BG910*BG1046/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BH1046=0,0,BH910*BH1046/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BI1046=0,0,BI910*BI1046/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BJ1046=0,0,BJ910*BJ1046/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BK1046=0,0,BK910*BK1046/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BL1046=0,0,BL910*BL1046/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BM1046=0,0,BM910*BM1046/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BN1046=0,0,BN910*BN1046/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BO1046=0,0,BO910*BO1046/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BP1046=0,0,BP910*BP1046/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BQ1046=0,0,BQ910*BQ1046/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BR1046=0,0,BR910*BR1046/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BS1046=0,0,BS910*BS1046/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BT1046=0,0,BT910*BT1046/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BU1046=0,0,BU910*BU1046/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BV1046=0,0,BV910*BV1046/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BW1046=0,0,BW910*BW1046/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BX1046=0,0,BX910*BX1046/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BY1046=0,0,BY910*BY1046/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(BZ1046=0,0,BZ910*BZ1046/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CA1046=0,0,CA910*CA1046/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CB1046=0,0,CB910*CB1046/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CC1046=0,0,CC910*CC1046/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CD1046=0,0,CD910*CD1046/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CE1046=0,0,CE910*CE1046/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CF1046=0,0,CF910*CF1046/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CG1046=0,0,CG910*CG1046/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CH1046=0,0,CH910*CH1046/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CI1046=0,0,CI910*CI1046/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CJ1046=0,0,CJ910*CJ1046/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CK1046=0,0,CK910*CK1046/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CL1046=0,0,CL910*CL1046/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CM1046=0,0,CM910*CM1046/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CN1046=0,0,CN910*CN1046/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CO1046=0,0,CO910*CO1046/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CP1046=0,0,CP910*CP1046/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CQ1046=0,0,CQ910*CQ1046/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CR1046=0,0,CR910*CR1046/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CS1046=0,0,CS910*CS1046/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CT1046=0,0,CT910*CT1046/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CU1046=0,0,CU910*CU1046/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CV1046=0,0,CV910*CV1046/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CW1046=0,0,CW910*CW1046/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CX1046=0,0,CX910*CX1046/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0},{"$f":"IF(CY1046=0,0,CY910*CY1046/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1029,IdentFin!$K:$K,\"=\"&$K1029)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1029,ResidFin!$K:$K,\"=\"&$K1029)))","v":0}]
["EFF_IR_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1030,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E996=F996,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1047=0,0,AC911*AC1047/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(AD1047=0,0,AD911*AD1047/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AE1047=0,0,AE911*AE1047/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AF1047=0,0,AF911*AF1047/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AG1047=0,0,AG911*AG1047/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AH1047=0,0,AH911*AH1047/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AI1047=0,0,AI911*AI1047/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AJ1047=0,0,AJ911*AJ1047/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AK1047=0,0,AK911*AK1047/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AL1047=0,0,AL911*AL1047/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AM1047=0,0,AM911*AM1047/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AN1047=0,0,AN911*AN1047/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AO1047=0,0,AO911*AO1047/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AP1047=0,0,AP911*AP1047/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AQ1047=0,0,AQ911*AQ1047/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AR1047=0,0,AR911*AR1047/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AS1047=0,0,AS911*AS1047/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AT1047=0,0,AT911*AT1047/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AU1047=0,0,AU911*AU1047/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AV1047=0,0,AV911*AV1047/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AW1047=0,0,AW911*AW1047/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":2.0000000000000004E-2},{"$f":"IF(AX1047=0,0,AX911*AX1047/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AY1047=0,0,AY911*AY1047/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(AZ1047=0,0,AZ911*AZ1047/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(BA1047=0,0,BA911*BA1047/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(BB1047=0,0,BB911*BB1047/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0.02},{"$f":"IF(BC1047=0,0,BC911*BC1047/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BD1047=0,0,BD911*BD1047/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BE1047=0,0,BE911*BE1047/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BF1047=0,0,BF911*BF1047/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BG1047=0,0,BG911*BG1047/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BH1047=0,0,BH911*BH1047/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BI1047=0,0,BI911*BI1047/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BJ1047=0,0,BJ911*BJ1047/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BK1047=0,0,BK911*BK1047/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BL1047=0,0,BL911*BL1047/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BM1047=0,0,BM911*BM1047/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BN1047=0,0,BN911*BN1047/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BO1047=0,0,BO911*BO1047/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BP1047=0,0,BP911*BP1047/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BQ1047=0,0,BQ911*BQ1047/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BR1047=0,0,BR911*BR1047/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BS1047=0,0,BS911*BS1047/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BT1047=0,0,BT911*BT1047/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BU1047=0,0,BU911*BU1047/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BV1047=0,0,BV911*BV1047/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BW1047=0,0,BW911*BW1047/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BX1047=0,0,BX911*BX1047/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BY1047=0,0,BY911*BY1047/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(BZ1047=0,0,BZ911*BZ1047/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CA1047=0,0,CA911*CA1047/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CB1047=0,0,CB911*CB1047/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CC1047=0,0,CC911*CC1047/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CD1047=0,0,CD911*CD1047/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CE1047=0,0,CE911*CE1047/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CF1047=0,0,CF911*CF1047/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CG1047=0,0,CG911*CG1047/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CH1047=0,0,CH911*CH1047/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CI1047=0,0,CI911*CI1047/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CJ1047=0,0,CJ911*CJ1047/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CK1047=0,0,CK911*CK1047/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CL1047=0,0,CL911*CL1047/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CM1047=0,0,CM911*CM1047/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CN1047=0,0,CN911*CN1047/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CO1047=0,0,CO911*CO1047/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CP1047=0,0,CP911*CP1047/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CQ1047=0,0,CQ911*CQ1047/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CR1047=0,0,CR911*CR1047/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CS1047=0,0,CS911*CS1047/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CT1047=0,0,CT911*CT1047/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CU1047=0,0,CU911*CU1047/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CV1047=0,0,CV911*CV1047/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CW1047=0,0,CW911*CW1047/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CX1047=0,0,CX911*CX1047/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0},{"$f":"IF(CY1047=0,0,CY911*CY1047/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1030,IdentFin!$K:$K,\"=\"&$K1030)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1030,ResidFin!$K:$K,\"=\"&$K1030)))","v":0}]
["EFF_IR_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1031,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E997=F997,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD1048=0,0,AD912*AD1048/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(AE1048=0,0,AE912*AE1048/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AF1048=0,0,AF912*AF1048/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AG1048=0,0,AG912*AG1048/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AH1048=0,0,AH912*AH1048/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AI1048=0,0,AI912*AI1048/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AJ1048=0,0,AJ912*AJ1048/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AK1048=0,0,AK912*AK1048/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AL1048=0,0,AL912*AL1048/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AM1048=0,0,AM912*AM1048/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AN1048=0,0,AN912*AN1048/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AO1048=0,0,AO912*AO1048/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AP1048=0,0,AP912*AP1048/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AQ1048=0,0,AQ912*AQ1048/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AR1048=0,0,AR912*AR1048/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AS1048=0,0,AS912*AS1048/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AT1048=0,0,AT912*AT1048/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AU1048=0,0,AU912*AU1048/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AV1048=0,0,AV912*AV1048/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AW1048=0,0,AW912*AW1048/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AX1048=0,0,AX912*AX1048/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AY1048=0,0,AY912*AY1048/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(AZ1048=0,0,AZ912*AZ1048/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(BA1048=0,0,BA912*BA1048/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(BB1048=0,0,BB912*BB1048/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(BC1048=0,0,BC912*BC1048/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0.02},{"$f":"IF(BD1048=0,0,BD912*BD1048/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BE1048=0,0,BE912*BE1048/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BF1048=0,0,BF912*BF1048/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BG1048=0,0,BG912*BG1048/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BH1048=0,0,BH912*BH1048/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BI1048=0,0,BI912*BI1048/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BJ1048=0,0,BJ912*BJ1048/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BK1048=0,0,BK912*BK1048/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BL1048=0,0,BL912*BL1048/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BM1048=0,0,BM912*BM1048/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BN1048=0,0,BN912*BN1048/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BO1048=0,0,BO912*BO1048/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BP1048=0,0,BP912*BP1048/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BQ1048=0,0,BQ912*BQ1048/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BR1048=0,0,BR912*BR1048/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BS1048=0,0,BS912*BS1048/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BT1048=0,0,BT912*BT1048/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BU1048=0,0,BU912*BU1048/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BV1048=0,0,BV912*BV1048/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BW1048=0,0,BW912*BW1048/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BX1048=0,0,BX912*BX1048/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BY1048=0,0,BY912*BY1048/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(BZ1048=0,0,BZ912*BZ1048/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CA1048=0,0,CA912*CA1048/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CB1048=0,0,CB912*CB1048/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CC1048=0,0,CC912*CC1048/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CD1048=0,0,CD912*CD1048/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CE1048=0,0,CE912*CE1048/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CF1048=0,0,CF912*CF1048/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CG1048=0,0,CG912*CG1048/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CH1048=0,0,CH912*CH1048/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CI1048=0,0,CI912*CI1048/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CJ1048=0,0,CJ912*CJ1048/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CK1048=0,0,CK912*CK1048/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CL1048=0,0,CL912*CL1048/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CM1048=0,0,CM912*CM1048/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CN1048=0,0,CN912*CN1048/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CO1048=0,0,CO912*CO1048/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CP1048=0,0,CP912*CP1048/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CQ1048=0,0,CQ912*CQ1048/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CR1048=0,0,CR912*CR1048/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CS1048=0,0,CS912*CS1048/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CT1048=0,0,CT912*CT1048/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CU1048=0,0,CU912*CU1048/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CV1048=0,0,CV912*CV1048/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CW1048=0,0,CW912*CW1048/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CX1048=0,0,CX912*CX1048/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0},{"$f":"IF(CY1048=0,0,CY912*CY1048/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1031,IdentFin!$K:$K,\"=\"&$K1031)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1031,ResidFin!$K:$K,\"=\"&$K1031)))","v":0}]
["EFF_IR_6_10",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1032,\"=X\")+$C$6","v":6},10,{"$f":"R887","v":6},{"$f":"R888","v":25},2033,2039,2058,{"$f":"AE885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E998=F998,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE1049=0,0,AE913*AE1049/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(AF1049=0,0,AF913*AF1049/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AG1049=0,0,AG913*AG1049/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AH1049=0,0,AH913*AH1049/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AI1049=0,0,AI913*AI1049/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AJ1049=0,0,AJ913*AJ1049/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AK1049=0,0,AK913*AK1049/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AL1049=0,0,AL913*AL1049/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AM1049=0,0,AM913*AM1049/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AN1049=0,0,AN913*AN1049/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AO1049=0,0,AO913*AO1049/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":1.9999999999999997E-2},{"$f":"IF(AP1049=0,0,AP913*AP1049/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AQ1049=0,0,AQ913*AQ1049/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AR1049=0,0,AR913*AR1049/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AS1049=0,0,AS913*AS1049/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AT1049=0,0,AT913*AT1049/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AU1049=0,0,AU913*AU1049/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AV1049=0,0,AV913*AV1049/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AW1049=0,0,AW913*AW1049/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":1.9999999999999997E-2},{"$f":"IF(AX1049=0,0,AX913*AX1049/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AY1049=0,0,AY913*AY1049/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(AZ1049=0,0,AZ913*AZ1049/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(BA1049=0,0,BA913*BA1049/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":1.9999999999999997E-2},{"$f":"IF(BB1049=0,0,BB913*BB1049/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0.02},{"$f":"IF(BC1049=0,0,BC913*BC1049/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":1.9999999999999997E-2},{"$f":"IF(BD1049=0,0,BD913*BD1049/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":1.9999999999999997E-2},{"$f":"IF(BE1049=0,0,BE913*BE1049/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BF1049=0,0,BF913*BF1049/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BG1049=0,0,BG913*BG1049/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BH1049=0,0,BH913*BH1049/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BI1049=0,0,BI913*BI1049/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BJ1049=0,0,BJ913*BJ1049/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BK1049=0,0,BK913*BK1049/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BL1049=0,0,BL913*BL1049/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BM1049=0,0,BM913*BM1049/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BN1049=0,0,BN913*BN1049/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BO1049=0,0,BO913*BO1049/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BP1049=0,0,BP913*BP1049/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BQ1049=0,0,BQ913*BQ1049/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BR1049=0,0,BR913*BR1049/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BS1049=0,0,BS913*BS1049/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BT1049=0,0,BT913*BT1049/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BU1049=0,0,BU913*BU1049/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BV1049=0,0,BV913*BV1049/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BW1049=0,0,BW913*BW1049/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BX1049=0,0,BX913*BX1049/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BY1049=0,0,BY913*BY1049/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(BZ1049=0,0,BZ913*BZ1049/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CA1049=0,0,CA913*CA1049/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CB1049=0,0,CB913*CB1049/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CC1049=0,0,CC913*CC1049/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CD1049=0,0,CD913*CD1049/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CE1049=0,0,CE913*CE1049/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CF1049=0,0,CF913*CF1049/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CG1049=0,0,CG913*CG1049/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CH1049=0,0,CH913*CH1049/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CI1049=0,0,CI913*CI1049/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CJ1049=0,0,CJ913*CJ1049/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CK1049=0,0,CK913*CK1049/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CL1049=0,0,CL913*CL1049/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CM1049=0,0,CM913*CM1049/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CN1049=0,0,CN913*CN1049/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CO1049=0,0,CO913*CO1049/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CP1049=0,0,CP913*CP1049/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CQ1049=0,0,CQ913*CQ1049/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CR1049=0,0,CR913*CR1049/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CS1049=0,0,CS913*CS1049/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CT1049=0,0,CT913*CT1049/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CU1049=0,0,CU913*CU1049/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CV1049=0,0,CV913*CV1049/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CW1049=0,0,CW913*CW1049/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CX1049=0,0,CX913*CX1049/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0},{"$f":"IF(CY1049=0,0,CY913*CY1049/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1032,IdentFin!$K:$K,\"=\"&$K1032)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1032,ResidFin!$K:$K,\"=\"&$K1032)))","v":0}]
["EFF_IR_6_11",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1033,\"=X\")+$C$6","v":6},11,{"$f":"R887","v":6},{"$f":"R888","v":25},2034,2040,2059,{"$f":"AF885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E999=F999,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF1050=0,0,AF914*AF1050/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(AG1050=0,0,AG914*AG1050/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AH1050=0,0,AH914*AH1050/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AI1050=0,0,AI914*AI1050/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AJ1050=0,0,AJ914*AJ1050/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AK1050=0,0,AK914*AK1050/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AL1050=0,0,AL914*AL1050/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AM1050=0,0,AM914*AM1050/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AN1050=0,0,AN914*AN1050/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AO1050=0,0,AO914*AO1050/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AP1050=0,0,AP914*AP1050/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AQ1050=0,0,AQ914*AQ1050/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AR1050=0,0,AR914*AR1050/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AS1050=0,0,AS914*AS1050/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AT1050=0,0,AT914*AT1050/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AU1050=0,0,AU914*AU1050/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AV1050=0,0,AV914*AV1050/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":2.0000000000000004E-2},{"$f":"IF(AW1050=0,0,AW914*AW1050/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AX1050=0,0,AX914*AX1050/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AY1050=0,0,AY914*AY1050/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(AZ1050=0,0,AZ914*AZ1050/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BA1050=0,0,BA914*BA1050/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BB1050=0,0,BB914*BB1050/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BC1050=0,0,BC914*BC1050/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BD1050=0,0,BD914*BD1050/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BE1050=0,0,BE914*BE1050/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0.02},{"$f":"IF(BF1050=0,0,BF914*BF1050/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BG1050=0,0,BG914*BG1050/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BH1050=0,0,BH914*BH1050/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BI1050=0,0,BI914*BI1050/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BJ1050=0,0,BJ914*BJ1050/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BK1050=0,0,BK914*BK1050/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BL1050=0,0,BL914*BL1050/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BM1050=0,0,BM914*BM1050/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BN1050=0,0,BN914*BN1050/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BO1050=0,0,BO914*BO1050/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BP1050=0,0,BP914*BP1050/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BQ1050=0,0,BQ914*BQ1050/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BR1050=0,0,BR914*BR1050/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BS1050=0,0,BS914*BS1050/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BT1050=0,0,BT914*BT1050/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BU1050=0,0,BU914*BU1050/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BV1050=0,0,BV914*BV1050/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BW1050=0,0,BW914*BW1050/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BX1050=0,0,BX914*BX1050/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BY1050=0,0,BY914*BY1050/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(BZ1050=0,0,BZ914*BZ1050/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CA1050=0,0,CA914*CA1050/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CB1050=0,0,CB914*CB1050/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CC1050=0,0,CC914*CC1050/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CD1050=0,0,CD914*CD1050/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CE1050=0,0,CE914*CE1050/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CF1050=0,0,CF914*CF1050/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CG1050=0,0,CG914*CG1050/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CH1050=0,0,CH914*CH1050/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CI1050=0,0,CI914*CI1050/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CJ1050=0,0,CJ914*CJ1050/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CK1050=0,0,CK914*CK1050/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CL1050=0,0,CL914*CL1050/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CM1050=0,0,CM914*CM1050/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CN1050=0,0,CN914*CN1050/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CO1050=0,0,CO914*CO1050/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CP1050=0,0,CP914*CP1050/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CQ1050=0,0,CQ914*CQ1050/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CR1050=0,0,CR914*CR1050/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CS1050=0,0,CS914*CS1050/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CT1050=0,0,CT914*CT1050/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CU1050=0,0,CU914*CU1050/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CV1050=0,0,CV914*CV1050/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CW1050=0,0,CW914*CW1050/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CX1050=0,0,CX914*CX1050/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0},{"$f":"IF(CY1050=0,0,CY914*CY1050/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1033,IdentFin!$K:$K,\"=\"&$K1033)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1033,ResidFin!$K:$K,\"=\"&$K1033)))","v":0}]
["EFF_IR_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1034,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1000=F1000,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG1051=0,0,AG915*AG1051/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AH1051=0,0,AH915*AH1051/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AI1051=0,0,AI915*AI1051/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AJ1051=0,0,AJ915*AJ1051/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AK1051=0,0,AK915*AK1051/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AL1051=0,0,AL915*AL1051/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AM1051=0,0,AM915*AM1051/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AN1051=0,0,AN915*AN1051/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AO1051=0,0,AO915*AO1051/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AP1051=0,0,AP915*AP1051/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AQ1051=0,0,AQ915*AQ1051/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AR1051=0,0,AR915*AR1051/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AS1051=0,0,AS915*AS1051/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AT1051=0,0,AT915*AT1051/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AU1051=0,0,AU915*AU1051/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AV1051=0,0,AV915*AV1051/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AW1051=0,0,AW915*AW1051/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AX1051=0,0,AX915*AX1051/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AY1051=0,0,AY915*AY1051/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(AZ1051=0,0,AZ915*AZ1051/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BA1051=0,0,BA915*BA1051/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BB1051=0,0,BB915*BB1051/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BC1051=0,0,BC915*BC1051/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BD1051=0,0,BD915*BD1051/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BE1051=0,0,BE915*BE1051/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BF1051=0,0,BF915*BF1051/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BG1051=0,0,BG915*BG1051/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BH1051=0,0,BH915*BH1051/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BI1051=0,0,BI915*BI1051/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BJ1051=0,0,BJ915*BJ1051/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BK1051=0,0,BK915*BK1051/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BL1051=0,0,BL915*BL1051/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BM1051=0,0,BM915*BM1051/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BN1051=0,0,BN915*BN1051/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BO1051=0,0,BO915*BO1051/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BP1051=0,0,BP915*BP1051/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BQ1051=0,0,BQ915*BQ1051/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BR1051=0,0,BR915*BR1051/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BS1051=0,0,BS915*BS1051/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BT1051=0,0,BT915*BT1051/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BU1051=0,0,BU915*BU1051/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BV1051=0,0,BV915*BV1051/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BW1051=0,0,BW915*BW1051/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BX1051=0,0,BX915*BX1051/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BY1051=0,0,BY915*BY1051/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(BZ1051=0,0,BZ915*BZ1051/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CA1051=0,0,CA915*CA1051/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CB1051=0,0,CB915*CB1051/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CC1051=0,0,CC915*CC1051/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CD1051=0,0,CD915*CD1051/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CE1051=0,0,CE915*CE1051/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CF1051=0,0,CF915*CF1051/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CG1051=0,0,CG915*CG1051/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CH1051=0,0,CH915*CH1051/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CI1051=0,0,CI915*CI1051/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CJ1051=0,0,CJ915*CJ1051/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CK1051=0,0,CK915*CK1051/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CL1051=0,0,CL915*CL1051/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CM1051=0,0,CM915*CM1051/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CN1051=0,0,CN915*CN1051/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CO1051=0,0,CO915*CO1051/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CP1051=0,0,CP915*CP1051/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CQ1051=0,0,CQ915*CQ1051/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CR1051=0,0,CR915*CR1051/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CS1051=0,0,CS915*CS1051/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CT1051=0,0,CT915*CT1051/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CU1051=0,0,CU915*CU1051/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CV1051=0,0,CV915*CV1051/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CW1051=0,0,CW915*CW1051/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CX1051=0,0,CX915*CX1051/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0},{"$f":"IF(CY1051=0,0,CY915*CY1051/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1034,IdentFin!$K:$K,\"=\"&$K1034)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1034,ResidFin!$K:$K,\"=\"&$K1034)))","v":0}]
["EFF_IR_6_13",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1035,\"=X\")+$C$6","v":6},13,{"$f":"R887","v":6},{"$f":"R888","v":25},2036,2042,2061,{"$f":"AH885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1001=F1001,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH1052=0,0,AH916*AH1052/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AI1052=0,0,AI916*AI1052/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AJ1052=0,0,AJ916*AJ1052/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AK1052=0,0,AK916*AK1052/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AL1052=0,0,AL916*AL1052/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AM1052=0,0,AM916*AM1052/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AN1052=0,0,AN916*AN1052/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AO1052=0,0,AO916*AO1052/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AP1052=0,0,AP916*AP1052/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AQ1052=0,0,AQ916*AQ1052/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AR1052=0,0,AR916*AR1052/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AS1052=0,0,AS916*AS1052/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AT1052=0,0,AT916*AT1052/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AU1052=0,0,AU916*AU1052/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AV1052=0,0,AV916*AV1052/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AW1052=0,0,AW916*AW1052/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AX1052=0,0,AX916*AX1052/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AY1052=0,0,AY916*AY1052/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(AZ1052=0,0,AZ916*AZ1052/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BA1052=0,0,BA916*BA1052/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BB1052=0,0,BB916*BB1052/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BC1052=0,0,BC916*BC1052/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BD1052=0,0,BD916*BD1052/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BE1052=0,0,BE916*BE1052/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BF1052=0,0,BF916*BF1052/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BG1052=0,0,BG916*BG1052/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BH1052=0,0,BH916*BH1052/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BI1052=0,0,BI916*BI1052/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BJ1052=0,0,BJ916*BJ1052/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BK1052=0,0,BK916*BK1052/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BL1052=0,0,BL916*BL1052/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BM1052=0,0,BM916*BM1052/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BN1052=0,0,BN916*BN1052/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BO1052=0,0,BO916*BO1052/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BP1052=0,0,BP916*BP1052/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BQ1052=0,0,BQ916*BQ1052/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BR1052=0,0,BR916*BR1052/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BS1052=0,0,BS916*BS1052/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BT1052=0,0,BT916*BT1052/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BU1052=0,0,BU916*BU1052/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BV1052=0,0,BV916*BV1052/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BW1052=0,0,BW916*BW1052/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BX1052=0,0,BX916*BX1052/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BY1052=0,0,BY916*BY1052/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(BZ1052=0,0,BZ916*BZ1052/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CA1052=0,0,CA916*CA1052/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CB1052=0,0,CB916*CB1052/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CC1052=0,0,CC916*CC1052/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CD1052=0,0,CD916*CD1052/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CE1052=0,0,CE916*CE1052/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CF1052=0,0,CF916*CF1052/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CG1052=0,0,CG916*CG1052/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CH1052=0,0,CH916*CH1052/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CI1052=0,0,CI916*CI1052/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CJ1052=0,0,CJ916*CJ1052/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CK1052=0,0,CK916*CK1052/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CL1052=0,0,CL916*CL1052/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CM1052=0,0,CM916*CM1052/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CN1052=0,0,CN916*CN1052/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CO1052=0,0,CO916*CO1052/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CP1052=0,0,CP916*CP1052/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CQ1052=0,0,CQ916*CQ1052/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CR1052=0,0,CR916*CR1052/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CS1052=0,0,CS916*CS1052/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CT1052=0,0,CT916*CT1052/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CU1052=0,0,CU916*CU1052/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CV1052=0,0,CV916*CV1052/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CW1052=0,0,CW916*CW1052/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CX1052=0,0,CX916*CX1052/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0},{"$f":"IF(CY1052=0,0,CY916*CY1052/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1035,IdentFin!$K:$K,\"=\"&$K1035)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1035,ResidFin!$K:$K,\"=\"&$K1035)))","v":0}]
["EFF_IR_6_14",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1036,\"=X\")+$C$6","v":6},14,{"$f":"R887","v":6},{"$f":"R888","v":25},2037,2043,2062,{"$f":"AI885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1002=F1002,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI1053=0,0,AI917*AI1053/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AJ1053=0,0,AJ917*AJ1053/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AK1053=0,0,AK917*AK1053/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AL1053=0,0,AL917*AL1053/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AM1053=0,0,AM917*AM1053/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AN1053=0,0,AN917*AN1053/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AO1053=0,0,AO917*AO1053/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AP1053=0,0,AP917*AP1053/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AQ1053=0,0,AQ917*AQ1053/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AR1053=0,0,AR917*AR1053/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AS1053=0,0,AS917*AS1053/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AT1053=0,0,AT917*AT1053/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AU1053=0,0,AU917*AU1053/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AV1053=0,0,AV917*AV1053/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AW1053=0,0,AW917*AW1053/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AX1053=0,0,AX917*AX1053/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AY1053=0,0,AY917*AY1053/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(AZ1053=0,0,AZ917*AZ1053/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BA1053=0,0,BA917*BA1053/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BB1053=0,0,BB917*BB1053/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BC1053=0,0,BC917*BC1053/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BD1053=0,0,BD917*BD1053/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BE1053=0,0,BE917*BE1053/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BF1053=0,0,BF917*BF1053/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BG1053=0,0,BG917*BG1053/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BH1053=0,0,BH917*BH1053/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BI1053=0,0,BI917*BI1053/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BJ1053=0,0,BJ917*BJ1053/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BK1053=0,0,BK917*BK1053/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BL1053=0,0,BL917*BL1053/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BM1053=0,0,BM917*BM1053/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BN1053=0,0,BN917*BN1053/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BO1053=0,0,BO917*BO1053/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BP1053=0,0,BP917*BP1053/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BQ1053=0,0,BQ917*BQ1053/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BR1053=0,0,BR917*BR1053/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BS1053=0,0,BS917*BS1053/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BT1053=0,0,BT917*BT1053/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BU1053=0,0,BU917*BU1053/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BV1053=0,0,BV917*BV1053/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BW1053=0,0,BW917*BW1053/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BX1053=0,0,BX917*BX1053/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BY1053=0,0,BY917*BY1053/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(BZ1053=0,0,BZ917*BZ1053/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CA1053=0,0,CA917*CA1053/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CB1053=0,0,CB917*CB1053/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CC1053=0,0,CC917*CC1053/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CD1053=0,0,CD917*CD1053/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CE1053=0,0,CE917*CE1053/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CF1053=0,0,CF917*CF1053/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CG1053=0,0,CG917*CG1053/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CH1053=0,0,CH917*CH1053/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CI1053=0,0,CI917*CI1053/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CJ1053=0,0,CJ917*CJ1053/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CK1053=0,0,CK917*CK1053/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CL1053=0,0,CL917*CL1053/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CM1053=0,0,CM917*CM1053/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CN1053=0,0,CN917*CN1053/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CO1053=0,0,CO917*CO1053/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CP1053=0,0,CP917*CP1053/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CQ1053=0,0,CQ917*CQ1053/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CR1053=0,0,CR917*CR1053/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CS1053=0,0,CS917*CS1053/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CT1053=0,0,CT917*CT1053/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CU1053=0,0,CU917*CU1053/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CV1053=0,0,CV917*CV1053/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CW1053=0,0,CW917*CW1053/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CX1053=0,0,CX917*CX1053/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0},{"$f":"IF(CY1053=0,0,CY917*CY1053/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1036,IdentFin!$K:$K,\"=\"&$K1036)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1036,ResidFin!$K:$K,\"=\"&$K1036)))","v":0}]
["EFF_IR_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1037,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1003=F1003,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ1054=0,0,AJ918*AJ1054/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AK1054=0,0,AK918*AK1054/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AL1054=0,0,AL918*AL1054/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AM1054=0,0,AM918*AM1054/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AN1054=0,0,AN918*AN1054/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AO1054=0,0,AO918*AO1054/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AP1054=0,0,AP918*AP1054/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AQ1054=0,0,AQ918*AQ1054/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AR1054=0,0,AR918*AR1054/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AS1054=0,0,AS918*AS1054/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AT1054=0,0,AT918*AT1054/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AU1054=0,0,AU918*AU1054/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AV1054=0,0,AV918*AV1054/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AW1054=0,0,AW918*AW1054/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AX1054=0,0,AX918*AX1054/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AY1054=0,0,AY918*AY1054/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(AZ1054=0,0,AZ918*AZ1054/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BA1054=0,0,BA918*BA1054/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BB1054=0,0,BB918*BB1054/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BC1054=0,0,BC918*BC1054/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BD1054=0,0,BD918*BD1054/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BE1054=0,0,BE918*BE1054/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BF1054=0,0,BF918*BF1054/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BG1054=0,0,BG918*BG1054/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BH1054=0,0,BH918*BH1054/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BI1054=0,0,BI918*BI1054/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BJ1054=0,0,BJ918*BJ1054/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BK1054=0,0,BK918*BK1054/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BL1054=0,0,BL918*BL1054/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BM1054=0,0,BM918*BM1054/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BN1054=0,0,BN918*BN1054/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BO1054=0,0,BO918*BO1054/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BP1054=0,0,BP918*BP1054/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BQ1054=0,0,BQ918*BQ1054/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BR1054=0,0,BR918*BR1054/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BS1054=0,0,BS918*BS1054/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BT1054=0,0,BT918*BT1054/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BU1054=0,0,BU918*BU1054/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BV1054=0,0,BV918*BV1054/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BW1054=0,0,BW918*BW1054/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BX1054=0,0,BX918*BX1054/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BY1054=0,0,BY918*BY1054/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(BZ1054=0,0,BZ918*BZ1054/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CA1054=0,0,CA918*CA1054/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CB1054=0,0,CB918*CB1054/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CC1054=0,0,CC918*CC1054/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CD1054=0,0,CD918*CD1054/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CE1054=0,0,CE918*CE1054/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CF1054=0,0,CF918*CF1054/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CG1054=0,0,CG918*CG1054/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CH1054=0,0,CH918*CH1054/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CI1054=0,0,CI918*CI1054/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CJ1054=0,0,CJ918*CJ1054/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CK1054=0,0,CK918*CK1054/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CL1054=0,0,CL918*CL1054/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CM1054=0,0,CM918*CM1054/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CN1054=0,0,CN918*CN1054/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CO1054=0,0,CO918*CO1054/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CP1054=0,0,CP918*CP1054/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CQ1054=0,0,CQ918*CQ1054/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CR1054=0,0,CR918*CR1054/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CS1054=0,0,CS918*CS1054/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CT1054=0,0,CT918*CT1054/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CU1054=0,0,CU918*CU1054/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CV1054=0,0,CV918*CV1054/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CW1054=0,0,CW918*CW1054/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CX1054=0,0,CX918*CX1054/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0},{"$f":"IF(CY1054=0,0,CY918*CY1054/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G1037,IdentFin!$K:$K,\"=\"&$K1037)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G1037,ResidFin!$K:$K,\"=\"&$K1037)))","v":0}]
["HEAD_INT_BASE_6_",null,{"$f":"COUNTIF(D$1:D1038,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAD_INT_BASE","Interest base"]
["INT_BASE_6_0",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1039,\"=X\")+$C$6","v":6},0,{"$f":"R887","v":6},{"$f":"R888","v":25},{"$f":"ProjYr+D1039","v":2023},{"$f":"G1039+E1039","v":2029},{"$f":"G1039+F1039","v":2048},{"$f":"U885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E988=F988,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE","This is the amount of principal to which the interest rate is applied for the purpose of calculating interest payments.",null,null,{"$f":"U971","v":1.2459279132792},{"$f":"IF($O1039=1,U971,AVERAGE(U971,V971))","v":1.2459279132792},{"$f":"IF($O1039=1,V971,AVERAGE(V971,W971))","v":1.2459279132792},1.2459279132792,1.2459279132792,1.2459279132792,1.2459279132792,1.2459279132792,1.1803527599487158,1.1147776066182316,1.0492024532877473,0.98362729995726306,0.91805214662677881,0.85247699329629456,0.78690183996581031,0.72132668663532606,0.65575153330484182,0.59017637997435757,0.52460122664387332,0.45902607331338913,0.39345091998290493,0.32787576665242074,0.26230061332193655,0.19672545999145236,0.13115030666096816,6.5575153330483957E-2,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,{"$f":"IF($O1039=1,CH971,AVERAGE(CH971,CI971))","v":-2.4980018054066022E-16},-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16]
["INT_BASE_6_1",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1040,\"=X\")+$C$6","v":6},1,{"$f":"R887","v":6},{"$f":"R888","v":25},2024,2030,2049,{"$f":"V885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E989=F989,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,{"$f":"V972","v":2.8783219337292998},2.8783219337292998,2.8783219337292998,2.8783219337292998,2.8783219337292998,2.8783219337292998,2.8783219337292998,2.8783219337292998,2.7268313056382842,2.5753406775472687,2.4238500494562532,2.2723594213652376,2.1208687932742221,1.9693781651832063,1.8178875370921905,1.6663969090011748,1.514906280910159,1.3634156528191432,1.2119250247281275,1.0604343966371117,0.90894376854609593,0.75745314045508016,0.6059625123640644,0.45447188427304863,0.30298125618203287,0.1514906280910171,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15]
["INT_BASE_6_2",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1041,\"=X\")+$C$6","v":6},2,{"$f":"R887","v":6},{"$f":"R888","v":25},2025,2031,2050,{"$f":"W885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E990=F990,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,{"$f":"W973","v":1.1752076549244601},1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1752076549244601,1.1133546204547518,1.0515015859850434,0.98964855151533493,0.92779551704562646,0.86594248257591799,0.80408944810620953,0.74223641363650106,0.68038337916679259,0.61853034469708412,0.55667731022737565,0.49482427575766724,0.43297124128795883,0.37111820681825042,0.30926517234854201,0.24741213787883359,0.18555910340912518,0.12370606893941676,6.1853034469708329E-2,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17]
["INT_BASE_6_3",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1042,\"=X\")+$C$6","v":6},3,{"$f":"R887","v":6},{"$f":"R888","v":25},2026,2032,2051,{"$f":"X885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E991=F991,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,{"$f":"X974","v":4.4147750577016698},4.4147750577016698,4.4147750577016698,4.4147750577016698,4.4147750577016698,4.4147750577016698,4.4147750577016698,4.4147750577016698,4.1824184757173715,3.9500618937330731,3.7177053117487748,3.4853487297644765,3.2529921477801782,3.0206355657958799,2.7882789838115816,2.5559224018272833,2.3235658198429849,2.0912092378586866,1.8588526558743883,1.62649607389009,1.3941394919057917,1.1617829099214934,0.92942632793719493,0.6970697459528965,0.46471316396859808,0.23235658198429968,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15,1.27675647831893E-15]
["INT_BASE_6_4",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1043,\"=X\")+$C$6","v":6},4,{"$f":"R887","v":6},{"$f":"R888","v":25},2027,2033,2052,{"$f":"Y885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E992=F992,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y975","v":1.8325225411634201},1.8325225411634201,1.8325225411634201,{"$f":"IF($O1043=1,AA975,AVERAGE(AA975,AB975))","v":1.8325225411634201},1.8325225411634201,1.8325225411634201,1.8325225411634201,1.8325225411634201,1.7360739863653454,1.6396254315672707,1.543176876769196,1.4467283219711213,1.3502797671730467,1.253831212374972,1.1573826575768973,1.0609341027788226,0.96448554798074793,0.86803699318267324,0.77158843838459856,0.67513988358652388,0.5786913287884492,0.48224277399037446,0.38579421919229973,0.28934566439422499,0.19289710959615025,9.6448554798075514E-2,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16,7.7715611723760958E-16]
["INT_BASE_6_5",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1044,\"=X\")+$C$6","v":6},5,{"$f":"R887","v":6},{"$f":"R888","v":25},2028,2034,2053,{"$f":"Z885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E993=F993,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,{"$f":"Z976","v":1.41807727818055},{"$f":"IF($O1044=1,Z976,AVERAGE(Z976,AA976))","v":1.41807727818055},1.41807727818055,1.41807727818055,1.41807727818055,1.41807727818055,1.41807727818055,1.41807727818055,1.3434416319605211,1.2688059857404923,1.1941703395204635,1.1195346933004346,1.0448990470804058,0.97026340086037688,0.89562775464034794,0.820992108420319,0.74635646220029006,0.67172081598026112,0.59708516976023218,0.52244952354020324,0.4478138773201743,0.37317823110014536,0.29854258488011642,0.22390693866008748,0.14927129244005855,7.4635646220029606E-2,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16,6.6613381477509392E-16]
["INT_BASE_6_6",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1045,\"=X\")+$C$6","v":6},6,{"$f":"R887","v":6},{"$f":"R888","v":25},2029,2035,2054,{"$f":"AA885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E994=F994,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,{"$f":"AA977","v":1.46630003181683},1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.46630003181683,1.3891263459317338,1.3119526600466376,1.2347789741615414,1.1576052882764452,1.0804316023913489,1.0032579165062527,0.92608423062115641,0.84891054473606009,0.77173685885096377,0.69456317296586745,0.61738948708077113,0.54021580119567481,0.46304211531057848,0.38586842942548216,0.30869474354038584,0.23152105765528952,0.1543473717701932,7.717368588509689E-2,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16]
["INT_BASE_6_7",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1046,\"=X\")+$C$6","v":6},7,{"$f":"R887","v":6},{"$f":"R888","v":25},2030,2036,2055,{"$f":"AB885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E995=F995,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,{"$f":"AB978","v":2.9415411745381799},2.9415411745381799,2.9415411745381799,2.9415411745381799,2.9415411745381799,2.9415411745381799,2.9415411745381799,2.9415411745381799,2.7867232179835391,2.6319052614288978,2.4770873048742565,2.3222693483196153,2.167451391764974,2.0126334352103328,1.8578154786556917,1.7029975221010507,1.5481795655464097,1.3933616089917686,1.2385436524371276,1.0837256958824866,0.92890773932784554,0.7740897827732045,0.61927182621856347,0.46445386966392244,0.3096359131092814,0.15481795655464037,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16]
["INT_BASE_6_8",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1047,\"=X\")+$C$6","v":6},8,{"$f":"R887","v":6},{"$f":"R888","v":25},2031,2037,2056,{"$f":"AC885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E996=F996,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC979","v":2.58889184323563},2.58889184323563,2.58889184323563,2.58889184323563,2.58889184323563,2.58889184323563,2.58889184323563,2.58889184323563,2.452634377802176,2.3163769123687219,2.1801194469352678,2.0438619815018138,1.9076045160683595,1.7713470506349052,1.6350895852014509,1.4988321197679966,1.3625746543345423,1.226317188901088,1.0900597234676337,0.95380225803417951,0.81754479260072532,0.68128732716727114,0.54502986173381696,0.40877239630036277,0.27251493086690859,0.13625746543345438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O1047=1,CD979,AVERAGE(CD979,CE979))","v":0},{"$f":"IF($O1047=1,CE979,AVERAGE(CE979,CF979))","v":0},{"$f":"IF($O1047=1,CF979,AVERAGE(CF979,CG979))","v":0},{"$f":"IF($O1047=1,CG979,AVERAGE(CG979,CH979))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_6_9",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1048,\"=X\")+$C$6","v":6},9,{"$f":"R887","v":6},{"$f":"R888","v":25},2032,2038,2057,{"$f":"AD885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E997=F997,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD980","v":1.66378446117793},1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.66378446117793,1.5762168579580389,1.4886492547381478,1.4010816515182567,1.3135140482983656,1.2259464450784745,{"$f":"IF($O1048=1,AP980,AVERAGE(AP980,AQ980))","v":1.1383788418585834},1.0508112386386923,0.9632436354188012,0.8756760321989101,0.788108428979019,0.70054082575912791,0.61297322253923681,0.52540561931934571,0.43783801609945466,0.35027041287956362,0.26270280965967258,0.17513520643978153,8.7567603219890489E-2,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16,-5.5511151231257827E-16]
["INT_BASE_6_10",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1049,\"=X\")+$C$6","v":6},10,{"$f":"R887","v":6},{"$f":"R888","v":25},2033,2039,2058,{"$f":"AE885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E998=F998,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE981","v":1.92001603663565},1.92001603663565,1.92001603663565,1.92001603663565,1.92001603663565,1.92001603663565,1.92001603663565,1.92001603663565,1.8189625610232474,1.7179090854108447,1.6168556097984421,1.5158021341860395,1.4147486585736369,1.3136951829612342,1.2126417073488316,1.111588231736429,1.0105347561240263,0.90948128051162369,0.80842780489922106,0.70737432928681843,0.60632085367441579,0.50526737806201316,0.40421390244961053,0.3031604268372079,0.20210695122480526,0.10105347561240263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_6_11",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1050,\"=X\")+$C$6","v":6},11,{"$f":"R887","v":6},{"$f":"R888","v":25},2034,2040,2059,{"$f":"AF885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E999=F999,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF982","v":1.6212715690600601},1.6212715690600601,1.6212715690600601,1.6212715690600601,1.6212715690600601,1.6212715690600601,1.6212715690600601,1.6212715690600601,1.5359414864779517,1.4506114038958433,1.3652813213137349,1.2799512387316265,1.1946211561495181,1.1092910735674097,1.0239609909853014,0.93863090840319297,0.85330082582108457,0.76797074323897618,0.68264066065686779,0.5973105780747594,0.51198049549265101,0.42665041291054262,0.34132033032843423,0.25599024774632584,0.17066016516421742,8.5330082582109001E-2,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16,5.8286708792820718E-16]
["INT_BASE_6_12",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1051,\"=X\")+$C$6","v":6},12,{"$f":"R887","v":6},{"$f":"R888","v":25},2035,2041,2060,{"$f":"AG885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1000=F1000,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_6_13",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1052,\"=X\")+$C$6","v":6},13,{"$f":"R887","v":6},{"$f":"R888","v":25},2036,2042,2061,{"$f":"AH885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1001=F1001,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_6_14",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1053,\"=X\")+$C$6","v":6},14,{"$f":"R887","v":6},{"$f":"R888","v":25},2037,2043,2062,{"$f":"AI885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1002=F1002,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O1053=1,BY985,AVERAGE(BY985,BZ985))","v":0},{"$f":"IF($O1053=1,BZ985,AVERAGE(BZ985,CA985))","v":0},{"$f":"IF($O1053=1,CA985,AVERAGE(CA985,CB985))","v":0},{"$f":"IF($O1053=1,CB985,AVERAGE(CB985,CC985))","v":0},{"$f":"IF($O1053=1,CC985,AVERAGE(CC985,CD985))","v":0},{"$f":"IF($O1053=1,CD985,AVERAGE(CD985,CE985))","v":0},{"$f":"IF($O1053=1,CE985,AVERAGE(CE985,CF985))","v":0},{"$f":"IF($O1053=1,CF985,AVERAGE(CF985,CG985))","v":0},{"$f":"IF($O1053=1,CG985,AVERAGE(CG985,CH985))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_6_15",{"$f":"_xlfn.SWITCH(R892,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D1054,\"=X\")+$C$6","v":6},15,{"$f":"R887","v":6},{"$f":"R888","v":25},2038,2044,2063,{"$f":"AJ885","v":1},{"$f":"R883","v":"Local-Linked 2"},{"$f":"R885","v":"Market"},{"$f":"R884","v":"Fixed"},{"$f":"R889","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R886,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R886=\"Custom\",\"Custom\",IF(R884=\"Zero-coupon\",\"Zero-coupon\",IF(E1003=F1003,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ986","v":0},0,0,0,0,0,0,{"$f":"IF($O1054=1,AP986,AVERAGE(AP986,AQ986))","v":0},{"$f":"IF($O1054=1,AQ986,AVERAGE(AQ986,AR986))","v":0},{"$f":"IF($O1054=1,AR986,AVERAGE(AR986,AS986))","v":0},{"$f":"IF($O1054=1,AS986,AVERAGE(AS986,AT986))","v":0},{"$f":"IF($O1054=1,AT986,AVERAGE(AT986,AU986))","v":0},{"$f":"IF($O1054=1,AU986,AVERAGE(AU986,AV986))","v":0},{"$f":"IF($O1054=1,AV986,AVERAGE(AV986,AW986))","v":0},{"$f":"IF($O1054=1,AW986,AVERAGE(AW986,AX986))","v":0},{"$f":"IF($O1054=1,AX986,AVERAGE(AX986,AY986))","v":0},{"$f":"IF($O1054=1,AY986,AVERAGE(AY986,AZ986))","v":0},{"$f":"IF($O1054=1,AZ986,AVERAGE(AZ986,BA986))","v":0},{"$f":"IF($O1054=1,BA986,AVERAGE(BA986,BB986))","v":0},{"$f":"IF($O1054=1,BB986,AVERAGE(BB986,BC986))","v":0},{"$f":"IF($O1054=1,BC986,AVERAGE(BC986,BD986))","v":0},{"$f":"IF($O1054=1,BD986,AVERAGE(BD986,BE986))","v":0},{"$f":"IF($O1054=1,BE986,AVERAGE(BE986,BF986))","v":0},{"$f":"IF($O1054=1,BF986,AVERAGE(BF986,BG986))","v":0},{"$f":"IF($O1054=1,BG986,AVERAGE(BG986,BH986))","v":0},{"$f":"IF($O1054=1,BH986,AVERAGE(BH986,BI986))","v":0},{"$f":"IF($O1054=1,BI986,AVERAGE(BI986,BJ986))","v":0},{"$f":"IF($O1054=1,BJ986,AVERAGE(BJ986,BK986))","v":0},{"$f":"IF($O1054=1,BK986,AVERAGE(BK986,BL986))","v":0},{"$f":"IF($O1054=1,BL986,AVERAGE(BL986,BM986))","v":0},{"$f":"IF($O1054=1,BM986,AVERAGE(BM986,BN986))","v":0},{"$f":"IF($O1054=1,BN986,AVERAGE(BN986,BO986))","v":0},{"$f":"IF($O1054=1,BO986,AVERAGE(BO986,BP986))","v":0},{"$f":"IF($O1054=1,BP986,AVERAGE(BP986,BQ986))","v":0},{"$f":"IF($O1054=1,BQ986,AVERAGE(BQ986,BR986))","v":0},{"$f":"IF($O1054=1,BR986,AVERAGE(BR986,BS986))","v":0},{"$f":"IF($O1054=1,BS986,AVERAGE(BS986,BT986))","v":0},{"$f":"IF($O1054=1,BT986,AVERAGE(BT986,BU986))","v":0},{"$f":"IF($O1054=1,BU986,AVERAGE(BU986,BV986))","v":0},{"$f":"IF($O1054=1,BV986,AVERAGE(BV986,BW986))","v":0},{"$f":"IF($O1054=1,BW986,AVERAGE(BW986,BX986))","v":0},{"$f":"IF($O1054=1,BX986,AVERAGE(BX986,BY986))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($O1054=1,CH986,AVERAGE(CH986,CI986))","v":0},{"$f":"IF($O1054=1,CI986,AVERAGE(CI986,CJ986))","v":0},{"$f":"IF($O1054=1,CJ986,AVERAGE(CJ986,CK986))","v":0},{"$f":"IF($O1054=1,CK986,AVERAGE(CK986,CL986))","v":0},{"$f":"IF($O1054=1,CL986,AVERAGE(CL986,CM986))","v":0},{"$f":"IF($O1054=1,CM986,AVERAGE(CM986,CN986))","v":0},{"$f":"IF($O1054=1,CN986,AVERAGE(CN986,CO986))","v":0},{"$f":"IF($O1054=1,CO986,AVERAGE(CO986,CP986))","v":0},{"$f":"IF($O1054=1,CP986,AVERAGE(CP986,CQ986))","v":0},{"$f":"IF($O1054=1,CQ986,AVERAGE(CQ986,CR986))","v":0},{"$f":"IF($O1054=1,CR986,AVERAGE(CR986,CS986))","v":0},{"$f":"IF($O1054=1,CS986,AVERAGE(CS986,CT986))","v":0},{"$f":"IF($O1054=1,CT986,AVERAGE(CT986,CU986))","v":0},{"$f":"IF($O1054=1,CU986,AVERAGE(CU986,CV986))","v":0},{"$f":"IF($O1054=1,CV986,AVERAGE(CV986,CW986))","v":0},{"$f":"IF($O1054=1,CW986,AVERAGE(CW986,CX986))","v":0},{"$f":"IF($O1054=1,CX986,AVERAGE(CX986,CY986))","v":0}]
["End of instrument 6_6_",null,{"$f":"COUNTIF(D$1:D1055,\"=X\")+$C$6","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"End of instrument \"&C1055","v":"End of instrument 6"}]

{"sheet":"ResidFin","index":5,"n_rows":219,"n_cols":211,"rows_kept":219,"cut":false,"hidden":false,"merged":[[66,17,81,19],[83,17,98,19],[202,17,217,19],[185,17,200,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual financing assumptions (baseline)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Users should enter assumptions regarding the government's debt issuance in this worksheet."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjYr+U4","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"ProjYr+CG4","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038}]
[null,null,null,"Yr",null,null,"Yr","Yr","Yr",null,"Curr.",null,null,null,null,null,null,"META1",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
["Lookup out","Lookup in","Inst","T","Grace","Mat","Iss.","Start","Mat.","ER",null,null,null,null,null,null,null,null,null,"Column in Macrofw",{"$f":"MATCH(U4,MacrofwDates,0)","v":30},31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"MATCH(AK4,MacrofwDates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"MATCH(AM4,MacrofwDates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(CY4,MacrofwDates,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"MAX(IdentFin!C:C)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column in Basedb",{"$f":"MATCH(U4,BaseDBdates,0)","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"MATCH(AK4,BaseDBdates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"MATCH(AM4,BaseDBdates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(CY4,BaseDBdates,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Determination of total debt issuance:"]
[null,"GGXONLB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary deficit",null,null,null,{"$f":"VLOOKUP($B8,BaseDBData,U$6,FALSE)","v":-5.7455471806633795E-2},-6.6702774879679794E-2,-0.66698056632489511,-0.98827336128746879,-1.3047726842571308,-1.5186229579675654,-1.0169340728106135,-0.50421529092307082,-2.157077437239252E-3,0.51828828468320154,1.0577784506298045,1.6169943845298462,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGROPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest revenues",null,null,null,4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,4.7450960791095504E-3,4.8716275803479901E-3,5.0025754743434703E-3,5.1380947695469801E-3,5.2783459306371197E-3,5.4234950708606103E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent liability recognition",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ODCTP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prefinancing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ODCTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other below the line items",null,null,null,-1.0015000000000001,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGEICL_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on existing local currency debt",null,null,null,4.1715,3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,2.3814469094438802,2.2436271370085601,2.1042542240037299,1.93785660486017,1.6754545792515201,1.53716953240646,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGEICF_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on existing foreign currency debt",null,null,null,1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492196,0.93664696680894999,0.89620917010700796,0.69309672337353101,0.63678125472053504,0.58085607618941504,0.53455697699113602,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGEICI_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on existing local-linked debt",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GGFACL_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of existing local currency debt",null,null,null,8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,3.4991968132526901,1.13425014658603,4.0335430037840698,3.7588494481733301,5.1323677815066597,1.05860544817333,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFACF_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of existing foreign currency debt",null,null,null,1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,1.47906211210873,4.9715198580673103,1.7289550759597101,1.6421551744546301,1.27416412223053,0.98772733673241497,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFACI_H",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of existing local-linked debt",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICL_I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on identified local currency debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":0.39989108237696575},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":0.62439680529551589},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":0.87885922753460866},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.0716259693923138},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.3076908145389501},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.4355375731181286},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.5533993494876792},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.6540540752624364},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.7778998031817674},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.9261938226713928},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":2.08342508718607},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":2.1762113869684665},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":2.0191092926098841},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.8465528398811384},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\")","v":1.6667970695924788}]
["GGEICF_I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on identified foreign currency debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*U45","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*V45","v":5.5374573923519998E-3},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*W45","v":1.8329999320037763E-2},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*X45","v":2.3553144453035323E-2},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*Y45","v":4.3174366931709444E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*Z45","v":5.1318911559102447E-2},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AA45","v":5.7621477239904885E-2},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AB45","v":6.3249477381313007E-2},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AC45","v":7.6322993712593795E-2},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AD45","v":8.9847277845733486E-2},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AE45","v":8.444933352328296E-2},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AF45","v":9.8426259664221638E-2},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AG45","v":9.4010688603592255E-2},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AH45","v":8.5866143976199238E-2},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AI45","v":7.95635782953968E-2},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\")*AJ45","v":7.3935578153988671E-2}]
["GGEICI_I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on identified local-linked debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,U$5,FALSE)+SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,U$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,V$5,FALSE)+SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,V$5,FALSE)","v":7.8908767841016303E-2},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,W$5,FALSE)+SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,W$5,FALSE)","v":0.20043791615403109},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,X$5,FALSE)+SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,X$5,FALSE)","v":0.25005779491750807},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,Y$5,FALSE)+SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,Y$5,FALSE)","v":0.4364594084649121},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,Z$5,FALSE)+SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,Z$5,FALSE)","v":0.53383258242514553},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AA$5,FALSE)+SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AA$5,FALSE)","v":0.59370695639276871},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AB$5,FALSE)+SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AB$5,FALSE)","v":0.66922341151348486},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AC$5,FALSE)+SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AC$5,FALSE)","v":0.78442165272200004},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AD$5,FALSE)+SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AD$5,FALSE)","v":0.87773717233603243},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AE$5,FALSE)+SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AE$5,FALSE)","v":0.96043735652534301},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AF$5,FALSE)+SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AF$5,FALSE)","v":1.0465942273851627},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AG$5,FALSE)+SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AG$5,FALSE)","v":1.1207742832911174},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AH$5,FALSE)+SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AH$5,FALSE)","v":1.0817439922558765},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AI$5,FALSE)+SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AI$5,FALSE)","v":1.0368123887258398},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AJ$5,FALSE)+SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AJ$5,FALSE)","v":0.9850971788895464}]
["GGFACL_I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortizaton of identified local currency debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":0.3570456092651475},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":0.58012297858368223},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":0.83946693356827973},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":1.0260093311043834},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":1.4861626671816905},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":1.9737707396091442},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":2.413788727529778},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":2.8825488636036511},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":3.3839079051620629},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":3.9541761853861823},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":4.465446290562606},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":4.9771692194966839},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":5.2069076924874871},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\")","v":5.5299534215082096}]
["GGFACF_I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of identified foreign currency debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*U45","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*V45","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*W45","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*X45","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*Y45","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*Z45","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AA45","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AB45","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AC45","v":0.1384364348088},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AD45","v":0.31981354819214403},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AE45","v":0.13057862832493899},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AF45","v":0.49053056196685302},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AG45","v":0.203613615684825},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AH45","v":0.157564142020061},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AI45","v":0.14070000353520301},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\")*AJ45","v":0.32683790828201997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of identified local-linked debt",null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,U$5,FALSE)+SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,U$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,V$5,FALSE)+SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,V$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,W$5,FALSE)+SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,W$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,X$5,FALSE)+SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,X$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,Y$5,FALSE)+SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,Y$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,Z$5,FALSE)+SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,Z$5,FALSE)","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AA$5,FALSE)+SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AA$5,FALSE)","v":9.2290956539200664E-2},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AB$5,FALSE)+SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AB$5,FALSE)","v":0.37107514199778086},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AC$5,FALSE)+SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AC$5,FALSE)","v":0.6096181889720893},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AD$5,FALSE)+SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AD$5,FALSE)","v":0.99849159808636645},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AE$5,FALSE)+SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AE$5,FALSE)","v":1.4332572571938815},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AF$5,FALSE)+SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AF$5,FALSE)","v":1.6347485733386637},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AG$5,FALSE)+SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AG$5,FALSE)","v":1.8725814968272112},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AH$5,FALSE)+SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AH$5,FALSE)","v":2.1676471215669877},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AI$5,FALSE)+SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AI$5,FALSE)","v":2.5068274368798233},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\")*VLOOKUP(\"LLI1\",MacrofwData,AJ$5,FALSE)+SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\")*VLOOKUP(\"LLI2\",MacrofwData,AJ$5,FALSE)","v":2.8796615290671985}]
["GFNXUDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total borrowing needs ex. residual debt service",null,null,null,{"$f":"U8+SUM(U10:U24)-U9","v":14.504040601523524},13.735966671557666,11.789752589534586,17.010901848039634,13.826457210905652,9.6819095303075819,10.93999326319622,13.367237513254889,14.229331447217156,15.435130935368013,17.634166967278194,15.037531078689481,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Identified borrowing (from IdentFin)",null,null,null,{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!U:U)","v":13.754747442795949},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!V:V)","v":12.987351434686749},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!W:W)","v":11.017329160240415},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!X:X)","v":16.22206328893418},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Y:Y)","v":13.020964851042336},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Z:Z)","v":8.8609354265823086},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AA:AA)","v":10.109199929923738},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AB:AB)","v":12.527675315363339},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AC:AC)","v":13.380714931951299},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AD:AD)","v":14.577168337393699},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AE:AE)","v":16.766560150651816},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AF:AF)","v":14.159975445537597},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AG:AG)","v":0},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AH:AH)","v":0},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AI:AI)","v":0},{"$f":"SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AJ:AJ)","v":0}]
["ISS",null,null,null,null,null,null,null,null,null,"Debt issuance calculation",null,null,null,null,null,"Residual borrowing allocated below",null,null,null,{"$f":"U25/(1-U28)-U26","v":0.74929315872757485},{"$f":"(V25+U27*V28)/(1-V29)-V26","v":0.74861523687091669},{"$f":"(W25+U27*W28+V27*W29)/(1-W30)-W26","v":0.92228206103968624},{"$f":"(X25+U27*X28+V27*X29+W27*X30)/(1-X31)-X26","v":1.0884202382251544},{"$f":"(Y25+U27*Y28+V27*Y29+W27*Y30+X27*Y31)/(1-Y32)-Y26","v":1.2895304511909504},{"$f":"(Z25+U27*Z28+V27*Z29+W27*Z30+X27*Z31+Y27*Z32)/(1-Z33)-Z26","v":1.5226962426979398},{"$f":"(AA25+U27*AA28+V27*AA29+W27*AA30+X27*AA31+Y27*AA32+Z27*AA33)/(1-AA34)-AA26","v":1.7904215624833384},{"$f":"(AB25+U27*AB28+V27*AB29+W27*AB30+X27*AB31+Y27*AB32+Z27*AB33+AA27*AB34)/(1-AB35)-AB26","v":1.9538710438964788},{"$f":"(AC25+U27*AC28+V27*AC29+W27*AC30+X27*AC31+Y27*AC32+Z27*AC33+AA27*AC34+AB27*AC35)/(1-AC36)-AC26","v":2.1712866263932717},{"$f":"(AD25+U27*AD28+V27*AD29+W27*AD30+X27*AD31+Y27*AD32+Z27*AD33+AA27*AD34+AB27*AD35+AC27*AD36)/(1-AD37)-AD26","v":2.3869505056730862},{"$f":"(AE25+U27*AE28+V27*AE29+W27*AE30+X27*AE31+Y27*AE32+Z27*AE33+AA27*AE34+AB27*AE35+AC27*AE36+AD27*AE37)/(1-AE38)-AE26","v":2.6131680019587726},{"$f":"(AF25+U27*AF28+V27*AF29+W27*AF30+X27*AF31+Y27*AF32+Z27*AF33+AA27*AF34+AB27*AF35+AC27*AF36+AD27*AF37+AE27*AF38)/(1-AF39)-AF26","v":2.8426008293807072},{"$f":"(AG25+U27*AG28+V27*AG29+W27*AG30+X27*AG31+Y27*AG32+Z27*AG33+AA27*AG34+AB27*AG35+AC27*AG36+AD27*AG37+AE27*AG38+AF27*AG39)/(1-AG40)-AG26","v":{"$error":"#N/A"}},{"$f":"(AH25+U27*AH28+V27*AH29+W27*AH30+X27*AH31+Y27*AH32+Z27*AH33+AA27*AH34+AB27*AH35+AC27*AH36+AD27*AH37+AE27*AH38+AF27*AH39+AG27*AH40)/(1-AH41)-AH26","v":{"$error":"#N/A"}},{"$f":"(AI25+U27*AI28+V27*AI29+W27*AI30+X27*AI31+Y27*AI32+Z27*AI33+AA27*AI34+AB27*AI35+AC27*AI36+AD27*AI37+AE27*AI38+AF27*AI39+AG27*AI40+AH27*AI41)/(1-AI42)-AI26","v":{"$error":"#N/A"}},{"$f":"(AJ25+U27*AJ28+V27*AJ29+W27*AJ30+X27*AJ31+Y27*AJ32+Z27*AJ33+AA27*AJ34+AB27*AJ35+AC27*AJ36+AD27*AJ37+AE27*AJ38+AF27*AJ39+AG27*AJ40+AH27*AJ41+AI27*AJ42)/(1-AJ43)-AJ26","v":{"$error":"#N/A"}}]
[null,null,null,0,null,null,null,null,null,null,{"$f":"U27","v":0.74929315872757485},null,null,null,null,null,null,null,null,{"$f":"ProjYr+D28","v":2023},{"$f":"SUMIFS(U:U,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T28)+SUMIFS(U:U,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T28)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,null,null,null,null,null,{"$f":"V27","v":0.74861523687091669},null,null,null,null,null,null,null,null,2024,null,{"$f":"SUMIFS(V:V,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T29)+SUMIFS(V:V,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T29)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0]
[null,null,null,2,null,null,null,null,null,null,{"$f":"W27","v":0.92228206103968624},null,null,null,null,null,null,null,null,2025,null,null,{"$f":"SUMIFS(W:W,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T30)+SUMIFS(W:W,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T30)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0]
[null,null,null,3,null,null,null,null,null,null,{"$f":"X27","v":1.0884202382251544},null,null,null,null,null,null,null,null,2026,null,null,null,{"$f":"SUMIFS(X:X,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T31)+SUMIFS(X:X,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T31)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0]
[null,null,null,4,null,null,null,null,null,null,{"$f":"Y27","v":1.2895304511909504},null,null,null,null,null,null,null,null,2027,null,null,null,null,{"$f":"SUMIFS(Y:Y,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T32)+SUMIFS(Y:Y,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T32)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,null,{"$f":"Z27","v":1.5226962426979398},null,null,null,null,null,null,null,null,2028,null,null,null,null,null,{"$f":"SUMIFS(Z:Z,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T33)+SUMIFS(Z:Z,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T33)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"AA27","v":1.7904215624833384},null,null,null,null,null,null,null,null,2029,null,null,null,null,null,null,{"$f":"SUMIFS(AA:AA,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T34)+SUMIFS(AA:AA,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T34)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0]
[null,null,null,7,null,null,null,null,null,null,{"$f":"AB27","v":1.9538710438964788},null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,{"$f":"SUMIFS(AB:AB,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T35)+SUMIFS(AB:AB,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T35)","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0]
[null,null,null,8,null,null,null,null,null,null,{"$f":"AC27","v":2.1712866263932717},null,null,null,null,null,null,null,null,2031,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AC:AC,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T36)+SUMIFS(AC:AC,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T36)","v":0},0,0.2,0.2,0.2,0.2,0.2,0]
[null,null,null,9,null,null,null,null,null,null,{"$f":"AD27","v":2.3869505056730862},null,null,null,null,null,null,null,null,2032,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AD:AD,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T37)+SUMIFS(AD:AD,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T37)","v":0},0,0.2,0.2,0.2,0.2,0.2]
[null,null,null,10,null,null,null,null,null,null,{"$f":"AE27","v":2.6131680019587726},null,null,null,null,null,null,null,null,2033,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AE:AE,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T38)+SUMIFS(AE:AE,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T38)","v":0},0,0.2,0.2,0.2,0.2]
[null,null,null,11,null,null,null,null,null,null,{"$f":"AF27","v":2.8426008293807072},null,null,null,null,null,null,null,null,2034,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AF:AF,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T39)+SUMIFS(AF:AF,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T39)","v":0},{"$f":"SUMIFS(AG:AG,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T39)+SUMIFS(AG:AG,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T39)","v":0},{"$f":"SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T39)+SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T39)","v":0.2},{"$f":"SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T39)+SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T39)","v":0.2},{"$f":"SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T39)+SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T39)","v":0.2}]
[null,null,null,12,null,null,null,null,null,null,{"$f":"AG27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,2035,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AG:AG,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T40)+SUMIFS(AG:AG,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T40)","v":0},{"$f":"SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T40)+SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T40)","v":0},{"$f":"SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T40)+SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T40)","v":0.2},{"$f":"SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T40)+SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T40)","v":0.2}]
[null,null,null,13,null,null,null,null,null,null,{"$f":"AH27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T41)+SUMIFS(AH:AH,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T41)","v":0},{"$f":"SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T41)+SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T41)","v":0},{"$f":"SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T41)+SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T41)","v":0.2}]
[null,null,null,14,null,null,null,null,null,null,{"$f":"AI27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T42)+SUMIFS(AI:AI,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T42)","v":0},{"$f":"SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T42)+SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T42)","v":0}]
[null,null,null,15,null,null,null,null,null,null,{"$f":"AJ27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_INT\",$G:$G,\"=\"&$T43)+SUMIFS(AJ:AJ,$Q:$Q,\"=ISS_CALC_AMT\",$G:$G,\"=\"&$T43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total debt issuance",null,null,null,{"$f":"U26+U27","v":14.504040601523524},{"$f":"V26+V27","v":13.735966671557666},11.939611221280101,17.310483527159334,14.310495302233287,10.383631669280248,11.899621492407077,14.481546359259818,15.552001558344571,16.964118843066785,19.379728152610589,17.002576274918304,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ENDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo: exchange rate",null,null,null,{"$f":"VLOOKUP($B45,BaseDBData,U$6,FALSE)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131]
[]
[null,{"$f":"\"INST\"&C47","v":"INST7"},{"$f":"COUNTIF(D$1:D47,\"=X\")+$C$6","v":7},"X",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Instrument \"&RIGHT(B47,LEN(B47)-4)","v":"Instrument 7"}]
[{"$f":"C48&\"-CURR_IS\"","v":"7-CURR_IS"},{"$f":"B47&\"_A\"","v":"INST7_A"},{"$f":"COUNTIF(D$1:D48,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency","Local","Share of residual issuance (percent)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"C48&\"-ITYP-IR\"","v":"7-ITYP-IR"},{"$f":"B47&\"_I\"","v":"INST7_I"},{"$f":"COUNTIF(D$1:D49,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest type","Fixed","Interest rate",null,{"$f":"VLOOKUP($B49,FinancingIn,U$5,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C50&\"-MKTY-ER\"","v":"7-MKTY-ER"},null,{"$f":"COUNTIF(D$1:D50,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketability","Market","Applicable exchange rate",null,{"$f":"IF($R48=\"Local\",1,IF($R48=\"Foreign\",VLOOKUP(\"ENDA\",MacrofwData,U$5,FALSE),IF(OR($R48=\"Local-Linked 1\",$R48=\"Local-Linked 2\"),VLOOKUP($R55,MacrofwData,U$5,FALSE),#N/A)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AJ50","v":1},{"$f":"AK50","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CW50","v":1},1]
[{"$f":"C51&\"-FQ-X1\"","v":"7-FQ-X1"},null,{"$f":"COUNTIF(D$1:D51,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency","Annual",{"$f":"\"Percent of \"&Q47&\" allocated to:\"","v":"Percent of Instrument 7 allocated to:"}]
[{"$f":"C52&\"-GP-SHDC\"","v":"7-GP-SHDC"},"SH_GGDDC_AT",{"$f":"COUNTIF(D$1:D52,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Grace",1,null,"Domestic central bank",{"$f":"VLOOKUP($B52,MacrofwData,U$5-1,FALSE)","v":8.5741818095299363E-2},{"$f":"U52","v":8.5741818095299363E-2},8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2]
[{"$f":"C53&\"-MY-SHDB\"","v":"7-MY-SHDB"},"SH_GGDDB_AT",{"$f":"COUNTIF(D$1:D53,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity",6,null,"Domestic commercial banks",{"$f":"VLOOKUP($B53,MacrofwData,U$5-1,FALSE)","v":0.36012313368318588},0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"C54&\"-PR-SHDN\"","v":"7-PR-SHDN"},"SH_GGDDN_AT",{"$f":"COUNTIF(D$1:D54,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Perimeter","Cent. Govt",null,"Domestic other creditors",{"$f":"VLOOKUP($B54,MacrofwData,U$5-1,FALSE)","v":0.22823856047944688},0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688]
[{"$f":"C55&\"-LRSHXO\"","v":"7-LRSHXO"},"SH_GGDXO_AT",{"$f":"COUNTIF(D$1:D55,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Code for linked",{"$f":"IF(R48=\"Local-Linked 1\",\"LLI1\",IF(R48=\"Local-Linked 2\",\"LLI2\",\"n.a.\"))","v":"n.a."},null,"External official creditors",{"$f":"VLOOKUP($B55,MacrofwData,U$5-1,FALSE)","v":0.1754787845211242},0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242]
[{"$f":"C56&\"-X2-SHXP\"","v":"7-X2-SHXP"},"SH_GGDXP_AT",{"$f":"COUNTIF(D$1:D56,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors",{"$f":"VLOOKUP($B56,MacrofwData,U$5-1,FALSE)","v":0.15521730075311638},0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[{"$f":"C57&\"-X3-CA\"","v":"7-X3-CA"},null,{"$f":"COUNTIF(D$1:D57,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Committed","No","Option: custom amortization"]
[{"$f":"C58&\"-X4-PJ\"","v":"7-X4-PJ"},null,{"$f":"COUNTIF(D$1:D58,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option: price re-set for linked",null,{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0},{"$f":"IF($R48=\"Local-Linked\",VLOOKUP($R55,MacrofwData,#REF!,FALSE),0)","v":0}]
[null,"Issuance",{"$f":"COUNTIF(D$1:D59,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,{"$f":"R48","v":"Local"},null,null,null,null,null,null,null,"Debt issued",null,{"$f":"U48*U$27","v":0.74929315872757485},{"$f":"V48*V$27","v":0.74861523687091669},0.92228206103968624,1.0884202382251544,1.2895304511909504,1.5226962426979398,1.7904215624833384,1.9538710438964788,{"$f":"AC48*AC$27","v":2.1712866263932717},2.3869505056730862,2.6131680019587726,2.8426008293807072,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"COUNTIF(D$1:D60,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of total debt issuance",null,{"$f":"U59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!U:U)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!U:U))","v":5.1660994292091825E-2},{"$f":"V59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!V:V)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!V:V))","v":5.4500367886086559E-2},{"$f":"W59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!W:W)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!W:W))","v":7.7245568883842111E-2},{"$f":"X59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!X:X)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!X:X))","v":6.287636255321663E-2},{"$f":"Y59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Y:Y)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Y:Y))","v":9.0110818944869581E-2},{"$f":"Z59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!Z:Z)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!Z:Z))","v":0.14664389986047019},{"$f":"AA59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AA:AA)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AA:AA))","v":0.15046037923355565},{"$f":"AB59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AB:AB)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AB:AB))","v":0.13492143693944195},{"$f":"AC59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AC:AC)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AC:AC))","v":0.13961460962098785},{"$f":"AD59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AD:AD)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AD:AD))","v":0.14070583493044969},{"$f":"AE59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AE:AE)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AE:AE))","v":0.13484028162731271},{"$f":"AF59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AF:AF)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AF:AF))","v":0.16718647712076595},{"$f":"AG59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AG:AG)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AG:AG))","v":{"$error":"#N/A"}},{"$f":"AH59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AH:AH)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AH:AH))","v":{"$error":"#N/A"}},{"$f":"AI59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AI:AI)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AI:AI))","v":{"$error":"#N/A"}},{"$f":"AJ59/(SUMIF(IdentFin!$B:$B,\"=Issuance\",IdentFin!AJ:AJ)+SUMIF(ResidFin!$B:$B,\"=Issuance\",ResidFin!AJ:AJ))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"COUNTIF(D$1:D61,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,"IRContribT",null,"Contribution to total marginal effective IR",null,{"$f":"U49*U60","v":0},{"$f":"V49*V60","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"COUNTIF(D$1:D62,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,{"$f":"R48","v":"Local"},null,null,null,null,null,"IRContribC",null,"Contribution to currency marginal effective IR",null,{"$f":"U49*U59/(SUMIFS(IdentFin!U:U,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!U:U,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"V49*V59/(SUMIFS(IdentFin!V:V,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!V:V,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"W49*W59/(SUMIFS(IdentFin!W:W,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!W:W,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"X49*X59/(SUMIFS(IdentFin!X:X,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!X:X,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"Y49*Y59/(SUMIFS(IdentFin!Y:Y,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!Y:Y,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"Z49*Z59/(SUMIFS(IdentFin!Z:Z,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!Z:Z,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AA49*AA59/(SUMIFS(IdentFin!AA:AA,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AA:AA,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AB49*AB59/(SUMIFS(IdentFin!AB:AB,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AB:AB,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AC49*AC59/(SUMIFS(IdentFin!AC:AC,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AC:AC,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AD49*AD59/(SUMIFS(IdentFin!AD:AD,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AD:AD,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AE49*AE59/(SUMIFS(IdentFin!AE:AE,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AE:AE,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AF49*AF59/(SUMIFS(IdentFin!AF:AF,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AF:AF,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":0},{"$f":"AG49*AG59/(SUMIFS(IdentFin!AG:AG,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AG:AG,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":{"$error":"#N/A"}},{"$f":"AH49*AH59/(SUMIFS(IdentFin!AH:AH,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AH:AH,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":{"$error":"#N/A"}},{"$f":"AI49*AI59/(SUMIFS(IdentFin!AI:AI,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AI:AI,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":{"$error":"#N/A"}},{"$f":"AJ49*AJ59/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$B:$B,\"=Issuance\",IdentFin!$K:$K,\"=\"&$K62)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$B:$B,\"=Issuance\",ResidFin!$K:$K,\"=\"&$K62))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"COUNTIF(D$1:D63,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"t\"&U$4","v":"t0"},{"$f":"\"t\"&V$4","v":"t1"},"t2","t3","t4","t5","t6","t7","t8","t9","t10","t11","t12","t13","t14","t15"]
[null,null,{"$f":"COUNTIF(D$1:D64,\"=X\")+$C$6","v":7},null,{"$f":"R52","v":1},{"$f":"R53","v":6},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E65=F65,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Semiannual adjustment, interest",null,{"$f":"IF(AND($O64=0.5,U$4=0),0.5,IF(AND(U$4>0,U$4<=$F64),1,0))","v":0},{"$f":"IF(AND($O64=0.5,V$4=0),0.5,IF(AND(V$4>0,V$4<=$F64),1,0))","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($O64=0.5,CH$4=0),0.5,IF(AND(CH$4>0,CH$4<=$F64),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"COUNTIF(D$1:D65,\"=X\")+$C$6","v":7},null,{"$f":"R52","v":1},{"$f":"R53","v":6},null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E65=F65,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},null,null,"Amortization schedule",null,{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=U$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(U$4=$E65,U$4=$F65)),0.5,IF(AND(U$4>$E65,U$4<=$F65),1,0)),\"Zero-coupon\",IF(U$4=$F65,1,0),\"Custom\",U57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=V$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(V$4=$E65,V$4=$F65)),0.5,IF(AND(V$4>$E65,V$4<=$F65),1,0)),\"Zero-coupon\",IF(V$4=$F65,1,0),\"Custom\",V57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=W$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(W$4=$E65,W$4=$F65)),0.5,IF(AND(W$4>$E65,W$4<=$F65),1,0)),\"Zero-coupon\",IF(W$4=$F65,1,0),\"Custom\",W57)","v":0.2},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=X$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(X$4=$E65,X$4=$F65)),0.5,IF(AND(X$4>$E65,X$4<=$F65),1,0)),\"Zero-coupon\",IF(X$4=$F65,1,0),\"Custom\",X57)","v":0.2},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=Y$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(Y$4=$E65,Y$4=$F65)),0.5,IF(AND(Y$4>$E65,Y$4<=$F65),1,0)),\"Zero-coupon\",IF(Y$4=$F65,1,0),\"Custom\",Y57)","v":0.2},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=Z$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(Z$4=$E65,Z$4=$F65)),0.5,IF(AND(Z$4>$E65,Z$4<=$F65),1,0)),\"Zero-coupon\",IF(Z$4=$F65,1,0),\"Custom\",Z57)","v":0.2},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AA$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AA$4=$E65,AA$4=$F65)),0.5,IF(AND(AA$4>$E65,AA$4<=$F65),1,0)),\"Zero-coupon\",IF(AA$4=$F65,1,0),\"Custom\",AA57)","v":0.2},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AB$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AB$4=$E65,AB$4=$F65)),0.5,IF(AND(AB$4>$E65,AB$4<=$F65),1,0)),\"Zero-coupon\",IF(AB$4=$F65,1,0),\"Custom\",AB57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AC$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AC$4=$E65,AC$4=$F65)),0.5,IF(AND(AC$4>$E65,AC$4<=$F65),1,0)),\"Zero-coupon\",IF(AC$4=$F65,1,0),\"Custom\",AC57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AD$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AD$4=$E65,AD$4=$F65)),0.5,IF(AND(AD$4>$E65,AD$4<=$F65),1,0)),\"Zero-coupon\",IF(AD$4=$F65,1,0),\"Custom\",AD57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AE$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AE$4=$E65,AE$4=$F65)),0.5,IF(AND(AE$4>$E65,AE$4<=$F65),1,0)),\"Zero-coupon\",IF(AE$4=$F65,1,0),\"Custom\",AE57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AF$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AF$4=$E65,AF$4=$F65)),0.5,IF(AND(AF$4>$E65,AF$4<=$F65),1,0)),\"Zero-coupon\",IF(AF$4=$F65,1,0),\"Custom\",AF57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AG$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AG$4=$E65,AG$4=$F65)),0.5,IF(AND(AG$4>$E65,AG$4<=$F65),1,0)),\"Zero-coupon\",IF(AG$4=$F65,1,0),\"Custom\",AG57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AH$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AH$4=$E65,AH$4=$F65)),0.5,IF(AND(AH$4>$E65,AH$4<=$F65),1,0)),\"Zero-coupon\",IF(AH$4=$F65,1,0),\"Custom\",AH57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AI$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AI$4=$E65,AI$4=$F65)),0.5,IF(AND(AI$4>$E65,AI$4<=$F65),1,0)),\"Zero-coupon\",IF(AI$4=$F65,1,0),\"Custom\",AI57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AJ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AJ$4=$E65,AJ$4=$F65)),0.5,IF(AND(AJ$4>$E65,AJ$4<=$F65),1,0)),\"Zero-coupon\",IF(AJ$4=$F65,1,0),\"Custom\",AJ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AK$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AK$4=$E65,AK$4=$F65)),0.5,IF(AND(AK$4>$E65,AK$4<=$F65),1,0)),\"Zero-coupon\",IF(AK$4=$F65,1,0),\"Custom\",AK57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AL$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AL$4=$E65,AL$4=$F65)),0.5,IF(AND(AL$4>$E65,AL$4<=$F65),1,0)),\"Zero-coupon\",IF(AL$4=$F65,1,0),\"Custom\",AL57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AM$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AM$4=$E65,AM$4=$F65)),0.5,IF(AND(AM$4>$E65,AM$4<=$F65),1,0)),\"Zero-coupon\",IF(AM$4=$F65,1,0),\"Custom\",AM57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AN$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AN$4=$E65,AN$4=$F65)),0.5,IF(AND(AN$4>$E65,AN$4<=$F65),1,0)),\"Zero-coupon\",IF(AN$4=$F65,1,0),\"Custom\",AN57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AO$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AO$4=$E65,AO$4=$F65)),0.5,IF(AND(AO$4>$E65,AO$4<=$F65),1,0)),\"Zero-coupon\",IF(AO$4=$F65,1,0),\"Custom\",AO57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AP$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AP$4=$E65,AP$4=$F65)),0.5,IF(AND(AP$4>$E65,AP$4<=$F65),1,0)),\"Zero-coupon\",IF(AP$4=$F65,1,0),\"Custom\",AP57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AQ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AQ$4=$E65,AQ$4=$F65)),0.5,IF(AND(AQ$4>$E65,AQ$4<=$F65),1,0)),\"Zero-coupon\",IF(AQ$4=$F65,1,0),\"Custom\",AQ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AR$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AR$4=$E65,AR$4=$F65)),0.5,IF(AND(AR$4>$E65,AR$4<=$F65),1,0)),\"Zero-coupon\",IF(AR$4=$F65,1,0),\"Custom\",AR57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AS$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AS$4=$E65,AS$4=$F65)),0.5,IF(AND(AS$4>$E65,AS$4<=$F65),1,0)),\"Zero-coupon\",IF(AS$4=$F65,1,0),\"Custom\",AS57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AT$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AT$4=$E65,AT$4=$F65)),0.5,IF(AND(AT$4>$E65,AT$4<=$F65),1,0)),\"Zero-coupon\",IF(AT$4=$F65,1,0),\"Custom\",AT57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AU$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AU$4=$E65,AU$4=$F65)),0.5,IF(AND(AU$4>$E65,AU$4<=$F65),1,0)),\"Zero-coupon\",IF(AU$4=$F65,1,0),\"Custom\",AU57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AV$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AV$4=$E65,AV$4=$F65)),0.5,IF(AND(AV$4>$E65,AV$4<=$F65),1,0)),\"Zero-coupon\",IF(AV$4=$F65,1,0),\"Custom\",AV57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AW$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AW$4=$E65,AW$4=$F65)),0.5,IF(AND(AW$4>$E65,AW$4<=$F65),1,0)),\"Zero-coupon\",IF(AW$4=$F65,1,0),\"Custom\",AW57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AX$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AX$4=$E65,AX$4=$F65)),0.5,IF(AND(AX$4>$E65,AX$4<=$F65),1,0)),\"Zero-coupon\",IF(AX$4=$F65,1,0),\"Custom\",AX57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AY$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AY$4=$E65,AY$4=$F65)),0.5,IF(AND(AY$4>$E65,AY$4<=$F65),1,0)),\"Zero-coupon\",IF(AY$4=$F65,1,0),\"Custom\",AY57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=AZ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(AZ$4=$E65,AZ$4=$F65)),0.5,IF(AND(AZ$4>$E65,AZ$4<=$F65),1,0)),\"Zero-coupon\",IF(AZ$4=$F65,1,0),\"Custom\",AZ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BA$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BA$4=$E65,BA$4=$F65)),0.5,IF(AND(BA$4>$E65,BA$4<=$F65),1,0)),\"Zero-coupon\",IF(BA$4=$F65,1,0),\"Custom\",BA57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BB$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BB$4=$E65,BB$4=$F65)),0.5,IF(AND(BB$4>$E65,BB$4<=$F65),1,0)),\"Zero-coupon\",IF(BB$4=$F65,1,0),\"Custom\",BB57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BC$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BC$4=$E65,BC$4=$F65)),0.5,IF(AND(BC$4>$E65,BC$4<=$F65),1,0)),\"Zero-coupon\",IF(BC$4=$F65,1,0),\"Custom\",BC57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BD$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BD$4=$E65,BD$4=$F65)),0.5,IF(AND(BD$4>$E65,BD$4<=$F65),1,0)),\"Zero-coupon\",IF(BD$4=$F65,1,0),\"Custom\",BD57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BE$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BE$4=$E65,BE$4=$F65)),0.5,IF(AND(BE$4>$E65,BE$4<=$F65),1,0)),\"Zero-coupon\",IF(BE$4=$F65,1,0),\"Custom\",BE57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BF$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BF$4=$E65,BF$4=$F65)),0.5,IF(AND(BF$4>$E65,BF$4<=$F65),1,0)),\"Zero-coupon\",IF(BF$4=$F65,1,0),\"Custom\",BF57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BG$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BG$4=$E65,BG$4=$F65)),0.5,IF(AND(BG$4>$E65,BG$4<=$F65),1,0)),\"Zero-coupon\",IF(BG$4=$F65,1,0),\"Custom\",BG57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BH$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BH$4=$E65,BH$4=$F65)),0.5,IF(AND(BH$4>$E65,BH$4<=$F65),1,0)),\"Zero-coupon\",IF(BH$4=$F65,1,0),\"Custom\",BH57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BI$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BI$4=$E65,BI$4=$F65)),0.5,IF(AND(BI$4>$E65,BI$4<=$F65),1,0)),\"Zero-coupon\",IF(BI$4=$F65,1,0),\"Custom\",BI57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BJ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BJ$4=$E65,BJ$4=$F65)),0.5,IF(AND(BJ$4>$E65,BJ$4<=$F65),1,0)),\"Zero-coupon\",IF(BJ$4=$F65,1,0),\"Custom\",BJ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BK$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BK$4=$E65,BK$4=$F65)),0.5,IF(AND(BK$4>$E65,BK$4<=$F65),1,0)),\"Zero-coupon\",IF(BK$4=$F65,1,0),\"Custom\",BK57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BL$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BL$4=$E65,BL$4=$F65)),0.5,IF(AND(BL$4>$E65,BL$4<=$F65),1,0)),\"Zero-coupon\",IF(BL$4=$F65,1,0),\"Custom\",BL57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BM$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BM$4=$E65,BM$4=$F65)),0.5,IF(AND(BM$4>$E65,BM$4<=$F65),1,0)),\"Zero-coupon\",IF(BM$4=$F65,1,0),\"Custom\",BM57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BN$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BN$4=$E65,BN$4=$F65)),0.5,IF(AND(BN$4>$E65,BN$4<=$F65),1,0)),\"Zero-coupon\",IF(BN$4=$F65,1,0),\"Custom\",BN57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BO$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BO$4=$E65,BO$4=$F65)),0.5,IF(AND(BO$4>$E65,BO$4<=$F65),1,0)),\"Zero-coupon\",IF(BO$4=$F65,1,0),\"Custom\",BO57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BP$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BP$4=$E65,BP$4=$F65)),0.5,IF(AND(BP$4>$E65,BP$4<=$F65),1,0)),\"Zero-coupon\",IF(BP$4=$F65,1,0),\"Custom\",BP57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BQ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BQ$4=$E65,BQ$4=$F65)),0.5,IF(AND(BQ$4>$E65,BQ$4<=$F65),1,0)),\"Zero-coupon\",IF(BQ$4=$F65,1,0),\"Custom\",BQ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BR$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BR$4=$E65,BR$4=$F65)),0.5,IF(AND(BR$4>$E65,BR$4<=$F65),1,0)),\"Zero-coupon\",IF(BR$4=$F65,1,0),\"Custom\",BR57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BS$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BS$4=$E65,BS$4=$F65)),0.5,IF(AND(BS$4>$E65,BS$4<=$F65),1,0)),\"Zero-coupon\",IF(BS$4=$F65,1,0),\"Custom\",BS57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BT$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BT$4=$E65,BT$4=$F65)),0.5,IF(AND(BT$4>$E65,BT$4<=$F65),1,0)),\"Zero-coupon\",IF(BT$4=$F65,1,0),\"Custom\",BT57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BU$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BU$4=$E65,BU$4=$F65)),0.5,IF(AND(BU$4>$E65,BU$4<=$F65),1,0)),\"Zero-coupon\",IF(BU$4=$F65,1,0),\"Custom\",BU57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BV$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BV$4=$E65,BV$4=$F65)),0.5,IF(AND(BV$4>$E65,BV$4<=$F65),1,0)),\"Zero-coupon\",IF(BV$4=$F65,1,0),\"Custom\",BV57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BW$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BW$4=$E65,BW$4=$F65)),0.5,IF(AND(BW$4>$E65,BW$4<=$F65),1,0)),\"Zero-coupon\",IF(BW$4=$F65,1,0),\"Custom\",BW57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BX$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BX$4=$E65,BX$4=$F65)),0.5,IF(AND(BX$4>$E65,BX$4<=$F65),1,0)),\"Zero-coupon\",IF(BX$4=$F65,1,0),\"Custom\",BX57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BY$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BY$4=$E65,BY$4=$F65)),0.5,IF(AND(BY$4>$E65,BY$4<=$F65),1,0)),\"Zero-coupon\",IF(BY$4=$F65,1,0),\"Custom\",BY57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=BZ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(BZ$4=$E65,BZ$4=$F65)),0.5,IF(AND(BZ$4>$E65,BZ$4<=$F65),1,0)),\"Zero-coupon\",IF(BZ$4=$F65,1,0),\"Custom\",BZ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CA$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CA$4=$E65,CA$4=$F65)),0.5,IF(AND(CA$4>$E65,CA$4<=$F65),1,0)),\"Zero-coupon\",IF(CA$4=$F65,1,0),\"Custom\",CA57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CB$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CB$4=$E65,CB$4=$F65)),0.5,IF(AND(CB$4>$E65,CB$4<=$F65),1,0)),\"Zero-coupon\",IF(CB$4=$F65,1,0),\"Custom\",CB57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CC$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CC$4=$E65,CC$4=$F65)),0.5,IF(AND(CC$4>$E65,CC$4<=$F65),1,0)),\"Zero-coupon\",IF(CC$4=$F65,1,0),\"Custom\",CC57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CD$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CD$4=$E65,CD$4=$F65)),0.5,IF(AND(CD$4>$E65,CD$4<=$F65),1,0)),\"Zero-coupon\",IF(CD$4=$F65,1,0),\"Custom\",CD57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CE$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CE$4=$E65,CE$4=$F65)),0.5,IF(AND(CE$4>$E65,CE$4<=$F65),1,0)),\"Zero-coupon\",IF(CE$4=$F65,1,0),\"Custom\",CE57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CF$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CF$4=$E65,CF$4=$F65)),0.5,IF(AND(CF$4>$E65,CF$4<=$F65),1,0)),\"Zero-coupon\",IF(CF$4=$F65,1,0),\"Custom\",CF57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CG$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CG$4=$E65,CG$4=$F65)),0.5,IF(AND(CG$4>$E65,CG$4<=$F65),1,0)),\"Zero-coupon\",IF(CG$4=$F65,1,0),\"Custom\",CG57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CH$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CH$4=$E65,CH$4=$F65)),0.5,IF(AND(CH$4>$E65,CH$4<=$F65),1,0)),\"Zero-coupon\",IF(CH$4=$F65,1,0),\"Custom\",CH57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CI$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CI$4=$E65,CI$4=$F65)),0.5,IF(AND(CI$4>$E65,CI$4<=$F65),1,0)),\"Zero-coupon\",IF(CI$4=$F65,1,0),\"Custom\",CI57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CJ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CJ$4=$E65,CJ$4=$F65)),0.5,IF(AND(CJ$4>$E65,CJ$4<=$F65),1,0)),\"Zero-coupon\",IF(CJ$4=$F65,1,0),\"Custom\",CJ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CK$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CK$4=$E65,CK$4=$F65)),0.5,IF(AND(CK$4>$E65,CK$4<=$F65),1,0)),\"Zero-coupon\",IF(CK$4=$F65,1,0),\"Custom\",CK57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CL$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CL$4=$E65,CL$4=$F65)),0.5,IF(AND(CL$4>$E65,CL$4<=$F65),1,0)),\"Zero-coupon\",IF(CL$4=$F65,1,0),\"Custom\",CL57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CM$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CM$4=$E65,CM$4=$F65)),0.5,IF(AND(CM$4>$E65,CM$4<=$F65),1,0)),\"Zero-coupon\",IF(CM$4=$F65,1,0),\"Custom\",CM57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CN$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CN$4=$E65,CN$4=$F65)),0.5,IF(AND(CN$4>$E65,CN$4<=$F65),1,0)),\"Zero-coupon\",IF(CN$4=$F65,1,0),\"Custom\",CN57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CO$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CO$4=$E65,CO$4=$F65)),0.5,IF(AND(CO$4>$E65,CO$4<=$F65),1,0)),\"Zero-coupon\",IF(CO$4=$F65,1,0),\"Custom\",CO57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CP$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CP$4=$E65,CP$4=$F65)),0.5,IF(AND(CP$4>$E65,CP$4<=$F65),1,0)),\"Zero-coupon\",IF(CP$4=$F65,1,0),\"Custom\",CP57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CQ$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CQ$4=$E65,CQ$4=$F65)),0.5,IF(AND(CQ$4>$E65,CQ$4<=$F65),1,0)),\"Zero-coupon\",IF(CQ$4=$F65,1,0),\"Custom\",CQ57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CR$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CR$4=$E65,CR$4=$F65)),0.5,IF(AND(CR$4>$E65,CR$4<=$F65),1,0)),\"Zero-coupon\",IF(CR$4=$F65,1,0),\"Custom\",CR57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CS$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CS$4=$E65,CS$4=$F65)),0.5,IF(AND(CS$4>$E65,CS$4<=$F65),1,0)),\"Zero-coupon\",IF(CS$4=$F65,1,0),\"Custom\",CS57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CT$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CT$4=$E65,CT$4=$F65)),0.5,IF(AND(CT$4>$E65,CT$4<=$F65),1,0)),\"Zero-coupon\",IF(CT$4=$F65,1,0),\"Custom\",CT57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CU$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CU$4=$E65,CU$4=$F65)),0.5,IF(AND(CU$4>$E65,CU$4<=$F65),1,0)),\"Zero-coupon\",IF(CU$4=$F65,1,0),\"Custom\",CU57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CV$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CV$4=$E65,CV$4=$F65)),0.5,IF(AND(CV$4>$E65,CV$4<=$F65),1,0)),\"Zero-coupon\",IF(CV$4=$F65,1,0),\"Custom\",CV57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CW$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CW$4=$E65,CW$4=$F65)),0.5,IF(AND(CW$4>$E65,CW$4<=$F65),1,0)),\"Zero-coupon\",IF(CW$4=$F65,1,0),\"Custom\",CW57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CX$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CX$4=$E65,CX$4=$F65)),0.5,IF(AND(CX$4>$E65,CX$4<=$F65),1,0)),\"Zero-coupon\",IF(CX$4=$F65,1,0),\"Custom\",CX57)","v":0},{"$f":"_xlfn.SWITCH($P65,\"Bullet\",IF($F65=CY$4,1,0),\"Amortizing\",1/($F65-$E65)*IF(AND($O65=0.5,OR(CY$4=$E65,CY$4=$F65)),0.5,IF(AND(CY$4>$E65,CY$4<=$F65),1,0)),\"Zero-coupon\",IF(CY$4=$F65,1,0),\"Custom\",CY57)","v":0}]
[null,null,{"$f":"COUNTIF(D$1:D66,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate triangle"]
[{"$f":"Q67&\"_\"&C67&\"_\"&D67","v":"FI_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D67,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D67","v":2023},{"$f":"G67+E67","v":2024},{"$f":"G67+F67","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E67=F67,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI","Note on the formula: There are 3 parts: (1) The SWITCH statement assigns the applicable interest rate, if \"Fixed\" it is the user's entry in the year of issuance; if \"Floating\", then it is the user's entry in the current year; if \"Zero-coupon\", it is the interest rate the user entered in the issuance year, compounded to maturity. (2) A frequency component, if there are semiannual payments it is 0.5, otherwise it is 1 (annual or custom). (3) A third term that zeroes the interest rate either if (it is the issuance year AND the payment frequency is annual) OR after the debt matures.",null,null,{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",U49,\"Zero-coupon\",IF(U$3=$I67,(1+$U49)^$F67-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",V49,\"Zero-coupon\",IF(V$3=$I67,(1+$U49)^$F67-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",W49,\"Zero-coupon\",IF(W$3=$I67,(1+$U49)^$F67-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",X49,\"Zero-coupon\",IF(X$3=$I67,(1+$U49)^$F67-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",Y49,\"Zero-coupon\",IF(Y$3=$I67,(1+$U49)^$F67-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I67,(1+$U49)^$F67-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I67,(1+$U49)^$F67-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I67,(1+$U49)^$F67-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I67,(1+$U49)^$F67-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I67,(1+$U49)^$F67-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I67,(1+$U49)^$F67-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I67,(1+$U49)^$F67-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I67,(1+$U49)^$F67-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I67,(1+$U49)^$F67-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I67,(1+$U49)^$F67-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I67,(1+$U49)^$F67-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I67,(1+$U49)^$F67-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I67,(1+$U49)^$F67-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I67,(1+$U49)^$F67-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I67,(1+$U49)^$F67-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I67,(1+$U49)^$F67-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I67,(1+$U49)^$F67-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I67,(1+$U49)^$F67-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I67,(1+$U49)^$F67-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I67,(1+$U49)^$F67-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I67,(1+$U49)^$F67-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I67,(1+$U49)^$F67-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I67,(1+$U49)^$F67-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I67,(1+$U49)^$F67-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I67,(1+$U49)^$F67-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I67,(1+$U49)^$F67-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I67,(1+$U49)^$F67-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I67,(1+$U49)^$F67-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I67,(1+$U49)^$F67-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I67,(1+$U49)^$F67-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I67,(1+$U49)^$F67-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I67,(1+$U49)^$F67-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I67,(1+$U49)^$F67-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I67,(1+$U49)^$F67-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I67,(1+$U49)^$F67-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I67,(1+$U49)^$F67-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I67,(1+$U49)^$F67-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I67,(1+$U49)^$F67-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I67,(1+$U49)^$F67-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I67,(1+$U49)^$F67-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I67,(1+$U49)^$F67-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I67,(1+$U49)^$F67-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I67,(1+$U49)^$F67-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I67,(1+$U49)^$F67-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I67,(1+$U49)^$F67-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I67,(1+$U49)^$F67-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I67,(1+$U49)^$F67-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I67,(1+$U49)^$F67-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I67,(1+$U49)^$F67-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I67,(1+$U49)^$F67-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I67,(1+$U49)^$F67-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I67,(1+$U49)^$F67-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I67,(1+$U49)^$F67-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I67,(1+$U49)^$F67-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I67,(1+$U49)^$F67-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I67,(1+$U49)^$F67-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I67,(1+$U49)^$F67-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I67,(1+$U49)^$F67-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I67,(1+$U49)^$F67-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I67,(1+$U49)^$F67-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I67,(1+$U49)^$F67-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I67,(1+$U49)^$F67-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I67,(1+$U49)^$F67-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I67,(1+$U49)^$F67-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I67,(1+$U49)^$F67-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I67,(1+$U49)^$F67-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I67,(1+$U49)^$F67-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I67,(1+$U49)^$F67-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I67,(1+$U49)^$F67-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I67,(1+$U49)^$F67-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I67,(1+$U49)^$F67-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I67,(1+$U49)^$F67-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I67,(1+$U49)^$F67-1,0))*CT$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I67,(1+$U49)^$F67-1,0))*CU$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I67,(1+$U49)^$F67-1,0))*CV$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I67,(1+$U49)^$F67-1,0))*CW$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I67,(1+$U49)^$F67-1,0))*CX$64","v":0},{"$f":"_xlfn.SWITCH($M67,\"Fixed\",$U49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I67,(1+$U49)^$F67-1,0))*CY$64","v":0}]
[{"$f":"Q68&\"_\"&C68&\"_\"&D68","v":"FI_7_1"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D68,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,{"$f":"G68+E68","v":2025},{"$f":"G68+F68","v":2030},{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E68=F68,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",V49,\"Zero-coupon\",IF(V$3=$I68,(1+$V49)^$F68-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",W49,\"Zero-coupon\",IF(W$3=$I68,(1+$V49)^$F68-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",X49,\"Zero-coupon\",IF(X$3=$I68,(1+$V49)^$F68-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",Y49,\"Zero-coupon\",IF(Y$3=$I68,(1+$V49)^$F68-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I68,(1+$V49)^$F68-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I68,(1+$V49)^$F68-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I68,(1+$V49)^$F68-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I68,(1+$V49)^$F68-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I68,(1+$V49)^$F68-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I68,(1+$V49)^$F68-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I68,(1+$V49)^$F68-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I68,(1+$V49)^$F68-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I68,(1+$V49)^$F68-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I68,(1+$V49)^$F68-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I68,(1+$V49)^$F68-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I68,(1+$V49)^$F68-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I68,(1+$V49)^$F68-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I68,(1+$V49)^$F68-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I68,(1+$V49)^$F68-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I68,(1+$V49)^$F68-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I68,(1+$V49)^$F68-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I68,(1+$V49)^$F68-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I68,(1+$V49)^$F68-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I68,(1+$V49)^$F68-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I68,(1+$V49)^$F68-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I68,(1+$V49)^$F68-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I68,(1+$V49)^$F68-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I68,(1+$V49)^$F68-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I68,(1+$V49)^$F68-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I68,(1+$V49)^$F68-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I68,(1+$V49)^$F68-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I68,(1+$V49)^$F68-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I68,(1+$V49)^$F68-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I68,(1+$V49)^$F68-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I68,(1+$V49)^$F68-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I68,(1+$V49)^$F68-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I68,(1+$V49)^$F68-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I68,(1+$V49)^$F68-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I68,(1+$V49)^$F68-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I68,(1+$V49)^$F68-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I68,(1+$V49)^$F68-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I68,(1+$V49)^$F68-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I68,(1+$V49)^$F68-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I68,(1+$V49)^$F68-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I68,(1+$V49)^$F68-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I68,(1+$V49)^$F68-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I68,(1+$V49)^$F68-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I68,(1+$V49)^$F68-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I68,(1+$V49)^$F68-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I68,(1+$V49)^$F68-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I68,(1+$V49)^$F68-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I68,(1+$V49)^$F68-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I68,(1+$V49)^$F68-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I68,(1+$V49)^$F68-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I68,(1+$V49)^$F68-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I68,(1+$V49)^$F68-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I68,(1+$V49)^$F68-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I68,(1+$V49)^$F68-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I68,(1+$V49)^$F68-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I68,(1+$V49)^$F68-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I68,(1+$V49)^$F68-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I68,(1+$V49)^$F68-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I68,(1+$V49)^$F68-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I68,(1+$V49)^$F68-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I68,(1+$V49)^$F68-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I68,(1+$V49)^$F68-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I68,(1+$V49)^$F68-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I68,(1+$V49)^$F68-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I68,(1+$V49)^$F68-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I68,(1+$V49)^$F68-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I68,(1+$V49)^$F68-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I68,(1+$V49)^$F68-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I68,(1+$V49)^$F68-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I68,(1+$V49)^$F68-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I68,(1+$V49)^$F68-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I68,(1+$V49)^$F68-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I68,(1+$V49)^$F68-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I68,(1+$V49)^$F68-1,0))*CT$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I68,(1+$V49)^$F68-1,0))*CU$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I68,(1+$V49)^$F68-1,0))*CV$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I68,(1+$V49)^$F68-1,0))*CW$64","v":0},{"$f":"_xlfn.SWITCH($M68,\"Fixed\",$V49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I68,(1+$V49)^$F68-1,0))*CX$64","v":0}]
["FI_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D69,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E69=F69,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",W49,\"Zero-coupon\",IF(W$3=$I69,(1+$W49)^$F69-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",X49,\"Zero-coupon\",IF(X$3=$I69,(1+$W49)^$F69-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",Y49,\"Zero-coupon\",IF(Y$3=$I69,(1+$W49)^$F69-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I69,(1+$W49)^$F69-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I69,(1+$W49)^$F69-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I69,(1+$W49)^$F69-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I69,(1+$W49)^$F69-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I69,(1+$W49)^$F69-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I69,(1+$W49)^$F69-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I69,(1+$W49)^$F69-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I69,(1+$W49)^$F69-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I69,(1+$W49)^$F69-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I69,(1+$W49)^$F69-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I69,(1+$W49)^$F69-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I69,(1+$W49)^$F69-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I69,(1+$W49)^$F69-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I69,(1+$W49)^$F69-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I69,(1+$W49)^$F69-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I69,(1+$W49)^$F69-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I69,(1+$W49)^$F69-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I69,(1+$W49)^$F69-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I69,(1+$W49)^$F69-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I69,(1+$W49)^$F69-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I69,(1+$W49)^$F69-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I69,(1+$W49)^$F69-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I69,(1+$W49)^$F69-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I69,(1+$W49)^$F69-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I69,(1+$W49)^$F69-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I69,(1+$W49)^$F69-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I69,(1+$W49)^$F69-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I69,(1+$W49)^$F69-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I69,(1+$W49)^$F69-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I69,(1+$W49)^$F69-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I69,(1+$W49)^$F69-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I69,(1+$W49)^$F69-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I69,(1+$W49)^$F69-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I69,(1+$W49)^$F69-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I69,(1+$W49)^$F69-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I69,(1+$W49)^$F69-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I69,(1+$W49)^$F69-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I69,(1+$W49)^$F69-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I69,(1+$W49)^$F69-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I69,(1+$W49)^$F69-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I69,(1+$W49)^$F69-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I69,(1+$W49)^$F69-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I69,(1+$W49)^$F69-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I69,(1+$W49)^$F69-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I69,(1+$W49)^$F69-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I69,(1+$W49)^$F69-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I69,(1+$W49)^$F69-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I69,(1+$W49)^$F69-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I69,(1+$W49)^$F69-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I69,(1+$W49)^$F69-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I69,(1+$W49)^$F69-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I69,(1+$W49)^$F69-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I69,(1+$W49)^$F69-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I69,(1+$W49)^$F69-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I69,(1+$W49)^$F69-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I69,(1+$W49)^$F69-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I69,(1+$W49)^$F69-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I69,(1+$W49)^$F69-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I69,(1+$W49)^$F69-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I69,(1+$W49)^$F69-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I69,(1+$W49)^$F69-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I69,(1+$W49)^$F69-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I69,(1+$W49)^$F69-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I69,(1+$W49)^$F69-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I69,(1+$W49)^$F69-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I69,(1+$W49)^$F69-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I69,(1+$W49)^$F69-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I69,(1+$W49)^$F69-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I69,(1+$W49)^$F69-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I69,(1+$W49)^$F69-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I69,(1+$W49)^$F69-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I69,(1+$W49)^$F69-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I69,(1+$W49)^$F69-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I69,(1+$W49)^$F69-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I69,(1+$W49)^$F69-1,0))*CT$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I69,(1+$W49)^$F69-1,0))*CU$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I69,(1+$W49)^$F69-1,0))*CV$64","v":0},{"$f":"_xlfn.SWITCH($M69,\"Fixed\",$W49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I69,(1+$W49)^$F69-1,0))*CW$64","v":0}]
["FI_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D70,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E70=F70,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",X49,\"Zero-coupon\",IF(X$3=$I70,(1+$X49)^$F70-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",Y49,\"Zero-coupon\",IF(Y$3=$I70,(1+$X49)^$F70-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I70,(1+$X49)^$F70-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I70,(1+$X49)^$F70-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I70,(1+$X49)^$F70-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I70,(1+$X49)^$F70-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I70,(1+$X49)^$F70-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I70,(1+$X49)^$F70-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I70,(1+$X49)^$F70-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I70,(1+$X49)^$F70-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I70,(1+$X49)^$F70-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I70,(1+$X49)^$F70-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I70,(1+$X49)^$F70-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I70,(1+$X49)^$F70-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I70,(1+$X49)^$F70-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I70,(1+$X49)^$F70-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I70,(1+$X49)^$F70-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I70,(1+$X49)^$F70-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I70,(1+$X49)^$F70-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I70,(1+$X49)^$F70-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I70,(1+$X49)^$F70-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I70,(1+$X49)^$F70-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I70,(1+$X49)^$F70-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I70,(1+$X49)^$F70-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I70,(1+$X49)^$F70-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I70,(1+$X49)^$F70-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I70,(1+$X49)^$F70-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I70,(1+$X49)^$F70-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I70,(1+$X49)^$F70-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I70,(1+$X49)^$F70-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I70,(1+$X49)^$F70-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I70,(1+$X49)^$F70-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I70,(1+$X49)^$F70-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I70,(1+$X49)^$F70-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I70,(1+$X49)^$F70-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I70,(1+$X49)^$F70-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I70,(1+$X49)^$F70-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I70,(1+$X49)^$F70-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I70,(1+$X49)^$F70-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I70,(1+$X49)^$F70-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I70,(1+$X49)^$F70-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I70,(1+$X49)^$F70-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I70,(1+$X49)^$F70-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I70,(1+$X49)^$F70-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I70,(1+$X49)^$F70-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I70,(1+$X49)^$F70-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I70,(1+$X49)^$F70-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I70,(1+$X49)^$F70-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I70,(1+$X49)^$F70-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I70,(1+$X49)^$F70-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I70,(1+$X49)^$F70-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I70,(1+$X49)^$F70-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I70,(1+$X49)^$F70-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I70,(1+$X49)^$F70-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I70,(1+$X49)^$F70-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I70,(1+$X49)^$F70-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I70,(1+$X49)^$F70-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I70,(1+$X49)^$F70-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I70,(1+$X49)^$F70-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I70,(1+$X49)^$F70-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I70,(1+$X49)^$F70-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I70,(1+$X49)^$F70-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I70,(1+$X49)^$F70-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I70,(1+$X49)^$F70-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I70,(1+$X49)^$F70-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I70,(1+$X49)^$F70-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I70,(1+$X49)^$F70-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I70,(1+$X49)^$F70-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I70,(1+$X49)^$F70-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I70,(1+$X49)^$F70-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I70,(1+$X49)^$F70-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I70,(1+$X49)^$F70-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I70,(1+$X49)^$F70-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I70,(1+$X49)^$F70-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I70,(1+$X49)^$F70-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I70,(1+$X49)^$F70-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I70,(1+$X49)^$F70-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I70,(1+$X49)^$F70-1,0))*CT$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I70,(1+$X49)^$F70-1,0))*CU$64","v":0},{"$f":"_xlfn.SWITCH($M70,\"Fixed\",$X49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I70,(1+$X49)^$F70-1,0))*CV$64","v":0}]
["FI_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D71,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E71=F71,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",Y49,\"Zero-coupon\",IF(Y$3=$I71,(1+$Y49)^$F71-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I71,(1+$Y49)^$F71-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I71,(1+$Y49)^$F71-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I71,(1+$Y49)^$F71-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I71,(1+$Y49)^$F71-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I71,(1+$Y49)^$F71-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I71,(1+$Y49)^$F71-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I71,(1+$Y49)^$F71-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I71,(1+$Y49)^$F71-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I71,(1+$Y49)^$F71-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I71,(1+$Y49)^$F71-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I71,(1+$Y49)^$F71-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I71,(1+$Y49)^$F71-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I71,(1+$Y49)^$F71-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I71,(1+$Y49)^$F71-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I71,(1+$Y49)^$F71-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I71,(1+$Y49)^$F71-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I71,(1+$Y49)^$F71-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I71,(1+$Y49)^$F71-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I71,(1+$Y49)^$F71-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I71,(1+$Y49)^$F71-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I71,(1+$Y49)^$F71-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I71,(1+$Y49)^$F71-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I71,(1+$Y49)^$F71-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I71,(1+$Y49)^$F71-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I71,(1+$Y49)^$F71-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I71,(1+$Y49)^$F71-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I71,(1+$Y49)^$F71-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I71,(1+$Y49)^$F71-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I71,(1+$Y49)^$F71-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I71,(1+$Y49)^$F71-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I71,(1+$Y49)^$F71-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I71,(1+$Y49)^$F71-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I71,(1+$Y49)^$F71-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I71,(1+$Y49)^$F71-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I71,(1+$Y49)^$F71-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I71,(1+$Y49)^$F71-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I71,(1+$Y49)^$F71-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I71,(1+$Y49)^$F71-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I71,(1+$Y49)^$F71-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I71,(1+$Y49)^$F71-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I71,(1+$Y49)^$F71-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I71,(1+$Y49)^$F71-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I71,(1+$Y49)^$F71-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I71,(1+$Y49)^$F71-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I71,(1+$Y49)^$F71-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I71,(1+$Y49)^$F71-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I71,(1+$Y49)^$F71-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I71,(1+$Y49)^$F71-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I71,(1+$Y49)^$F71-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I71,(1+$Y49)^$F71-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I71,(1+$Y49)^$F71-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I71,(1+$Y49)^$F71-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I71,(1+$Y49)^$F71-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I71,(1+$Y49)^$F71-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I71,(1+$Y49)^$F71-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I71,(1+$Y49)^$F71-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I71,(1+$Y49)^$F71-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I71,(1+$Y49)^$F71-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I71,(1+$Y49)^$F71-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I71,(1+$Y49)^$F71-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I71,(1+$Y49)^$F71-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I71,(1+$Y49)^$F71-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I71,(1+$Y49)^$F71-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I71,(1+$Y49)^$F71-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I71,(1+$Y49)^$F71-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I71,(1+$Y49)^$F71-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I71,(1+$Y49)^$F71-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I71,(1+$Y49)^$F71-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I71,(1+$Y49)^$F71-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I71,(1+$Y49)^$F71-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I71,(1+$Y49)^$F71-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I71,(1+$Y49)^$F71-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I71,(1+$Y49)^$F71-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I71,(1+$Y49)^$F71-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I71,(1+$Y49)^$F71-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I71,(1+$Y49)^$F71-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I71,(1+$Y49)^$F71-1,0))*CT$64","v":0},{"$f":"_xlfn.SWITCH($M71,\"Fixed\",$Y49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I71,(1+$Y49)^$F71-1,0))*CU$64","v":0}]
["FI_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D72,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E72=F72,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",Z49,\"Zero-coupon\",IF(Z$3=$I72,(1+$Z49)^$F72-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I72,(1+$Z49)^$F72-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I72,(1+$Z49)^$F72-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I72,(1+$Z49)^$F72-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I72,(1+$Z49)^$F72-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I72,(1+$Z49)^$F72-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I72,(1+$Z49)^$F72-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I72,(1+$Z49)^$F72-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I72,(1+$Z49)^$F72-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I72,(1+$Z49)^$F72-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I72,(1+$Z49)^$F72-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I72,(1+$Z49)^$F72-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I72,(1+$Z49)^$F72-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I72,(1+$Z49)^$F72-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I72,(1+$Z49)^$F72-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I72,(1+$Z49)^$F72-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I72,(1+$Z49)^$F72-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I72,(1+$Z49)^$F72-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I72,(1+$Z49)^$F72-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I72,(1+$Z49)^$F72-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I72,(1+$Z49)^$F72-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I72,(1+$Z49)^$F72-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I72,(1+$Z49)^$F72-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I72,(1+$Z49)^$F72-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I72,(1+$Z49)^$F72-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I72,(1+$Z49)^$F72-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I72,(1+$Z49)^$F72-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I72,(1+$Z49)^$F72-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I72,(1+$Z49)^$F72-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I72,(1+$Z49)^$F72-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I72,(1+$Z49)^$F72-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I72,(1+$Z49)^$F72-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I72,(1+$Z49)^$F72-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I72,(1+$Z49)^$F72-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I72,(1+$Z49)^$F72-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I72,(1+$Z49)^$F72-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I72,(1+$Z49)^$F72-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I72,(1+$Z49)^$F72-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I72,(1+$Z49)^$F72-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I72,(1+$Z49)^$F72-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I72,(1+$Z49)^$F72-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I72,(1+$Z49)^$F72-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I72,(1+$Z49)^$F72-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I72,(1+$Z49)^$F72-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I72,(1+$Z49)^$F72-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I72,(1+$Z49)^$F72-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I72,(1+$Z49)^$F72-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I72,(1+$Z49)^$F72-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I72,(1+$Z49)^$F72-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I72,(1+$Z49)^$F72-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I72,(1+$Z49)^$F72-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I72,(1+$Z49)^$F72-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I72,(1+$Z49)^$F72-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I72,(1+$Z49)^$F72-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I72,(1+$Z49)^$F72-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I72,(1+$Z49)^$F72-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I72,(1+$Z49)^$F72-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I72,(1+$Z49)^$F72-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I72,(1+$Z49)^$F72-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I72,(1+$Z49)^$F72-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I72,(1+$Z49)^$F72-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I72,(1+$Z49)^$F72-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I72,(1+$Z49)^$F72-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I72,(1+$Z49)^$F72-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I72,(1+$Z49)^$F72-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I72,(1+$Z49)^$F72-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I72,(1+$Z49)^$F72-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I72,(1+$Z49)^$F72-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I72,(1+$Z49)^$F72-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I72,(1+$Z49)^$F72-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I72,(1+$Z49)^$F72-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I72,(1+$Z49)^$F72-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I72,(1+$Z49)^$F72-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I72,(1+$Z49)^$F72-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I72,(1+$Z49)^$F72-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I72,(1+$Z49)^$F72-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I72,(1+$Z49)^$F72-1,0))*CS$64","v":0},{"$f":"_xlfn.SWITCH($M72,\"Fixed\",$Z49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I72,(1+$Z49)^$F72-1,0))*CT$64","v":0}]
["FI_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D73,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E73=F73,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AA49,\"Zero-coupon\",IF(AA$3=$I73,(1+$AA49)^$F73-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I73,(1+$AA49)^$F73-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I73,(1+$AA49)^$F73-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I73,(1+$AA49)^$F73-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I73,(1+$AA49)^$F73-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I73,(1+$AA49)^$F73-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I73,(1+$AA49)^$F73-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I73,(1+$AA49)^$F73-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I73,(1+$AA49)^$F73-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I73,(1+$AA49)^$F73-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I73,(1+$AA49)^$F73-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I73,(1+$AA49)^$F73-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I73,(1+$AA49)^$F73-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I73,(1+$AA49)^$F73-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I73,(1+$AA49)^$F73-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I73,(1+$AA49)^$F73-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I73,(1+$AA49)^$F73-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I73,(1+$AA49)^$F73-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I73,(1+$AA49)^$F73-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I73,(1+$AA49)^$F73-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I73,(1+$AA49)^$F73-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I73,(1+$AA49)^$F73-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I73,(1+$AA49)^$F73-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I73,(1+$AA49)^$F73-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I73,(1+$AA49)^$F73-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I73,(1+$AA49)^$F73-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I73,(1+$AA49)^$F73-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I73,(1+$AA49)^$F73-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I73,(1+$AA49)^$F73-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I73,(1+$AA49)^$F73-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I73,(1+$AA49)^$F73-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I73,(1+$AA49)^$F73-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I73,(1+$AA49)^$F73-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I73,(1+$AA49)^$F73-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I73,(1+$AA49)^$F73-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I73,(1+$AA49)^$F73-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I73,(1+$AA49)^$F73-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I73,(1+$AA49)^$F73-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I73,(1+$AA49)^$F73-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I73,(1+$AA49)^$F73-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I73,(1+$AA49)^$F73-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I73,(1+$AA49)^$F73-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I73,(1+$AA49)^$F73-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I73,(1+$AA49)^$F73-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I73,(1+$AA49)^$F73-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I73,(1+$AA49)^$F73-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I73,(1+$AA49)^$F73-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I73,(1+$AA49)^$F73-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I73,(1+$AA49)^$F73-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I73,(1+$AA49)^$F73-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I73,(1+$AA49)^$F73-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I73,(1+$AA49)^$F73-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I73,(1+$AA49)^$F73-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I73,(1+$AA49)^$F73-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I73,(1+$AA49)^$F73-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I73,(1+$AA49)^$F73-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I73,(1+$AA49)^$F73-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I73,(1+$AA49)^$F73-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I73,(1+$AA49)^$F73-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I73,(1+$AA49)^$F73-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I73,(1+$AA49)^$F73-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I73,(1+$AA49)^$F73-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I73,(1+$AA49)^$F73-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I73,(1+$AA49)^$F73-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I73,(1+$AA49)^$F73-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I73,(1+$AA49)^$F73-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I73,(1+$AA49)^$F73-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I73,(1+$AA49)^$F73-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I73,(1+$AA49)^$F73-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I73,(1+$AA49)^$F73-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I73,(1+$AA49)^$F73-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I73,(1+$AA49)^$F73-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I73,(1+$AA49)^$F73-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I73,(1+$AA49)^$F73-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I73,(1+$AA49)^$F73-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I73,(1+$AA49)^$F73-1,0))*CR$64","v":0},{"$f":"_xlfn.SWITCH($M73,\"Fixed\",$AA49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I73,(1+$AA49)^$F73-1,0))*CS$64","v":0}]
["FI_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D74,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E74=F74,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AB49,\"Zero-coupon\",IF(AB$3=$I74,(1+$AB49)^$F74-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I74,(1+$AB49)^$F74-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I74,(1+$AB49)^$F74-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I74,(1+$AB49)^$F74-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I74,(1+$AB49)^$F74-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I74,(1+$AB49)^$F74-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I74,(1+$AB49)^$F74-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I74,(1+$AB49)^$F74-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I74,(1+$AB49)^$F74-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I74,(1+$AB49)^$F74-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I74,(1+$AB49)^$F74-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I74,(1+$AB49)^$F74-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I74,(1+$AB49)^$F74-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I74,(1+$AB49)^$F74-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I74,(1+$AB49)^$F74-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I74,(1+$AB49)^$F74-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I74,(1+$AB49)^$F74-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I74,(1+$AB49)^$F74-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I74,(1+$AB49)^$F74-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I74,(1+$AB49)^$F74-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I74,(1+$AB49)^$F74-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I74,(1+$AB49)^$F74-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I74,(1+$AB49)^$F74-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I74,(1+$AB49)^$F74-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I74,(1+$AB49)^$F74-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I74,(1+$AB49)^$F74-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I74,(1+$AB49)^$F74-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I74,(1+$AB49)^$F74-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I74,(1+$AB49)^$F74-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I74,(1+$AB49)^$F74-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I74,(1+$AB49)^$F74-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I74,(1+$AB49)^$F74-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I74,(1+$AB49)^$F74-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I74,(1+$AB49)^$F74-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I74,(1+$AB49)^$F74-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I74,(1+$AB49)^$F74-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I74,(1+$AB49)^$F74-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I74,(1+$AB49)^$F74-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I74,(1+$AB49)^$F74-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I74,(1+$AB49)^$F74-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I74,(1+$AB49)^$F74-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I74,(1+$AB49)^$F74-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I74,(1+$AB49)^$F74-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I74,(1+$AB49)^$F74-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I74,(1+$AB49)^$F74-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I74,(1+$AB49)^$F74-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I74,(1+$AB49)^$F74-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I74,(1+$AB49)^$F74-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I74,(1+$AB49)^$F74-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I74,(1+$AB49)^$F74-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I74,(1+$AB49)^$F74-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I74,(1+$AB49)^$F74-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I74,(1+$AB49)^$F74-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I74,(1+$AB49)^$F74-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I74,(1+$AB49)^$F74-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I74,(1+$AB49)^$F74-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I74,(1+$AB49)^$F74-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I74,(1+$AB49)^$F74-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I74,(1+$AB49)^$F74-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I74,(1+$AB49)^$F74-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I74,(1+$AB49)^$F74-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I74,(1+$AB49)^$F74-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I74,(1+$AB49)^$F74-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I74,(1+$AB49)^$F74-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I74,(1+$AB49)^$F74-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I74,(1+$AB49)^$F74-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I74,(1+$AB49)^$F74-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I74,(1+$AB49)^$F74-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I74,(1+$AB49)^$F74-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I74,(1+$AB49)^$F74-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I74,(1+$AB49)^$F74-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I74,(1+$AB49)^$F74-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I74,(1+$AB49)^$F74-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I74,(1+$AB49)^$F74-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I74,(1+$AB49)^$F74-1,0))*CQ$64","v":0},{"$f":"_xlfn.SWITCH($M74,\"Fixed\",$AB49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I74,(1+$AB49)^$F74-1,0))*CR$64","v":0}]
["FI_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D75,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E75=F75,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AC49,\"Zero-coupon\",IF(AC$3=$I75,(1+$AC49)^$F75-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I75,(1+$AC49)^$F75-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I75,(1+$AC49)^$F75-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I75,(1+$AC49)^$F75-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I75,(1+$AC49)^$F75-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I75,(1+$AC49)^$F75-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I75,(1+$AC49)^$F75-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I75,(1+$AC49)^$F75-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I75,(1+$AC49)^$F75-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I75,(1+$AC49)^$F75-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I75,(1+$AC49)^$F75-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I75,(1+$AC49)^$F75-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I75,(1+$AC49)^$F75-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I75,(1+$AC49)^$F75-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I75,(1+$AC49)^$F75-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I75,(1+$AC49)^$F75-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I75,(1+$AC49)^$F75-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I75,(1+$AC49)^$F75-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I75,(1+$AC49)^$F75-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I75,(1+$AC49)^$F75-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I75,(1+$AC49)^$F75-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I75,(1+$AC49)^$F75-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I75,(1+$AC49)^$F75-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I75,(1+$AC49)^$F75-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I75,(1+$AC49)^$F75-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I75,(1+$AC49)^$F75-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I75,(1+$AC49)^$F75-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I75,(1+$AC49)^$F75-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I75,(1+$AC49)^$F75-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I75,(1+$AC49)^$F75-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I75,(1+$AC49)^$F75-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I75,(1+$AC49)^$F75-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I75,(1+$AC49)^$F75-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I75,(1+$AC49)^$F75-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I75,(1+$AC49)^$F75-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I75,(1+$AC49)^$F75-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I75,(1+$AC49)^$F75-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I75,(1+$AC49)^$F75-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I75,(1+$AC49)^$F75-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I75,(1+$AC49)^$F75-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I75,(1+$AC49)^$F75-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I75,(1+$AC49)^$F75-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I75,(1+$AC49)^$F75-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I75,(1+$AC49)^$F75-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I75,(1+$AC49)^$F75-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I75,(1+$AC49)^$F75-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I75,(1+$AC49)^$F75-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I75,(1+$AC49)^$F75-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I75,(1+$AC49)^$F75-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I75,(1+$AC49)^$F75-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I75,(1+$AC49)^$F75-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I75,(1+$AC49)^$F75-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I75,(1+$AC49)^$F75-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I75,(1+$AC49)^$F75-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I75,(1+$AC49)^$F75-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I75,(1+$AC49)^$F75-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I75,(1+$AC49)^$F75-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I75,(1+$AC49)^$F75-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I75,(1+$AC49)^$F75-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I75,(1+$AC49)^$F75-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I75,(1+$AC49)^$F75-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I75,(1+$AC49)^$F75-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I75,(1+$AC49)^$F75-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I75,(1+$AC49)^$F75-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I75,(1+$AC49)^$F75-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I75,(1+$AC49)^$F75-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I75,(1+$AC49)^$F75-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I75,(1+$AC49)^$F75-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I75,(1+$AC49)^$F75-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I75,(1+$AC49)^$F75-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I75,(1+$AC49)^$F75-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I75,(1+$AC49)^$F75-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I75,(1+$AC49)^$F75-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I75,(1+$AC49)^$F75-1,0))*CP$64","v":0},{"$f":"_xlfn.SWITCH($M75,\"Fixed\",$AC49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I75,(1+$AC49)^$F75-1,0))*CQ$64","v":0}]
["FI_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D76,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E76=F76,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AD49,\"Zero-coupon\",IF(AD$3=$I76,(1+$AD49)^$F76-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I76,(1+$AD49)^$F76-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I76,(1+$AD49)^$F76-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I76,(1+$AD49)^$F76-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I76,(1+$AD49)^$F76-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I76,(1+$AD49)^$F76-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I76,(1+$AD49)^$F76-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I76,(1+$AD49)^$F76-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I76,(1+$AD49)^$F76-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I76,(1+$AD49)^$F76-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I76,(1+$AD49)^$F76-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I76,(1+$AD49)^$F76-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I76,(1+$AD49)^$F76-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I76,(1+$AD49)^$F76-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I76,(1+$AD49)^$F76-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I76,(1+$AD49)^$F76-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I76,(1+$AD49)^$F76-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I76,(1+$AD49)^$F76-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I76,(1+$AD49)^$F76-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I76,(1+$AD49)^$F76-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I76,(1+$AD49)^$F76-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I76,(1+$AD49)^$F76-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I76,(1+$AD49)^$F76-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I76,(1+$AD49)^$F76-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I76,(1+$AD49)^$F76-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I76,(1+$AD49)^$F76-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I76,(1+$AD49)^$F76-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I76,(1+$AD49)^$F76-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I76,(1+$AD49)^$F76-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I76,(1+$AD49)^$F76-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I76,(1+$AD49)^$F76-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I76,(1+$AD49)^$F76-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I76,(1+$AD49)^$F76-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I76,(1+$AD49)^$F76-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I76,(1+$AD49)^$F76-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I76,(1+$AD49)^$F76-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I76,(1+$AD49)^$F76-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I76,(1+$AD49)^$F76-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I76,(1+$AD49)^$F76-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I76,(1+$AD49)^$F76-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I76,(1+$AD49)^$F76-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I76,(1+$AD49)^$F76-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I76,(1+$AD49)^$F76-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I76,(1+$AD49)^$F76-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I76,(1+$AD49)^$F76-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I76,(1+$AD49)^$F76-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I76,(1+$AD49)^$F76-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I76,(1+$AD49)^$F76-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I76,(1+$AD49)^$F76-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I76,(1+$AD49)^$F76-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I76,(1+$AD49)^$F76-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I76,(1+$AD49)^$F76-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I76,(1+$AD49)^$F76-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I76,(1+$AD49)^$F76-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I76,(1+$AD49)^$F76-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I76,(1+$AD49)^$F76-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I76,(1+$AD49)^$F76-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I76,(1+$AD49)^$F76-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I76,(1+$AD49)^$F76-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I76,(1+$AD49)^$F76-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I76,(1+$AD49)^$F76-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I76,(1+$AD49)^$F76-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I76,(1+$AD49)^$F76-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I76,(1+$AD49)^$F76-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I76,(1+$AD49)^$F76-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I76,(1+$AD49)^$F76-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I76,(1+$AD49)^$F76-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I76,(1+$AD49)^$F76-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I76,(1+$AD49)^$F76-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I76,(1+$AD49)^$F76-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I76,(1+$AD49)^$F76-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I76,(1+$AD49)^$F76-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I76,(1+$AD49)^$F76-1,0))*CO$64","v":0},{"$f":"_xlfn.SWITCH($M76,\"Fixed\",$AD49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I76,(1+$AD49)^$F76-1,0))*CP$64","v":0}]
["FI_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D77,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E77=F77,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AE49,\"Zero-coupon\",IF(AE$3=$I77,(1+$AE49)^$F77-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I77,(1+$AE49)^$F77-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I77,(1+$AE49)^$F77-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I77,(1+$AE49)^$F77-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I77,(1+$AE49)^$F77-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I77,(1+$AE49)^$F77-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I77,(1+$AE49)^$F77-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I77,(1+$AE49)^$F77-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I77,(1+$AE49)^$F77-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I77,(1+$AE49)^$F77-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I77,(1+$AE49)^$F77-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I77,(1+$AE49)^$F77-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I77,(1+$AE49)^$F77-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I77,(1+$AE49)^$F77-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I77,(1+$AE49)^$F77-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I77,(1+$AE49)^$F77-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I77,(1+$AE49)^$F77-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I77,(1+$AE49)^$F77-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I77,(1+$AE49)^$F77-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I77,(1+$AE49)^$F77-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I77,(1+$AE49)^$F77-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I77,(1+$AE49)^$F77-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I77,(1+$AE49)^$F77-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I77,(1+$AE49)^$F77-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I77,(1+$AE49)^$F77-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I77,(1+$AE49)^$F77-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I77,(1+$AE49)^$F77-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I77,(1+$AE49)^$F77-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I77,(1+$AE49)^$F77-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I77,(1+$AE49)^$F77-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I77,(1+$AE49)^$F77-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I77,(1+$AE49)^$F77-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I77,(1+$AE49)^$F77-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I77,(1+$AE49)^$F77-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I77,(1+$AE49)^$F77-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I77,(1+$AE49)^$F77-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I77,(1+$AE49)^$F77-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I77,(1+$AE49)^$F77-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I77,(1+$AE49)^$F77-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I77,(1+$AE49)^$F77-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I77,(1+$AE49)^$F77-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I77,(1+$AE49)^$F77-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I77,(1+$AE49)^$F77-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I77,(1+$AE49)^$F77-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I77,(1+$AE49)^$F77-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I77,(1+$AE49)^$F77-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I77,(1+$AE49)^$F77-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I77,(1+$AE49)^$F77-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I77,(1+$AE49)^$F77-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I77,(1+$AE49)^$F77-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I77,(1+$AE49)^$F77-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I77,(1+$AE49)^$F77-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I77,(1+$AE49)^$F77-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I77,(1+$AE49)^$F77-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I77,(1+$AE49)^$F77-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I77,(1+$AE49)^$F77-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I77,(1+$AE49)^$F77-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I77,(1+$AE49)^$F77-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I77,(1+$AE49)^$F77-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I77,(1+$AE49)^$F77-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I77,(1+$AE49)^$F77-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I77,(1+$AE49)^$F77-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I77,(1+$AE49)^$F77-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I77,(1+$AE49)^$F77-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I77,(1+$AE49)^$F77-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I77,(1+$AE49)^$F77-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I77,(1+$AE49)^$F77-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I77,(1+$AE49)^$F77-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I77,(1+$AE49)^$F77-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I77,(1+$AE49)^$F77-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I77,(1+$AE49)^$F77-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I77,(1+$AE49)^$F77-1,0))*CN$64","v":0},{"$f":"_xlfn.SWITCH($M77,\"Fixed\",$AE49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I77,(1+$AE49)^$F77-1,0))*CO$64","v":0}]
["FI_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D78,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E78=F78,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AF49,\"Zero-coupon\",IF(AF$3=$I78,(1+$AF49)^$F78-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I78,(1+$AF49)^$F78-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I78,(1+$AF49)^$F78-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I78,(1+$AF49)^$F78-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I78,(1+$AF49)^$F78-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I78,(1+$AF49)^$F78-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I78,(1+$AF49)^$F78-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I78,(1+$AF49)^$F78-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I78,(1+$AF49)^$F78-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I78,(1+$AF49)^$F78-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I78,(1+$AF49)^$F78-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I78,(1+$AF49)^$F78-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I78,(1+$AF49)^$F78-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I78,(1+$AF49)^$F78-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I78,(1+$AF49)^$F78-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I78,(1+$AF49)^$F78-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I78,(1+$AF49)^$F78-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I78,(1+$AF49)^$F78-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I78,(1+$AF49)^$F78-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I78,(1+$AF49)^$F78-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I78,(1+$AF49)^$F78-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I78,(1+$AF49)^$F78-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I78,(1+$AF49)^$F78-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I78,(1+$AF49)^$F78-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I78,(1+$AF49)^$F78-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I78,(1+$AF49)^$F78-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I78,(1+$AF49)^$F78-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I78,(1+$AF49)^$F78-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I78,(1+$AF49)^$F78-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I78,(1+$AF49)^$F78-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I78,(1+$AF49)^$F78-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I78,(1+$AF49)^$F78-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I78,(1+$AF49)^$F78-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I78,(1+$AF49)^$F78-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I78,(1+$AF49)^$F78-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I78,(1+$AF49)^$F78-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I78,(1+$AF49)^$F78-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I78,(1+$AF49)^$F78-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I78,(1+$AF49)^$F78-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I78,(1+$AF49)^$F78-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I78,(1+$AF49)^$F78-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I78,(1+$AF49)^$F78-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I78,(1+$AF49)^$F78-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I78,(1+$AF49)^$F78-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I78,(1+$AF49)^$F78-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I78,(1+$AF49)^$F78-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I78,(1+$AF49)^$F78-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I78,(1+$AF49)^$F78-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I78,(1+$AF49)^$F78-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I78,(1+$AF49)^$F78-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I78,(1+$AF49)^$F78-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I78,(1+$AF49)^$F78-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I78,(1+$AF49)^$F78-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I78,(1+$AF49)^$F78-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I78,(1+$AF49)^$F78-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I78,(1+$AF49)^$F78-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I78,(1+$AF49)^$F78-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I78,(1+$AF49)^$F78-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I78,(1+$AF49)^$F78-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I78,(1+$AF49)^$F78-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I78,(1+$AF49)^$F78-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I78,(1+$AF49)^$F78-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I78,(1+$AF49)^$F78-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I78,(1+$AF49)^$F78-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I78,(1+$AF49)^$F78-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I78,(1+$AF49)^$F78-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I78,(1+$AF49)^$F78-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I78,(1+$AF49)^$F78-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I78,(1+$AF49)^$F78-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I78,(1+$AF49)^$F78-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I78,(1+$AF49)^$F78-1,0))*CM$64","v":0},{"$f":"_xlfn.SWITCH($M78,\"Fixed\",$AF49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I78,(1+$AF49)^$F78-1,0))*CN$64","v":0}]
["FI_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D79,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E79=F79,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AG49,\"Zero-coupon\",IF(AG$3=$I79,(1+$AG49)^$F79-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I79,(1+$AG49)^$F79-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I79,(1+$AG49)^$F79-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I79,(1+$AG49)^$F79-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I79,(1+$AG49)^$F79-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I79,(1+$AG49)^$F79-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I79,(1+$AG49)^$F79-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I79,(1+$AG49)^$F79-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I79,(1+$AG49)^$F79-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I79,(1+$AG49)^$F79-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I79,(1+$AG49)^$F79-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I79,(1+$AG49)^$F79-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I79,(1+$AG49)^$F79-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I79,(1+$AG49)^$F79-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I79,(1+$AG49)^$F79-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I79,(1+$AG49)^$F79-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I79,(1+$AG49)^$F79-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I79,(1+$AG49)^$F79-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I79,(1+$AG49)^$F79-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I79,(1+$AG49)^$F79-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I79,(1+$AG49)^$F79-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I79,(1+$AG49)^$F79-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I79,(1+$AG49)^$F79-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I79,(1+$AG49)^$F79-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I79,(1+$AG49)^$F79-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I79,(1+$AG49)^$F79-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I79,(1+$AG49)^$F79-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I79,(1+$AG49)^$F79-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I79,(1+$AG49)^$F79-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I79,(1+$AG49)^$F79-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I79,(1+$AG49)^$F79-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I79,(1+$AG49)^$F79-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I79,(1+$AG49)^$F79-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I79,(1+$AG49)^$F79-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I79,(1+$AG49)^$F79-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I79,(1+$AG49)^$F79-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I79,(1+$AG49)^$F79-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I79,(1+$AG49)^$F79-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I79,(1+$AG49)^$F79-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I79,(1+$AG49)^$F79-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I79,(1+$AG49)^$F79-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I79,(1+$AG49)^$F79-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I79,(1+$AG49)^$F79-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I79,(1+$AG49)^$F79-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I79,(1+$AG49)^$F79-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I79,(1+$AG49)^$F79-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I79,(1+$AG49)^$F79-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I79,(1+$AG49)^$F79-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I79,(1+$AG49)^$F79-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I79,(1+$AG49)^$F79-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I79,(1+$AG49)^$F79-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I79,(1+$AG49)^$F79-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I79,(1+$AG49)^$F79-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I79,(1+$AG49)^$F79-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I79,(1+$AG49)^$F79-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I79,(1+$AG49)^$F79-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I79,(1+$AG49)^$F79-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I79,(1+$AG49)^$F79-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I79,(1+$AG49)^$F79-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I79,(1+$AG49)^$F79-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I79,(1+$AG49)^$F79-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I79,(1+$AG49)^$F79-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I79,(1+$AG49)^$F79-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I79,(1+$AG49)^$F79-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I79,(1+$AG49)^$F79-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I79,(1+$AG49)^$F79-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I79,(1+$AG49)^$F79-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I79,(1+$AG49)^$F79-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I79,(1+$AG49)^$F79-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I79,(1+$AG49)^$F79-1,0))*CL$64","v":0},{"$f":"_xlfn.SWITCH($M79,\"Fixed\",$AG49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I79,(1+$AG49)^$F79-1,0))*CM$64","v":0}]
["FI_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D80,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E80=F80,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AH49,\"Zero-coupon\",IF(AH$3=$I80,(1+$AH49)^$F80-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I80,(1+$AH49)^$F80-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I80,(1+$AH49)^$F80-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I80,(1+$AH49)^$F80-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I80,(1+$AH49)^$F80-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I80,(1+$AH49)^$F80-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I80,(1+$AH49)^$F80-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I80,(1+$AH49)^$F80-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I80,(1+$AH49)^$F80-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I80,(1+$AH49)^$F80-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I80,(1+$AH49)^$F80-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I80,(1+$AH49)^$F80-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I80,(1+$AH49)^$F80-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I80,(1+$AH49)^$F80-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I80,(1+$AH49)^$F80-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I80,(1+$AH49)^$F80-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I80,(1+$AH49)^$F80-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I80,(1+$AH49)^$F80-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I80,(1+$AH49)^$F80-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I80,(1+$AH49)^$F80-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I80,(1+$AH49)^$F80-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I80,(1+$AH49)^$F80-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I80,(1+$AH49)^$F80-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I80,(1+$AH49)^$F80-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I80,(1+$AH49)^$F80-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I80,(1+$AH49)^$F80-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I80,(1+$AH49)^$F80-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I80,(1+$AH49)^$F80-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I80,(1+$AH49)^$F80-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I80,(1+$AH49)^$F80-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I80,(1+$AH49)^$F80-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I80,(1+$AH49)^$F80-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I80,(1+$AH49)^$F80-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I80,(1+$AH49)^$F80-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I80,(1+$AH49)^$F80-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I80,(1+$AH49)^$F80-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I80,(1+$AH49)^$F80-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I80,(1+$AH49)^$F80-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I80,(1+$AH49)^$F80-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I80,(1+$AH49)^$F80-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I80,(1+$AH49)^$F80-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I80,(1+$AH49)^$F80-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I80,(1+$AH49)^$F80-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I80,(1+$AH49)^$F80-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I80,(1+$AH49)^$F80-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I80,(1+$AH49)^$F80-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I80,(1+$AH49)^$F80-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I80,(1+$AH49)^$F80-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I80,(1+$AH49)^$F80-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I80,(1+$AH49)^$F80-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I80,(1+$AH49)^$F80-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I80,(1+$AH49)^$F80-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I80,(1+$AH49)^$F80-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I80,(1+$AH49)^$F80-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I80,(1+$AH49)^$F80-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I80,(1+$AH49)^$F80-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I80,(1+$AH49)^$F80-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I80,(1+$AH49)^$F80-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I80,(1+$AH49)^$F80-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I80,(1+$AH49)^$F80-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I80,(1+$AH49)^$F80-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I80,(1+$AH49)^$F80-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I80,(1+$AH49)^$F80-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I80,(1+$AH49)^$F80-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I80,(1+$AH49)^$F80-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I80,(1+$AH49)^$F80-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I80,(1+$AH49)^$F80-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I80,(1+$AH49)^$F80-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I80,(1+$AH49)^$F80-1,0))*CK$64","v":0},{"$f":"_xlfn.SWITCH($M80,\"Fixed\",$AH49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I80,(1+$AH49)^$F80-1,0))*CL$64","v":0}]
["FI_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D81,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E81=F81,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AI49,\"Zero-coupon\",IF(AI$3=$I81,(1+$AI49)^$F81-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I81,(1+$AI49)^$F81-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I81,(1+$AI49)^$F81-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I81,(1+$AI49)^$F81-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I81,(1+$AI49)^$F81-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I81,(1+$AI49)^$F81-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I81,(1+$AI49)^$F81-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I81,(1+$AI49)^$F81-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I81,(1+$AI49)^$F81-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I81,(1+$AI49)^$F81-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I81,(1+$AI49)^$F81-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I81,(1+$AI49)^$F81-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I81,(1+$AI49)^$F81-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I81,(1+$AI49)^$F81-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I81,(1+$AI49)^$F81-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I81,(1+$AI49)^$F81-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I81,(1+$AI49)^$F81-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I81,(1+$AI49)^$F81-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I81,(1+$AI49)^$F81-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I81,(1+$AI49)^$F81-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I81,(1+$AI49)^$F81-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I81,(1+$AI49)^$F81-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I81,(1+$AI49)^$F81-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I81,(1+$AI49)^$F81-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I81,(1+$AI49)^$F81-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I81,(1+$AI49)^$F81-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I81,(1+$AI49)^$F81-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I81,(1+$AI49)^$F81-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I81,(1+$AI49)^$F81-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I81,(1+$AI49)^$F81-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I81,(1+$AI49)^$F81-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I81,(1+$AI49)^$F81-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I81,(1+$AI49)^$F81-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I81,(1+$AI49)^$F81-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I81,(1+$AI49)^$F81-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I81,(1+$AI49)^$F81-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I81,(1+$AI49)^$F81-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I81,(1+$AI49)^$F81-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I81,(1+$AI49)^$F81-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I81,(1+$AI49)^$F81-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I81,(1+$AI49)^$F81-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I81,(1+$AI49)^$F81-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I81,(1+$AI49)^$F81-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I81,(1+$AI49)^$F81-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I81,(1+$AI49)^$F81-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I81,(1+$AI49)^$F81-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I81,(1+$AI49)^$F81-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I81,(1+$AI49)^$F81-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I81,(1+$AI49)^$F81-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I81,(1+$AI49)^$F81-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I81,(1+$AI49)^$F81-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I81,(1+$AI49)^$F81-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I81,(1+$AI49)^$F81-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I81,(1+$AI49)^$F81-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I81,(1+$AI49)^$F81-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I81,(1+$AI49)^$F81-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I81,(1+$AI49)^$F81-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I81,(1+$AI49)^$F81-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I81,(1+$AI49)^$F81-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I81,(1+$AI49)^$F81-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I81,(1+$AI49)^$F81-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I81,(1+$AI49)^$F81-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I81,(1+$AI49)^$F81-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I81,(1+$AI49)^$F81-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I81,(1+$AI49)^$F81-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I81,(1+$AI49)^$F81-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I81,(1+$AI49)^$F81-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I81,(1+$AI49)^$F81-1,0))*CJ$64","v":0},{"$f":"_xlfn.SWITCH($M81,\"Fixed\",$AI49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I81,(1+$AI49)^$F81-1,0))*CK$64","v":0}]
["FI_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D82,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E82=F82,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"FI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AJ49,\"Zero-coupon\",IF(AJ$3=$I82,(1+$AJ49)^$F82-1,0))*U$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AK49,\"Zero-coupon\",IF(AK$3=$I82,(1+$AJ49)^$F82-1,0))*V$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AL49,\"Zero-coupon\",IF(AL$3=$I82,(1+$AJ49)^$F82-1,0))*W$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AM49,\"Zero-coupon\",IF(AM$3=$I82,(1+$AJ49)^$F82-1,0))*X$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AN49,\"Zero-coupon\",IF(AN$3=$I82,(1+$AJ49)^$F82-1,0))*Y$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AO49,\"Zero-coupon\",IF(AO$3=$I82,(1+$AJ49)^$F82-1,0))*Z$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AP49,\"Zero-coupon\",IF(AP$3=$I82,(1+$AJ49)^$F82-1,0))*AA$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AQ49,\"Zero-coupon\",IF(AQ$3=$I82,(1+$AJ49)^$F82-1,0))*AB$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AR49,\"Zero-coupon\",IF(AR$3=$I82,(1+$AJ49)^$F82-1,0))*AC$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AS49,\"Zero-coupon\",IF(AS$3=$I82,(1+$AJ49)^$F82-1,0))*AD$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AT49,\"Zero-coupon\",IF(AT$3=$I82,(1+$AJ49)^$F82-1,0))*AE$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AU49,\"Zero-coupon\",IF(AU$3=$I82,(1+$AJ49)^$F82-1,0))*AF$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AV49,\"Zero-coupon\",IF(AV$3=$I82,(1+$AJ49)^$F82-1,0))*AG$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AW49,\"Zero-coupon\",IF(AW$3=$I82,(1+$AJ49)^$F82-1,0))*AH$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AX49,\"Zero-coupon\",IF(AX$3=$I82,(1+$AJ49)^$F82-1,0))*AI$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AY49,\"Zero-coupon\",IF(AY$3=$I82,(1+$AJ49)^$F82-1,0))*AJ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",AZ49,\"Zero-coupon\",IF(AZ$3=$I82,(1+$AJ49)^$F82-1,0))*AK$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BA49,\"Zero-coupon\",IF(BA$3=$I82,(1+$AJ49)^$F82-1,0))*AL$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BB49,\"Zero-coupon\",IF(BB$3=$I82,(1+$AJ49)^$F82-1,0))*AM$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BC49,\"Zero-coupon\",IF(BC$3=$I82,(1+$AJ49)^$F82-1,0))*AN$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BD49,\"Zero-coupon\",IF(BD$3=$I82,(1+$AJ49)^$F82-1,0))*AO$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BE49,\"Zero-coupon\",IF(BE$3=$I82,(1+$AJ49)^$F82-1,0))*AP$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BF49,\"Zero-coupon\",IF(BF$3=$I82,(1+$AJ49)^$F82-1,0))*AQ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BG49,\"Zero-coupon\",IF(BG$3=$I82,(1+$AJ49)^$F82-1,0))*AR$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BH49,\"Zero-coupon\",IF(BH$3=$I82,(1+$AJ49)^$F82-1,0))*AS$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BI49,\"Zero-coupon\",IF(BI$3=$I82,(1+$AJ49)^$F82-1,0))*AT$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BJ49,\"Zero-coupon\",IF(BJ$3=$I82,(1+$AJ49)^$F82-1,0))*AU$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BK49,\"Zero-coupon\",IF(BK$3=$I82,(1+$AJ49)^$F82-1,0))*AV$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BL49,\"Zero-coupon\",IF(BL$3=$I82,(1+$AJ49)^$F82-1,0))*AW$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BM49,\"Zero-coupon\",IF(BM$3=$I82,(1+$AJ49)^$F82-1,0))*AX$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BN49,\"Zero-coupon\",IF(BN$3=$I82,(1+$AJ49)^$F82-1,0))*AY$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BO49,\"Zero-coupon\",IF(BO$3=$I82,(1+$AJ49)^$F82-1,0))*AZ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BP49,\"Zero-coupon\",IF(BP$3=$I82,(1+$AJ49)^$F82-1,0))*BA$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BQ49,\"Zero-coupon\",IF(BQ$3=$I82,(1+$AJ49)^$F82-1,0))*BB$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BR49,\"Zero-coupon\",IF(BR$3=$I82,(1+$AJ49)^$F82-1,0))*BC$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BS49,\"Zero-coupon\",IF(BS$3=$I82,(1+$AJ49)^$F82-1,0))*BD$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BT49,\"Zero-coupon\",IF(BT$3=$I82,(1+$AJ49)^$F82-1,0))*BE$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BU49,\"Zero-coupon\",IF(BU$3=$I82,(1+$AJ49)^$F82-1,0))*BF$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BV49,\"Zero-coupon\",IF(BV$3=$I82,(1+$AJ49)^$F82-1,0))*BG$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BW49,\"Zero-coupon\",IF(BW$3=$I82,(1+$AJ49)^$F82-1,0))*BH$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BX49,\"Zero-coupon\",IF(BX$3=$I82,(1+$AJ49)^$F82-1,0))*BI$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BY49,\"Zero-coupon\",IF(BY$3=$I82,(1+$AJ49)^$F82-1,0))*BJ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",BZ49,\"Zero-coupon\",IF(BZ$3=$I82,(1+$AJ49)^$F82-1,0))*BK$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CA49,\"Zero-coupon\",IF(CA$3=$I82,(1+$AJ49)^$F82-1,0))*BL$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CB49,\"Zero-coupon\",IF(CB$3=$I82,(1+$AJ49)^$F82-1,0))*BM$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CC49,\"Zero-coupon\",IF(CC$3=$I82,(1+$AJ49)^$F82-1,0))*BN$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CD49,\"Zero-coupon\",IF(CD$3=$I82,(1+$AJ49)^$F82-1,0))*BO$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CE49,\"Zero-coupon\",IF(CE$3=$I82,(1+$AJ49)^$F82-1,0))*BP$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CF49,\"Zero-coupon\",IF(CF$3=$I82,(1+$AJ49)^$F82-1,0))*BQ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CG49,\"Zero-coupon\",IF(CG$3=$I82,(1+$AJ49)^$F82-1,0))*BR$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CH49,\"Zero-coupon\",IF(CH$3=$I82,(1+$AJ49)^$F82-1,0))*BS$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CI49,\"Zero-coupon\",IF(CI$3=$I82,(1+$AJ49)^$F82-1,0))*BT$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CJ49,\"Zero-coupon\",IF(CJ$3=$I82,(1+$AJ49)^$F82-1,0))*BU$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CK49,\"Zero-coupon\",IF(CK$3=$I82,(1+$AJ49)^$F82-1,0))*BV$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CL49,\"Zero-coupon\",IF(CL$3=$I82,(1+$AJ49)^$F82-1,0))*BW$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CM49,\"Zero-coupon\",IF(CM$3=$I82,(1+$AJ49)^$F82-1,0))*BX$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CN49,\"Zero-coupon\",IF(CN$3=$I82,(1+$AJ49)^$F82-1,0))*BY$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CO49,\"Zero-coupon\",IF(CO$3=$I82,(1+$AJ49)^$F82-1,0))*BZ$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CP49,\"Zero-coupon\",IF(CP$3=$I82,(1+$AJ49)^$F82-1,0))*CA$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CQ49,\"Zero-coupon\",IF(CQ$3=$I82,(1+$AJ49)^$F82-1,0))*CB$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CR49,\"Zero-coupon\",IF(CR$3=$I82,(1+$AJ49)^$F82-1,0))*CC$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CS49,\"Zero-coupon\",IF(CS$3=$I82,(1+$AJ49)^$F82-1,0))*CD$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CT49,\"Zero-coupon\",IF(CT$3=$I82,(1+$AJ49)^$F82-1,0))*CE$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CU49,\"Zero-coupon\",IF(CU$3=$I82,(1+$AJ49)^$F82-1,0))*CF$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CV49,\"Zero-coupon\",IF(CV$3=$I82,(1+$AJ49)^$F82-1,0))*CG$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CW49,\"Zero-coupon\",IF(CW$3=$I82,(1+$AJ49)^$F82-1,0))*CH$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CX49,\"Zero-coupon\",IF(CX$3=$I82,(1+$AJ49)^$F82-1,0))*CI$64","v":0},{"$f":"_xlfn.SWITCH($M82,\"Fixed\",$AJ49,\"Floating\",CY49,\"Zero-coupon\",IF(CY$3=$I82,(1+$AJ49)^$F82-1,0))*CJ$64","v":0}]
[null,null,{"$f":"COUNTIF(D$1:D83,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of debt issuance still outstanding"]
[{"$f":"Q84&\"_\"&C84&\"_\"&D84","v":"GGDR_PCT_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D84,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D84","v":2023},{"$f":"G84+E84","v":2024},{"$f":"G84+F84","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E84=F84,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT","Note on the formula: This is the share of debt that is oustanding at the start of each year.",null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0},{"$f":"1-SUM($U65:CT65)","v":0},{"$f":"1-SUM($U65:CU65)","v":0},{"$f":"1-SUM($U65:CV65)","v":0},{"$f":"1-SUM($U65:CW65)","v":0},{"$f":"1-SUM($U65:CX65)","v":0},{"$f":"1-SUM($U65:CY65)","v":0}]
[{"$f":"Q85&\"_\"&C85&\"_\"&D85","v":"GGDR_PCT_7_1"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D85,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,{"$f":"G85+E85","v":2025},{"$f":"G85+F85","v":2030},{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E85=F85,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0},{"$f":"1-SUM($U65:CT65)","v":0},{"$f":"1-SUM($U65:CU65)","v":0},{"$f":"1-SUM($U65:CV65)","v":0},{"$f":"1-SUM($U65:CW65)","v":0}]
["GGDR_PCT_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D86,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E86=F86,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0},{"$f":"1-SUM($U65:CT65)","v":0},{"$f":"1-SUM($U65:CU65)","v":0},{"$f":"1-SUM($U65:CV65)","v":0}]
["GGDR_PCT_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D87,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E87=F87,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0},{"$f":"1-SUM($U65:CT65)","v":0},{"$f":"1-SUM($U65:CU65)","v":0}]
["GGDR_PCT_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D88,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E88=F88,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0},{"$f":"1-SUM($U65:CT65)","v":0}]
["GGDR_PCT_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D89,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E89=F89,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0},{"$f":"1-SUM($U65:CS65)","v":0}]
["GGDR_PCT_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D90,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E90=F90,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0},{"$f":"1-SUM($U65:CR65)","v":0}]
["GGDR_PCT_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D91,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E91=F91,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0},{"$f":"1-SUM($U65:CQ65)","v":0}]
["GGDR_PCT_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D92,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E92=F92,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0},{"$f":"1-SUM($U65:CP65)","v":0}]
["GGDR_PCT_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D93,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E93=F93,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0},{"$f":"1-SUM($U65:CO65)","v":0}]
["GGDR_PCT_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D94,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E94=F94,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0},{"$f":"1-SUM($U65:CN65)","v":0}]
["GGDR_PCT_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D95,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E95=F95,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0},{"$f":"1-SUM($U65:CM65)","v":0}]
["GGDR_PCT_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D96,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E96=F96,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0},{"$f":"1-SUM($U65:CL65)","v":0}]
["GGDR_PCT_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D97,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E97=F97,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0},{"$f":"1-SUM($U65:CK65)","v":0}]
["GGDR_PCT_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D98,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E98=F98,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0},{"$f":"1-SUM($U65:CJ65)","v":0}]
["GGDR_PCT_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D99,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E99=F99,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGDR_PCT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"1-SUM($U65:U65)","v":1},{"$f":"1-SUM($U65:V65)","v":1},{"$f":"1-SUM($U65:W65)","v":0.8},{"$f":"1-SUM($U65:X65)","v":0.6},{"$f":"1-SUM($U65:Y65)","v":0.39999999999999991},{"$f":"1-SUM($U65:Z65)","v":0.19999999999999996},{"$f":"1-SUM($U65:AA65)","v":0},{"$f":"1-SUM($U65:AB65)","v":0},{"$f":"1-SUM($U65:AC65)","v":0},{"$f":"1-SUM($U65:AD65)","v":0},{"$f":"1-SUM($U65:AE65)","v":0},{"$f":"1-SUM($U65:AF65)","v":0},{"$f":"1-SUM($U65:AG65)","v":0},{"$f":"1-SUM($U65:AH65)","v":0},{"$f":"1-SUM($U65:AI65)","v":0},{"$f":"1-SUM($U65:AJ65)","v":0},{"$f":"1-SUM($U65:AK65)","v":0},{"$f":"1-SUM($U65:AL65)","v":0},{"$f":"1-SUM($U65:AM65)","v":0},{"$f":"1-SUM($U65:AN65)","v":0},{"$f":"1-SUM($U65:AO65)","v":0},{"$f":"1-SUM($U65:AP65)","v":0},{"$f":"1-SUM($U65:AQ65)","v":0},{"$f":"1-SUM($U65:AR65)","v":0},{"$f":"1-SUM($U65:AS65)","v":0},{"$f":"1-SUM($U65:AT65)","v":0},{"$f":"1-SUM($U65:AU65)","v":0},{"$f":"1-SUM($U65:AV65)","v":0},{"$f":"1-SUM($U65:AW65)","v":0},{"$f":"1-SUM($U65:AX65)","v":0},{"$f":"1-SUM($U65:AY65)","v":0},{"$f":"1-SUM($U65:AZ65)","v":0},{"$f":"1-SUM($U65:BA65)","v":0},{"$f":"1-SUM($U65:BB65)","v":0},{"$f":"1-SUM($U65:BC65)","v":0},{"$f":"1-SUM($U65:BD65)","v":0},{"$f":"1-SUM($U65:BE65)","v":0},{"$f":"1-SUM($U65:BF65)","v":0},{"$f":"1-SUM($U65:BG65)","v":0},{"$f":"1-SUM($U65:BH65)","v":0},{"$f":"1-SUM($U65:BI65)","v":0},{"$f":"1-SUM($U65:BJ65)","v":0},{"$f":"1-SUM($U65:BK65)","v":0},{"$f":"1-SUM($U65:BL65)","v":0},{"$f":"1-SUM($U65:BM65)","v":0},{"$f":"1-SUM($U65:BN65)","v":0},{"$f":"1-SUM($U65:BO65)","v":0},{"$f":"1-SUM($U65:BP65)","v":0},{"$f":"1-SUM($U65:BQ65)","v":0},{"$f":"1-SUM($U65:BR65)","v":0},{"$f":"1-SUM($U65:BS65)","v":0},{"$f":"1-SUM($U65:BT65)","v":0},{"$f":"1-SUM($U65:BU65)","v":0},{"$f":"1-SUM($U65:BV65)","v":0},{"$f":"1-SUM($U65:BW65)","v":0},{"$f":"1-SUM($U65:BX65)","v":0},{"$f":"1-SUM($U65:BY65)","v":0},{"$f":"1-SUM($U65:BZ65)","v":0},{"$f":"1-SUM($U65:CA65)","v":0},{"$f":"1-SUM($U65:CB65)","v":0},{"$f":"1-SUM($U65:CC65)","v":0},{"$f":"1-SUM($U65:CD65)","v":0},{"$f":"1-SUM($U65:CE65)","v":0},{"$f":"1-SUM($U65:CF65)","v":0},{"$f":"1-SUM($U65:CG65)","v":0},{"$f":"1-SUM($U65:CH65)","v":0},{"$f":"1-SUM($U65:CI65)","v":0}]
[null,null,{"$f":"COUNTIF(D$1:D100,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest-related calculaiton for debt issuance equation"]
[{"$f":"Q101&\"_\"&C101&\"_\"&D101","v":"ISS_CALC_INT_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D101,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D101","v":2023},{"$f":"G101+E101","v":2024},{"$f":"G101+F101","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E101=F101,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,{"$f":"$U48*U50*U67*U84/$U50","v":0},{"$f":"$U48*V50*V67*V84/$U50","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U48*AH50*AH67*AH84/$U50","v":0},0,0,{"$f":"$U48*AK50*AK67*AK84/$U50","v":0},0,0,0,{"$f":"$U48*AO50*AO67*AO84/$U50","v":0},0,{"$f":"$U48*AQ50*AQ67*AQ84/$U50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q102&\"_\"&C102&\"_\"&D102","v":"ISS_CALC_INT_7_1"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D102,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,{"$f":"G102+E102","v":2025},{"$f":"G102+F102","v":2030},{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E102=F102,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,{"$f":"$V48*V50*V68*V85/$V50","v":0},{"$f":"$V48*W50*W68*W85/$V50","v":0},{"$f":"$V48*X50*X68*X85/$V50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$V48*AH50*AH68*AH85/$V50","v":0},0,0,{"$f":"$V48*AK50*AK68*AK85/$V50","v":0},0,0,0,{"$f":"$V48*AO50*AO68*AO85/$V50","v":0},0,{"$f":"$V48*AQ50*AQ68*AQ85/$V50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D103,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E103=F103,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,{"$f":"$W48*W50*W69*W86/$W50","v":0},{"$f":"$W48*X50*X69*X86/$W50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$W48*AH50*AH69*AH86/$W50","v":0},0,0,{"$f":"$W48*AK50*AK69*AK86/$W50","v":0},0,0,0,{"$f":"$W48*AO50*AO69*AO86/$W50","v":0},0,{"$f":"$W48*AQ50*AQ69*AQ86/$W50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D104,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E104=F104,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,{"$f":"$X48*X50*X70*X87/$X50","v":0},{"$f":"$X48*Y50*Y70*Y87/$X50","v":0},0,0,0,0,0,0,0,0,{"$f":"$X48*AH50*AH70*AH87/$X50","v":0},0,0,{"$f":"$X48*AK50*AK70*AK87/$X50","v":0},0,0,0,{"$f":"$X48*AO50*AO70*AO87/$X50","v":0},0,{"$f":"$X48*AQ50*AQ70*AQ87/$X50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D105,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E105=F105,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,{"$f":"$Y48*Y50*Y71*Y88/$Y50","v":0},{"$f":"$Y48*Z50*Z71*Z88/$Y50","v":0},0,0,0,0,0,0,0,{"$f":"$Y48*AH50*AH71*AH88/$Y50","v":0},0,0,{"$f":"$Y48*AK50*AK71*AK88/$Y50","v":0},0,0,0,{"$f":"$Y48*AO50*AO71*AO88/$Y50","v":0},0,{"$f":"$Y48*AQ50*AQ71*AQ88/$Y50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D106,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E106=F106,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,{"$f":"$Z48*Z50*Z72*Z89/$Z50","v":0},{"$f":"$Z48*AA50*AA72*AA89/$Z50","v":0},0,0,0,0,0,0,{"$f":"$Z48*AH50*AH72*AH89/$Z50","v":0},0,0,{"$f":"$Z48*AK50*AK72*AK89/$Z50","v":0},0,0,0,{"$f":"$Z48*AO50*AO72*AO89/$Z50","v":0},0,{"$f":"$Z48*AQ50*AQ72*AQ89/$Z50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D107,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E107=F107,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,{"$f":"$AA48*AA50*AA73*AA90/$AA50","v":0},{"$f":"$AA48*AB50*AB73*AB90/$AA50","v":0},0,0,0,0,0,{"$f":"$AA48*AH50*AH73*AH90/$AA50","v":0},0,0,{"$f":"$AA48*AK50*AK73*AK90/$AA50","v":0},0,0,0,{"$f":"$AA48*AO50*AO73*AO90/$AA50","v":0},0,{"$f":"$AA48*AQ50*AQ73*AQ90/$AA50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D108,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E108=F108,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,{"$f":"$AB48*AB50*AB74*AB91/$AB50","v":0},{"$f":"$AB48*AC50*AC74*AC91/$AB50","v":0},0,0,0,0,{"$f":"$AB48*AH50*AH74*AH91/$AB50","v":0},0,0,{"$f":"$AB48*AK50*AK74*AK91/$AB50","v":0},0,0,0,{"$f":"$AB48*AO50*AO74*AO91/$AB50","v":0},0,{"$f":"$AB48*AQ50*AQ74*AQ91/$AB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D109,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E109=F109,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC48*AC50*AC75*AC92/$AC50","v":0},{"$f":"$AC48*AD50*AD75*AD92/$AC50","v":0},0,0,0,{"$f":"$AC48*AH50*AH75*AH92/$AC50","v":0},0,0,{"$f":"$AC48*AK50*AK75*AK92/$AC50","v":0},0,0,0,{"$f":"$AC48*AO50*AO75*AO92/$AC50","v":0},0,{"$f":"$AC48*AQ50*AQ75*AQ92/$AC50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D110,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E110=F110,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD48*AD50*AD76*AD93/$AD50","v":0},{"$f":"$AD48*AE50*AE76*AE93/$AD50","v":0},0,0,{"$f":"$AD48*AH50*AH76*AH93/$AD50","v":0},0,0,{"$f":"$AD48*AK50*AK76*AK93/$AD50","v":0},0,0,0,{"$f":"$AD48*AO50*AO76*AO93/$AD50","v":0},0,{"$f":"$AD48*AQ50*AQ76*AQ93/$AD50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D111,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E111=F111,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE48*AE50*AE77*AE94/$AE50","v":0},{"$f":"$AE48*AF50*AF77*AF94/$AE50","v":0},0,{"$f":"$AE48*AH50*AH77*AH94/$AE50","v":0},0,0,{"$f":"$AE48*AK50*AK77*AK94/$AE50","v":0},0,0,0,{"$f":"$AE48*AO50*AO77*AO94/$AE50","v":0},0,{"$f":"$AE48*AQ50*AQ77*AQ94/$AE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D112,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E112=F112,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF48*AF50*AF78*AF95/$AF50","v":0},{"$f":"$AF48*AG50*AG78*AG95/$AF50","v":0},{"$f":"$AF48*AH50*AH78*AH95/$AF50","v":0},0,0,{"$f":"$AF48*AK50*AK78*AK95/$AF50","v":0},0,0,0,{"$f":"$AF48*AO50*AO78*AO95/$AF50","v":0},0,{"$f":"$AF48*AQ50*AQ78*AQ95/$AF50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D113,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E113=F113,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG48*AG50*AG79*AG96/$AG50","v":0},{"$f":"$AG48*AH50*AH79*AH96/$AG50","v":0},0,0,{"$f":"$AG48*AK50*AK79*AK96/$AG50","v":0},0,0,0,{"$f":"$AG48*AO50*AO79*AO96/$AG50","v":0},0,{"$f":"$AG48*AQ50*AQ79*AQ96/$AG50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D114,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E114=F114,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH48*AH50*AH80*AH97/$AH50","v":0},{"$f":"$AH48*AI50*AI80*AI97/$AH50","v":0},0,0,0,0,0,{"$f":"$AH48*AO50*AO80*AO97/$AH50","v":0},0,{"$f":"$AH48*AQ50*AQ80*AQ97/$AH50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D115,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E115=F115,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI48*AI50*AI81*AI98/$AI50","v":0},{"$f":"$AI48*AJ50*AJ81*AJ98/$AI50","v":0},0,0,0,0,{"$f":"$AI48*AO50*AO81*AO98/$AI50","v":0},0,{"$f":"$AI48*AQ50*AQ81*AQ98/$AI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_INT_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D116,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E116=F116,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_INT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ48*AJ50*AJ82*AJ99/$AJ50","v":0},{"$f":"$AJ48*AK50*AK82*AK99/$AJ50","v":0},0,0,0,{"$f":"$AJ48*AO50*AO82*AO99/$AJ50","v":0},0,{"$f":"$AJ48*AQ50*AQ82*AQ99/$AJ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"COUNTIF(D$1:D117,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization-related calculaiton for debt issuance equation"]
[{"$f":"Q118&\"_\"&C118&\"_\"&D118","v":"ISS_CALC_AMT_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D118,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D118","v":2023},{"$f":"G118+E118","v":2024},{"$f":"G118+F118","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E118=F118,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,{"$f":"U48*U50*U65/U50","v":0},{"$f":"U48*V50*V65/U50","v":0},{"$f":"U48*W50*W65/U50","v":0.2},{"$f":"U48*X50*X65/U50","v":0.2},{"$f":"U48*Y50*Y65/U50","v":0.2},{"$f":"U48*Z50*Z65/U50","v":0.2},{"$f":"U48*AA50*AA65/U50","v":0.2},{"$f":"U48*AB50*AB65/U50","v":0},{"$f":"U48*AC50*AC65/U50","v":0},{"$f":"U48*AD50*AD65/U50","v":0},{"$f":"U48*AE50*AE65/U50","v":0},{"$f":"U48*AF50*AF65/U50","v":0},{"$f":"U48*AG50*AG65/U50","v":0},{"$f":"U48*AH50*AH65/U50","v":0},{"$f":"U48*AI50*AI65/U50","v":0},{"$f":"$U48*AJ50*AJ65/$U50","v":0},{"$f":"$U48*AK50*AK65/$U50","v":0},0,0,0,0,0,{"$f":"$U48*AQ50*AQ65/$U50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q119&\"_\"&C119&\"_\"&D119","v":"ISS_CALC_AMT_7_1"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D119,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,{"$f":"G119+E119","v":2025},{"$f":"G119+F119","v":2030},{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E119=F119,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,{"$f":"V48*V50*U65/V50","v":0},{"$f":"V48*W50*V65/V50","v":0},{"$f":"V48*X50*W65/V50","v":0.2},{"$f":"V48*Y50*X65/V50","v":0.2},{"$f":"V48*Z50*Y65/V50","v":0.2},{"$f":"V48*AA50*Z65/V50","v":0.2},{"$f":"V48*AB50*AA65/V50","v":0.2},{"$f":"V48*AC50*AB65/V50","v":0},{"$f":"V48*AD50*AC65/V50","v":0},{"$f":"V48*AE50*AD65/V50","v":0},{"$f":"V48*AF50*AE65/V50","v":0},{"$f":"V48*AG50*AF65/V50","v":0},{"$f":"V48*AH50*AG65/V50","v":0},{"$f":"V48*AI50*AH65/V50","v":0},{"$f":"$V48*AJ50*AI65/$V50","v":0},{"$f":"$V48*AK50*AJ65/$V50","v":0},0,0,0,0,0,{"$f":"$V48*AQ50*AP65/$V50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISS_CALC_AMT_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D120,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E120=F120,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,{"$f":"W48*W50*U65/W50","v":0},{"$f":"W48*X50*V65/W50","v":0},{"$f":"W48*Y50*W65/W50","v":0.2},{"$f":"W48*Z50*X65/W50","v":0.2},{"$f":"W48*AA50*Y65/W50","v":0.2},{"$f":"W48*AB50*Z65/W50","v":0.2},{"$f":"W48*AC50*AA65/W50","v":0.2},{"$f":"W48*AD50*AB65/W50","v":0},{"$f":"W48*AE50*AC65/W50","v":0},{"$f":"W48*AF50*AD65/W50","v":0},{"$f":"W48*AG50*AE65/W50","v":0},{"$f":"W48*AH50*AF65/W50","v":0},{"$f":"W48*AI50*AG65/W50","v":0},{"$f":"$W48*AJ50*AH65/$W50","v":0},{"$f":"$W48*AK50*AI65/$W50","v":0},0,0,0,0,0,{"$f":"$W48*AQ50*AO65/$W50","v":0},{"$f":"$W48*AR50*AP65/$W50","v":0},{"$f":"$W48*AS50*AQ65/$W50","v":0},{"$f":"$W48*AT50*AR65/$W50","v":0},{"$f":"$W48*AU50*AS65/$W50","v":0},{"$f":"$W48*AV50*AT65/$W50","v":0},{"$f":"$W48*AW50*AU65/$W50","v":0},{"$f":"$W48*AX50*AV65/$W50","v":0},{"$f":"$W48*AY50*AW65/$W50","v":0},{"$f":"$W48*AZ50*AX65/$W50","v":0},{"$f":"$W48*BA50*AY65/$W50","v":0},{"$f":"$W48*BB50*AZ65/$W50","v":0},{"$f":"$W48*BC50*BA65/$W50","v":0},{"$f":"$W48*BD50*BB65/$W50","v":0},{"$f":"$W48*BE50*BC65/$W50","v":0},{"$f":"$W48*BF50*BD65/$W50","v":0},{"$f":"$W48*BG50*BE65/$W50","v":0},{"$f":"$W48*BH50*BF65/$W50","v":0},{"$f":"$W48*BI50*BG65/$W50","v":0},{"$f":"$W48*BJ50*BH65/$W50","v":0},{"$f":"$W48*BK50*BI65/$W50","v":0},{"$f":"$W48*BL50*BJ65/$W50","v":0},{"$f":"$W48*BM50*BK65/$W50","v":0},{"$f":"$W48*BN50*BL65/$W50","v":0},{"$f":"$W48*BO50*BM65/$W50","v":0},{"$f":"$W48*BP50*BN65/$W50","v":0},{"$f":"$W48*BQ50*BO65/$W50","v":0},{"$f":"$W48*BR50*BP65/$W50","v":0},{"$f":"$W48*BS50*BQ65/$W50","v":0},{"$f":"$W48*BT50*BR65/$W50","v":0},{"$f":"$W48*BU50*BS65/$W50","v":0},{"$f":"$W48*BV50*BT65/$W50","v":0},{"$f":"$W48*BW50*BU65/$W50","v":0},{"$f":"$W48*BX50*BV65/$W50","v":0},{"$f":"$W48*BY50*BW65/$W50","v":0},{"$f":"$W48*BZ50*BX65/$W50","v":0},{"$f":"$W48*CA50*BY65/$W50","v":0},{"$f":"$W48*CB50*BZ65/$W50","v":0},{"$f":"$W48*CC50*CA65/$W50","v":0},{"$f":"$W48*CD50*CB65/$W50","v":0},{"$f":"$W48*CE50*CC65/$W50","v":0},{"$f":"$W48*CF50*CD65/$W50","v":0},{"$f":"$W48*CG50*CE65/$W50","v":0},{"$f":"$W48*CH50*CF65/$W50","v":0},{"$f":"$W48*CI50*CG65/$W50","v":0},{"$f":"$W48*CJ50*CH65/$W50","v":0},{"$f":"$W48*CK50*CI65/$W50","v":0},{"$f":"$W48*CL50*CJ65/$W50","v":0},{"$f":"$W48*CM50*CK65/$W50","v":0},{"$f":"$W48*CN50*CL65/$W50","v":0},{"$f":"$W48*CO50*CM65/$W50","v":0},{"$f":"$W48*CP50*CN65/$W50","v":0},{"$f":"$W48*CQ50*CO65/$W50","v":0},{"$f":"$W48*CR50*CP65/$W50","v":0},{"$f":"$W48*CS50*CQ65/$W50","v":0},{"$f":"$W48*CT50*CR65/$W50","v":0},{"$f":"$W48*CU50*CS65/$W50","v":0},{"$f":"$W48*CV50*CT65/$W50","v":0},{"$f":"$W48*CW50*CU65/$W50","v":0},{"$f":"$W48*CX50*CV65/$W50","v":0},{"$f":"$W48*CY50*CW65/$W50","v":0}]
["ISS_CALC_AMT_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D121,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E121=F121,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,{"$f":"X48*X50*U65/X50","v":0},{"$f":"X48*Y50*V65/X50","v":0},{"$f":"X48*Z50*W65/X50","v":0.2},{"$f":"X48*AA50*X65/X50","v":0.2},{"$f":"X48*AB50*Y65/X50","v":0.2},{"$f":"X48*AC50*Z65/X50","v":0.2},{"$f":"X48*AD50*AA65/X50","v":0.2},{"$f":"X48*AE50*AB65/X50","v":0},{"$f":"X48*AF50*AC65/X50","v":0},{"$f":"X48*AG50*AD65/X50","v":0},{"$f":"X48*AH50*AE65/X50","v":0},{"$f":"X48*AI50*AF65/X50","v":0},{"$f":"$X48*AJ50*AG65/$X50","v":0},{"$f":"$X48*AK50*AH65/$X50","v":0},0,0,0,0,0,{"$f":"$X48*AQ50*AN65/$X50","v":0},{"$f":"$X48*AR50*AO65/$X50","v":0},{"$f":"$X48*AS50*AP65/$X50","v":0},{"$f":"$X48*AT50*AQ65/$X50","v":0},{"$f":"$X48*AU50*AR65/$X50","v":0},{"$f":"$X48*AV50*AS65/$X50","v":0},{"$f":"$X48*AW50*AT65/$X50","v":0},{"$f":"$X48*AX50*AU65/$X50","v":0},{"$f":"$X48*AY50*AV65/$X50","v":0},{"$f":"$X48*AZ50*AW65/$X50","v":0},{"$f":"$X48*BA50*AX65/$X50","v":0},{"$f":"$X48*BB50*AY65/$X50","v":0},{"$f":"$X48*BC50*AZ65/$X50","v":0},{"$f":"$X48*BD50*BA65/$X50","v":0},{"$f":"$X48*BE50*BB65/$X50","v":0},{"$f":"$X48*BF50*BC65/$X50","v":0},{"$f":"$X48*BG50*BD65/$X50","v":0},{"$f":"$X48*BH50*BE65/$X50","v":0},{"$f":"$X48*BI50*BF65/$X50","v":0},{"$f":"$X48*BJ50*BG65/$X50","v":0},{"$f":"$X48*BK50*BH65/$X50","v":0},{"$f":"$X48*BL50*BI65/$X50","v":0},{"$f":"$X48*BM50*BJ65/$X50","v":0},{"$f":"$X48*BN50*BK65/$X50","v":0},{"$f":"$X48*BO50*BL65/$X50","v":0},{"$f":"$X48*BP50*BM65/$X50","v":0},{"$f":"$X48*BQ50*BN65/$X50","v":0},{"$f":"$X48*BR50*BO65/$X50","v":0},{"$f":"$X48*BS50*BP65/$X50","v":0},{"$f":"$X48*BT50*BQ65/$X50","v":0},{"$f":"$X48*BU50*BR65/$X50","v":0},{"$f":"$X48*BV50*BS65/$X50","v":0},{"$f":"$X48*BW50*BT65/$X50","v":0},{"$f":"$X48*BX50*BU65/$X50","v":0},{"$f":"$X48*BY50*BV65/$X50","v":0},{"$f":"$X48*BZ50*BW65/$X50","v":0},{"$f":"$X48*CA50*BX65/$X50","v":0},{"$f":"$X48*CB50*BY65/$X50","v":0},{"$f":"$X48*CC50*BZ65/$X50","v":0},{"$f":"$X48*CD50*CA65/$X50","v":0},{"$f":"$X48*CE50*CB65/$X50","v":0},{"$f":"$X48*CF50*CC65/$X50","v":0},{"$f":"$X48*CG50*CD65/$X50","v":0},{"$f":"$X48*CH50*CE65/$X50","v":0},{"$f":"$X48*CI50*CF65/$X50","v":0},{"$f":"$X48*CJ50*CG65/$X50","v":0},{"$f":"$X48*CK50*CH65/$X50","v":0},{"$f":"$X48*CL50*CI65/$X50","v":0},{"$f":"$X48*CM50*CJ65/$X50","v":0},{"$f":"$X48*CN50*CK65/$X50","v":0},{"$f":"$X48*CO50*CL65/$X50","v":0},{"$f":"$X48*CP50*CM65/$X50","v":0},{"$f":"$X48*CQ50*CN65/$X50","v":0},{"$f":"$X48*CR50*CO65/$X50","v":0},{"$f":"$X48*CS50*CP65/$X50","v":0},{"$f":"$X48*CT50*CQ65/$X50","v":0},{"$f":"$X48*CU50*CR65/$X50","v":0},{"$f":"$X48*CV50*CS65/$X50","v":0},{"$f":"$X48*CW50*CT65/$X50","v":0},{"$f":"$X48*CX50*CU65/$X50","v":0},{"$f":"$X48*CY50*CV65/$X50","v":0}]
["ISS_CALC_AMT_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D122,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E122=F122,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,{"$f":"Y48*Y50*U65/Y50","v":0},{"$f":"Y48*Z50*V65/Y50","v":0},{"$f":"Y48*AA50*W65/Y50","v":0.2},{"$f":"Y48*AB50*X65/Y50","v":0.2},{"$f":"Y48*AC50*Y65/Y50","v":0.2},{"$f":"Y48*AD50*Z65/Y50","v":0.2},{"$f":"Y48*AE50*AA65/Y50","v":0.2},{"$f":"Y48*AF50*AB65/Y50","v":0},{"$f":"Y48*AG50*AC65/Y50","v":0},{"$f":"Y48*AH50*AD65/Y50","v":0},{"$f":"Y48*AI50*AE65/Y50","v":0},{"$f":"$Y48*AJ50*AF65/$Y50","v":0},{"$f":"$Y48*AK50*AG65/$Y50","v":0},0,0,0,0,0,{"$f":"$Y48*AQ50*AM65/$Y50","v":0},{"$f":"$Y48*AR50*AN65/$Y50","v":0},{"$f":"$Y48*AS50*AO65/$Y50","v":0},{"$f":"$Y48*AT50*AP65/$Y50","v":0},{"$f":"$Y48*AU50*AQ65/$Y50","v":0},{"$f":"$Y48*AV50*AR65/$Y50","v":0},{"$f":"$Y48*AW50*AS65/$Y50","v":0},{"$f":"$Y48*AX50*AT65/$Y50","v":0},{"$f":"$Y48*AY50*AU65/$Y50","v":0},{"$f":"$Y48*AZ50*AV65/$Y50","v":0},{"$f":"$Y48*BA50*AW65/$Y50","v":0},{"$f":"$Y48*BB50*AX65/$Y50","v":0},{"$f":"$Y48*BC50*AY65/$Y50","v":0},{"$f":"$Y48*BD50*AZ65/$Y50","v":0},{"$f":"$Y48*BE50*BA65/$Y50","v":0},{"$f":"$Y48*BF50*BB65/$Y50","v":0},{"$f":"$Y48*BG50*BC65/$Y50","v":0},{"$f":"$Y48*BH50*BD65/$Y50","v":0},{"$f":"$Y48*BI50*BE65/$Y50","v":0},{"$f":"$Y48*BJ50*BF65/$Y50","v":0},{"$f":"$Y48*BK50*BG65/$Y50","v":0},{"$f":"$Y48*BL50*BH65/$Y50","v":0},{"$f":"$Y48*BM50*BI65/$Y50","v":0},{"$f":"$Y48*BN50*BJ65/$Y50","v":0},{"$f":"$Y48*BO50*BK65/$Y50","v":0},{"$f":"$Y48*BP50*BL65/$Y50","v":0},{"$f":"$Y48*BQ50*BM65/$Y50","v":0},{"$f":"$Y48*BR50*BN65/$Y50","v":0},{"$f":"$Y48*BS50*BO65/$Y50","v":0},{"$f":"$Y48*BT50*BP65/$Y50","v":0},{"$f":"$Y48*BU50*BQ65/$Y50","v":0},{"$f":"$Y48*BV50*BR65/$Y50","v":0},{"$f":"$Y48*BW50*BS65/$Y50","v":0},{"$f":"$Y48*BX50*BT65/$Y50","v":0},{"$f":"$Y48*BY50*BU65/$Y50","v":0},{"$f":"$Y48*BZ50*BV65/$Y50","v":0},{"$f":"$Y48*CA50*BW65/$Y50","v":0},{"$f":"$Y48*CB50*BX65/$Y50","v":0},{"$f":"$Y48*CC50*BY65/$Y50","v":0},{"$f":"$Y48*CD50*BZ65/$Y50","v":0},{"$f":"$Y48*CE50*CA65/$Y50","v":0},{"$f":"$Y48*CF50*CB65/$Y50","v":0},{"$f":"$Y48*CG50*CC65/$Y50","v":0},{"$f":"$Y48*CH50*CD65/$Y50","v":0},{"$f":"$Y48*CI50*CE65/$Y50","v":0},{"$f":"$Y48*CJ50*CF65/$Y50","v":0},{"$f":"$Y48*CK50*CG65/$Y50","v":0},{"$f":"$Y48*CL50*CH65/$Y50","v":0},{"$f":"$Y48*CM50*CI65/$Y50","v":0},{"$f":"$Y48*CN50*CJ65/$Y50","v":0},{"$f":"$Y48*CO50*CK65/$Y50","v":0},{"$f":"$Y48*CP50*CL65/$Y50","v":0},{"$f":"$Y48*CQ50*CM65/$Y50","v":0},{"$f":"$Y48*CR50*CN65/$Y50","v":0},{"$f":"$Y48*CS50*CO65/$Y50","v":0},{"$f":"$Y48*CT50*CP65/$Y50","v":0},{"$f":"$Y48*CU50*CQ65/$Y50","v":0},{"$f":"$Y48*CV50*CR65/$Y50","v":0},{"$f":"$Y48*CW50*CS65/$Y50","v":0},{"$f":"$Y48*CX50*CT65/$Y50","v":0},{"$f":"$Y48*CY50*CU65/$Y50","v":0}]
["ISS_CALC_AMT_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D123,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E123=F123,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,{"$f":"Z48*Z50*U65/Z50","v":0},{"$f":"Z48*AA50*V65/Z50","v":0},{"$f":"Z48*AB50*W65/Z50","v":0.2},{"$f":"Z48*AC50*X65/Z50","v":0.2},{"$f":"Z48*AD50*Y65/Z50","v":0.2},{"$f":"Z48*AE50*Z65/Z50","v":0.2},{"$f":"Z48*AF50*AA65/Z50","v":0.2},{"$f":"Z48*AG50*AB65/Z50","v":0},{"$f":"Z48*AH50*AC65/Z50","v":0},{"$f":"Z48*AI50*AD65/Z50","v":0},{"$f":"$Z48*AJ50*AE65/$Z50","v":0},{"$f":"$Z48*AK50*AF65/$Z50","v":0},0,0,0,0,0,{"$f":"$Z48*AQ50*AL65/$Z50","v":0},{"$f":"$Z48*AR50*AM65/$Z50","v":0},{"$f":"$Z48*AS50*AN65/$Z50","v":0},{"$f":"$Z48*AT50*AO65/$Z50","v":0},{"$f":"$Z48*AU50*AP65/$Z50","v":0},{"$f":"$Z48*AV50*AQ65/$Z50","v":0},{"$f":"$Z48*AW50*AR65/$Z50","v":0},{"$f":"$Z48*AX50*AS65/$Z50","v":0},{"$f":"$Z48*AY50*AT65/$Z50","v":0},{"$f":"$Z48*AZ50*AU65/$Z50","v":0},{"$f":"$Z48*BA50*AV65/$Z50","v":0},{"$f":"$Z48*BB50*AW65/$Z50","v":0},{"$f":"$Z48*BC50*AX65/$Z50","v":0},{"$f":"$Z48*BD50*AY65/$Z50","v":0},{"$f":"$Z48*BE50*AZ65/$Z50","v":0},{"$f":"$Z48*BF50*BA65/$Z50","v":0},{"$f":"$Z48*BG50*BB65/$Z50","v":0},{"$f":"$Z48*BH50*BC65/$Z50","v":0},{"$f":"$Z48*BI50*BD65/$Z50","v":0},{"$f":"$Z48*BJ50*BE65/$Z50","v":0},{"$f":"$Z48*BK50*BF65/$Z50","v":0},{"$f":"$Z48*BL50*BG65/$Z50","v":0},{"$f":"$Z48*BM50*BH65/$Z50","v":0},{"$f":"$Z48*BN50*BI65/$Z50","v":0},{"$f":"$Z48*BO50*BJ65/$Z50","v":0},{"$f":"$Z48*BP50*BK65/$Z50","v":0},{"$f":"$Z48*BQ50*BL65/$Z50","v":0},{"$f":"$Z48*BR50*BM65/$Z50","v":0},{"$f":"$Z48*BS50*BN65/$Z50","v":0},{"$f":"$Z48*BT50*BO65/$Z50","v":0},{"$f":"$Z48*BU50*BP65/$Z50","v":0},{"$f":"$Z48*BV50*BQ65/$Z50","v":0},{"$f":"$Z48*BW50*BR65/$Z50","v":0},{"$f":"$Z48*BX50*BS65/$Z50","v":0},{"$f":"$Z48*BY50*BT65/$Z50","v":0},{"$f":"$Z48*BZ50*BU65/$Z50","v":0},{"$f":"$Z48*CA50*BV65/$Z50","v":0},{"$f":"$Z48*CB50*BW65/$Z50","v":0},{"$f":"$Z48*CC50*BX65/$Z50","v":0},{"$f":"$Z48*CD50*BY65/$Z50","v":0},{"$f":"$Z48*CE50*BZ65/$Z50","v":0},{"$f":"$Z48*CF50*CA65/$Z50","v":0},{"$f":"$Z48*CG50*CB65/$Z50","v":0},{"$f":"$Z48*CH50*CC65/$Z50","v":0},{"$f":"$Z48*CI50*CD65/$Z50","v":0},{"$f":"$Z48*CJ50*CE65/$Z50","v":0},{"$f":"$Z48*CK50*CF65/$Z50","v":0},{"$f":"$Z48*CL50*CG65/$Z50","v":0},{"$f":"$Z48*CM50*CH65/$Z50","v":0},{"$f":"$Z48*CN50*CI65/$Z50","v":0},{"$f":"$Z48*CO50*CJ65/$Z50","v":0},{"$f":"$Z48*CP50*CK65/$Z50","v":0},{"$f":"$Z48*CQ50*CL65/$Z50","v":0},{"$f":"$Z48*CR50*CM65/$Z50","v":0},{"$f":"$Z48*CS50*CN65/$Z50","v":0},{"$f":"$Z48*CT50*CO65/$Z50","v":0},{"$f":"$Z48*CU50*CP65/$Z50","v":0},{"$f":"$Z48*CV50*CQ65/$Z50","v":0},{"$f":"$Z48*CW50*CR65/$Z50","v":0},{"$f":"$Z48*CX50*CS65/$Z50","v":0},{"$f":"$Z48*CY50*CT65/$Z50","v":0}]
["ISS_CALC_AMT_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D124,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E124=F124,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,{"$f":"AA48*AA50*U65/AA50","v":0},{"$f":"AA48*AB50*V65/AA50","v":0},{"$f":"AA48*AC50*W65/AA50","v":0.2},{"$f":"AA48*AD50*X65/AA50","v":0.2},{"$f":"AA48*AE50*Y65/AA50","v":0.2},{"$f":"AA48*AF50*Z65/AA50","v":0.2},{"$f":"AA48*AG50*AA65/AA50","v":0.2},{"$f":"AA48*AH50*AB65/AA50","v":0},{"$f":"AA48*AI50*AC65/AA50","v":0},{"$f":"$AA48*AJ50*AD65/$AA50","v":0},{"$f":"$AA48*AK50*AE65/$AA50","v":0},0,0,0,0,0,{"$f":"$AA48*AQ50*AK65/$AA50","v":0},{"$f":"$AA48*AR50*AL65/$AA50","v":0},{"$f":"$AA48*AS50*AM65/$AA50","v":0},{"$f":"$AA48*AT50*AN65/$AA50","v":0},{"$f":"$AA48*AU50*AO65/$AA50","v":0},{"$f":"$AA48*AV50*AP65/$AA50","v":0},{"$f":"$AA48*AW50*AQ65/$AA50","v":0},{"$f":"$AA48*AX50*AR65/$AA50","v":0},{"$f":"$AA48*AY50*AS65/$AA50","v":0},{"$f":"$AA48*AZ50*AT65/$AA50","v":0},{"$f":"$AA48*BA50*AU65/$AA50","v":0},{"$f":"$AA48*BB50*AV65/$AA50","v":0},{"$f":"$AA48*BC50*AW65/$AA50","v":0},{"$f":"$AA48*BD50*AX65/$AA50","v":0},{"$f":"$AA48*BE50*AY65/$AA50","v":0},{"$f":"$AA48*BF50*AZ65/$AA50","v":0},{"$f":"$AA48*BG50*BA65/$AA50","v":0},{"$f":"$AA48*BH50*BB65/$AA50","v":0},{"$f":"$AA48*BI50*BC65/$AA50","v":0},{"$f":"$AA48*BJ50*BD65/$AA50","v":0},{"$f":"$AA48*BK50*BE65/$AA50","v":0},{"$f":"$AA48*BL50*BF65/$AA50","v":0},{"$f":"$AA48*BM50*BG65/$AA50","v":0},{"$f":"$AA48*BN50*BH65/$AA50","v":0},{"$f":"$AA48*BO50*BI65/$AA50","v":0},{"$f":"$AA48*BP50*BJ65/$AA50","v":0},{"$f":"$AA48*BQ50*BK65/$AA50","v":0},{"$f":"$AA48*BR50*BL65/$AA50","v":0},{"$f":"$AA48*BS50*BM65/$AA50","v":0},{"$f":"$AA48*BT50*BN65/$AA50","v":0},{"$f":"$AA48*BU50*BO65/$AA50","v":0},{"$f":"$AA48*BV50*BP65/$AA50","v":0},{"$f":"$AA48*BW50*BQ65/$AA50","v":0},{"$f":"$AA48*BX50*BR65/$AA50","v":0},{"$f":"$AA48*BY50*BS65/$AA50","v":0},{"$f":"$AA48*BZ50*BT65/$AA50","v":0},{"$f":"$AA48*CA50*BU65/$AA50","v":0},{"$f":"$AA48*CB50*BV65/$AA50","v":0},{"$f":"$AA48*CC50*BW65/$AA50","v":0},{"$f":"$AA48*CD50*BX65/$AA50","v":0},{"$f":"$AA48*CE50*BY65/$AA50","v":0},{"$f":"$AA48*CF50*BZ65/$AA50","v":0},{"$f":"$AA48*CG50*CA65/$AA50","v":0},{"$f":"$AA48*CH50*CB65/$AA50","v":0},{"$f":"$AA48*CI50*CC65/$AA50","v":0},{"$f":"$AA48*CJ50*CD65/$AA50","v":0},{"$f":"$AA48*CK50*CE65/$AA50","v":0},{"$f":"$AA48*CL50*CF65/$AA50","v":0},{"$f":"$AA48*CM50*CG65/$AA50","v":0},{"$f":"$AA48*CN50*CH65/$AA50","v":0},{"$f":"$AA48*CO50*CI65/$AA50","v":0},{"$f":"$AA48*CP50*CJ65/$AA50","v":0},{"$f":"$AA48*CQ50*CK65/$AA50","v":0},{"$f":"$AA48*CR50*CL65/$AA50","v":0},{"$f":"$AA48*CS50*CM65/$AA50","v":0},{"$f":"$AA48*CT50*CN65/$AA50","v":0},{"$f":"$AA48*CU50*CO65/$AA50","v":0},{"$f":"$AA48*CV50*CP65/$AA50","v":0},{"$f":"$AA48*CW50*CQ65/$AA50","v":0},{"$f":"$AA48*CX50*CR65/$AA50","v":0},{"$f":"$AA48*CY50*CS65/$AA50","v":0}]
["ISS_CALC_AMT_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D125,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E125=F125,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,{"$f":"AB48*AB50*U65/AB50","v":0},{"$f":"AB48*AC50*V65/AB50","v":0},{"$f":"AB48*AD50*W65/AB50","v":0.2},{"$f":"AB48*AE50*X65/AB50","v":0.2},{"$f":"AB48*AF50*Y65/AB50","v":0.2},{"$f":"AB48*AG50*Z65/AB50","v":0.2},{"$f":"AB48*AH50*AA65/AB50","v":0.2},{"$f":"AB48*AI50*AB65/AB50","v":0},{"$f":"$AB48*AJ50*AC65/$AB50","v":0},{"$f":"$AB48*AK50*AD65/$AB50","v":0},0,0,0,0,0,{"$f":"$AB48*AQ50*AJ65/$AB50","v":0},{"$f":"$AB48*AR50*AK65/$AB50","v":0},{"$f":"$AB48*AS50*AL65/$AB50","v":0},{"$f":"$AB48*AT50*AM65/$AB50","v":0},{"$f":"$AB48*AU50*AN65/$AB50","v":0},{"$f":"$AB48*AV50*AO65/$AB50","v":0},{"$f":"$AB48*AW50*AP65/$AB50","v":0},{"$f":"$AB48*AX50*AQ65/$AB50","v":0},{"$f":"$AB48*AY50*AR65/$AB50","v":0},{"$f":"$AB48*AZ50*AS65/$AB50","v":0},{"$f":"$AB48*BA50*AT65/$AB50","v":0},{"$f":"$AB48*BB50*AU65/$AB50","v":0},{"$f":"$AB48*BC50*AV65/$AB50","v":0},{"$f":"$AB48*BD50*AW65/$AB50","v":0},{"$f":"$AB48*BE50*AX65/$AB50","v":0},{"$f":"$AB48*BF50*AY65/$AB50","v":0},{"$f":"$AB48*BG50*AZ65/$AB50","v":0},{"$f":"$AB48*BH50*BA65/$AB50","v":0},{"$f":"$AB48*BI50*BB65/$AB50","v":0},{"$f":"$AB48*BJ50*BC65/$AB50","v":0},{"$f":"$AB48*BK50*BD65/$AB50","v":0},{"$f":"$AB48*BL50*BE65/$AB50","v":0},{"$f":"$AB48*BM50*BF65/$AB50","v":0},{"$f":"$AB48*BN50*BG65/$AB50","v":0},{"$f":"$AB48*BO50*BH65/$AB50","v":0},{"$f":"$AB48*BP50*BI65/$AB50","v":0},{"$f":"$AB48*BQ50*BJ65/$AB50","v":0},{"$f":"$AB48*BR50*BK65/$AB50","v":0},{"$f":"$AB48*BS50*BL65/$AB50","v":0},{"$f":"$AB48*BT50*BM65/$AB50","v":0},{"$f":"$AB48*BU50*BN65/$AB50","v":0},{"$f":"$AB48*BV50*BO65/$AB50","v":0},{"$f":"$AB48*BW50*BP65/$AB50","v":0},{"$f":"$AB48*BX50*BQ65/$AB50","v":0},{"$f":"$AB48*BY50*BR65/$AB50","v":0},{"$f":"$AB48*BZ50*BS65/$AB50","v":0},{"$f":"$AB48*CA50*BT65/$AB50","v":0},{"$f":"$AB48*CB50*BU65/$AB50","v":0},{"$f":"$AB48*CC50*BV65/$AB50","v":0},{"$f":"$AB48*CD50*BW65/$AB50","v":0},{"$f":"$AB48*CE50*BX65/$AB50","v":0},{"$f":"$AB48*CF50*BY65/$AB50","v":0},{"$f":"$AB48*CG50*BZ65/$AB50","v":0},{"$f":"$AB48*CH50*CA65/$AB50","v":0},{"$f":"$AB48*CI50*CB65/$AB50","v":0},{"$f":"$AB48*CJ50*CC65/$AB50","v":0},{"$f":"$AB48*CK50*CD65/$AB50","v":0},{"$f":"$AB48*CL50*CE65/$AB50","v":0},{"$f":"$AB48*CM50*CF65/$AB50","v":0},{"$f":"$AB48*CN50*CG65/$AB50","v":0},{"$f":"$AB48*CO50*CH65/$AB50","v":0},{"$f":"$AB48*CP50*CI65/$AB50","v":0},{"$f":"$AB48*CQ50*CJ65/$AB50","v":0},{"$f":"$AB48*CR50*CK65/$AB50","v":0},{"$f":"$AB48*CS50*CL65/$AB50","v":0},{"$f":"$AB48*CT50*CM65/$AB50","v":0},{"$f":"$AB48*CU50*CN65/$AB50","v":0},{"$f":"$AB48*CV50*CO65/$AB50","v":0},{"$f":"$AB48*CW50*CP65/$AB50","v":0},{"$f":"$AB48*CX50*CQ65/$AB50","v":0},{"$f":"$AB48*CY50*CR65/$AB50","v":0}]
["ISS_CALC_AMT_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D126,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E126=F126,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC48*AC50*U65/AC50","v":0},{"$f":"AC48*AD50*V65/AC50","v":0},{"$f":"AC48*AE50*W65/AC50","v":0.2},{"$f":"AC48*AF50*X65/AC50","v":0.2},{"$f":"AC48*AG50*Y65/AC50","v":0.2},{"$f":"AC48*AH50*Z65/AC50","v":0.2},{"$f":"AC48*AI50*AA65/AC50","v":0.2},{"$f":"$AC48*AJ50*AB65/$AC50","v":0},{"$f":"$AC48*AK50*AC65/$AC50","v":0},0,0,0,0,0,{"$f":"$AC48*AQ50*AI65/$AC50","v":0},{"$f":"$AC48*AR50*AJ65/$AC50","v":0},{"$f":"$AC48*AS50*AK65/$AC50","v":0},{"$f":"$AC48*AT50*AL65/$AC50","v":0},{"$f":"$AC48*AU50*AM65/$AC50","v":0},{"$f":"$AC48*AV50*AN65/$AC50","v":0},{"$f":"$AC48*AW50*AO65/$AC50","v":0},{"$f":"$AC48*AX50*AP65/$AC50","v":0},{"$f":"$AC48*AY50*AQ65/$AC50","v":0},{"$f":"$AC48*AZ50*AR65/$AC50","v":0},{"$f":"$AC48*BA50*AS65/$AC50","v":0},{"$f":"$AC48*BB50*AT65/$AC50","v":0},{"$f":"$AC48*BC50*AU65/$AC50","v":0},{"$f":"$AC48*BD50*AV65/$AC50","v":0},{"$f":"$AC48*BE50*AW65/$AC50","v":0},{"$f":"$AC48*BF50*AX65/$AC50","v":0},{"$f":"$AC48*BG50*AY65/$AC50","v":0},{"$f":"$AC48*BH50*AZ65/$AC50","v":0},{"$f":"$AC48*BI50*BA65/$AC50","v":0},{"$f":"$AC48*BJ50*BB65/$AC50","v":0},{"$f":"$AC48*BK50*BC65/$AC50","v":0},{"$f":"$AC48*BL50*BD65/$AC50","v":0},{"$f":"$AC48*BM50*BE65/$AC50","v":0},{"$f":"$AC48*BN50*BF65/$AC50","v":0},{"$f":"$AC48*BO50*BG65/$AC50","v":0},{"$f":"$AC48*BP50*BH65/$AC50","v":0},{"$f":"$AC48*BQ50*BI65/$AC50","v":0},{"$f":"$AC48*BR50*BJ65/$AC50","v":0},{"$f":"$AC48*BS50*BK65/$AC50","v":0},{"$f":"$AC48*BT50*BL65/$AC50","v":0},{"$f":"$AC48*BU50*BM65/$AC50","v":0},{"$f":"$AC48*BV50*BN65/$AC50","v":0},{"$f":"$AC48*BW50*BO65/$AC50","v":0},{"$f":"$AC48*BX50*BP65/$AC50","v":0},{"$f":"$AC48*BY50*BQ65/$AC50","v":0},{"$f":"$AC48*BZ50*BR65/$AC50","v":0},{"$f":"$AC48*CA50*BS65/$AC50","v":0},{"$f":"$AC48*CB50*BT65/$AC50","v":0},{"$f":"$AC48*CC50*BU65/$AC50","v":0},{"$f":"$AC48*CD50*BV65/$AC50","v":0},{"$f":"$AC48*CE50*BW65/$AC50","v":0},{"$f":"$AC48*CF50*BX65/$AC50","v":0},{"$f":"$AC48*CG50*BY65/$AC50","v":0},{"$f":"$AC48*CH50*BZ65/$AC50","v":0},{"$f":"$AC48*CI50*CA65/$AC50","v":0},{"$f":"$AC48*CJ50*CB65/$AC50","v":0},{"$f":"$AC48*CK50*CC65/$AC50","v":0},{"$f":"$AC48*CL50*CD65/$AC50","v":0},{"$f":"$AC48*CM50*CE65/$AC50","v":0},{"$f":"$AC48*CN50*CF65/$AC50","v":0},{"$f":"$AC48*CO50*CG65/$AC50","v":0},{"$f":"$AC48*CP50*CH65/$AC50","v":0},{"$f":"$AC48*CQ50*CI65/$AC50","v":0},{"$f":"$AC48*CR50*CJ65/$AC50","v":0},{"$f":"$AC48*CS50*CK65/$AC50","v":0},{"$f":"$AC48*CT50*CL65/$AC50","v":0},{"$f":"$AC48*CU50*CM65/$AC50","v":0},{"$f":"$AC48*CV50*CN65/$AC50","v":0},{"$f":"$AC48*CW50*CO65/$AC50","v":0},{"$f":"$AC48*CX50*CP65/$AC50","v":0},{"$f":"$AC48*CY50*CQ65/$AC50","v":0}]
["ISS_CALC_AMT_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D127,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E127=F127,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD48*AD50*U65/AD50","v":0},{"$f":"AD48*AE50*V65/AD50","v":0},{"$f":"AD48*AF50*W65/AD50","v":0.2},{"$f":"AD48*AG50*X65/AD50","v":0.2},{"$f":"AD48*AH50*Y65/AD50","v":0.2},{"$f":"AD48*AI50*Z65/AD50","v":0.2},{"$f":"$AD48*AJ50*AA65/$AD50","v":0.2},{"$f":"$AD48*AK50*AB65/$AD50","v":0},0,0,0,0,0,{"$f":"$AD48*AQ50*AH65/$AD50","v":0},{"$f":"$AD48*AR50*AI65/$AD50","v":0},{"$f":"$AD48*AS50*AJ65/$AD50","v":0},{"$f":"$AD48*AT50*AK65/$AD50","v":0},{"$f":"$AD48*AU50*AL65/$AD50","v":0},{"$f":"$AD48*AV50*AM65/$AD50","v":0},{"$f":"$AD48*AW50*AN65/$AD50","v":0},{"$f":"$AD48*AX50*AO65/$AD50","v":0},{"$f":"$AD48*AY50*AP65/$AD50","v":0},{"$f":"$AD48*AZ50*AQ65/$AD50","v":0},{"$f":"$AD48*BA50*AR65/$AD50","v":0},{"$f":"$AD48*BB50*AS65/$AD50","v":0},{"$f":"$AD48*BC50*AT65/$AD50","v":0},{"$f":"$AD48*BD50*AU65/$AD50","v":0},{"$f":"$AD48*BE50*AV65/$AD50","v":0},{"$f":"$AD48*BF50*AW65/$AD50","v":0},{"$f":"$AD48*BG50*AX65/$AD50","v":0},{"$f":"$AD48*BH50*AY65/$AD50","v":0},{"$f":"$AD48*BI50*AZ65/$AD50","v":0},{"$f":"$AD48*BJ50*BA65/$AD50","v":0},{"$f":"$AD48*BK50*BB65/$AD50","v":0},{"$f":"$AD48*BL50*BC65/$AD50","v":0},{"$f":"$AD48*BM50*BD65/$AD50","v":0},{"$f":"$AD48*BN50*BE65/$AD50","v":0},{"$f":"$AD48*BO50*BF65/$AD50","v":0},{"$f":"$AD48*BP50*BG65/$AD50","v":0},{"$f":"$AD48*BQ50*BH65/$AD50","v":0},{"$f":"$AD48*BR50*BI65/$AD50","v":0},{"$f":"$AD48*BS50*BJ65/$AD50","v":0},{"$f":"$AD48*BT50*BK65/$AD50","v":0},{"$f":"$AD48*BU50*BL65/$AD50","v":0},{"$f":"$AD48*BV50*BM65/$AD50","v":0},{"$f":"$AD48*BW50*BN65/$AD50","v":0},{"$f":"$AD48*BX50*BO65/$AD50","v":0},{"$f":"$AD48*BY50*BP65/$AD50","v":0},{"$f":"$AD48*BZ50*BQ65/$AD50","v":0},{"$f":"$AD48*CA50*BR65/$AD50","v":0},{"$f":"$AD48*CB50*BS65/$AD50","v":0},{"$f":"$AD48*CC50*BT65/$AD50","v":0},{"$f":"$AD48*CD50*BU65/$AD50","v":0},{"$f":"$AD48*CE50*BV65/$AD50","v":0},{"$f":"$AD48*CF50*BW65/$AD50","v":0},{"$f":"$AD48*CG50*BX65/$AD50","v":0},{"$f":"$AD48*CH50*BY65/$AD50","v":0},{"$f":"$AD48*CI50*BZ65/$AD50","v":0},{"$f":"$AD48*CJ50*CA65/$AD50","v":0},{"$f":"$AD48*CK50*CB65/$AD50","v":0},{"$f":"$AD48*CL50*CC65/$AD50","v":0},{"$f":"$AD48*CM50*CD65/$AD50","v":0},{"$f":"$AD48*CN50*CE65/$AD50","v":0},{"$f":"$AD48*CO50*CF65/$AD50","v":0},{"$f":"$AD48*CP50*CG65/$AD50","v":0},{"$f":"$AD48*CQ50*CH65/$AD50","v":0},{"$f":"$AD48*CR50*CI65/$AD50","v":0},{"$f":"$AD48*CS50*CJ65/$AD50","v":0},{"$f":"$AD48*CT50*CK65/$AD50","v":0},{"$f":"$AD48*CU50*CL65/$AD50","v":0},{"$f":"$AD48*CV50*CM65/$AD50","v":0},{"$f":"$AD48*CW50*CN65/$AD50","v":0},{"$f":"$AD48*CX50*CO65/$AD50","v":0},{"$f":"$AD48*CY50*CP65/$AD50","v":0}]
["ISS_CALC_AMT_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D128,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E128=F128,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48*AE50*U65/AE50","v":0},{"$f":"AE48*AF50*V65/AE50","v":0},{"$f":"AE48*AG50*W65/AE50","v":0.2},{"$f":"AE48*AH50*X65/AE50","v":0.2},{"$f":"AE48*AI50*Y65/AE50","v":0.2},{"$f":"$AE48*AJ50*Z65/$AE50","v":0.2},{"$f":"$AE48*AK50*AA65/$AE50","v":0.2},0,0,0,0,0,{"$f":"$AE48*AQ50*AG65/$AE50","v":0},{"$f":"$AE48*AR50*AH65/$AE50","v":0},{"$f":"$AE48*AS50*AI65/$AE50","v":0},{"$f":"$AE48*AT50*AJ65/$AE50","v":0},{"$f":"$AE48*AU50*AK65/$AE50","v":0},{"$f":"$AE48*AV50*AL65/$AE50","v":0},{"$f":"$AE48*AW50*AM65/$AE50","v":0},{"$f":"$AE48*AX50*AN65/$AE50","v":0},{"$f":"$AE48*AY50*AO65/$AE50","v":0},{"$f":"$AE48*AZ50*AP65/$AE50","v":0},{"$f":"$AE48*BA50*AQ65/$AE50","v":0},{"$f":"$AE48*BB50*AR65/$AE50","v":0},{"$f":"$AE48*BC50*AS65/$AE50","v":0},{"$f":"$AE48*BD50*AT65/$AE50","v":0},{"$f":"$AE48*BE50*AU65/$AE50","v":0},{"$f":"$AE48*BF50*AV65/$AE50","v":0},{"$f":"$AE48*BG50*AW65/$AE50","v":0},{"$f":"$AE48*BH50*AX65/$AE50","v":0},{"$f":"$AE48*BI50*AY65/$AE50","v":0},{"$f":"$AE48*BJ50*AZ65/$AE50","v":0},{"$f":"$AE48*BK50*BA65/$AE50","v":0},{"$f":"$AE48*BL50*BB65/$AE50","v":0},{"$f":"$AE48*BM50*BC65/$AE50","v":0},{"$f":"$AE48*BN50*BD65/$AE50","v":0},{"$f":"$AE48*BO50*BE65/$AE50","v":0},{"$f":"$AE48*BP50*BF65/$AE50","v":0},{"$f":"$AE48*BQ50*BG65/$AE50","v":0},{"$f":"$AE48*BR50*BH65/$AE50","v":0},{"$f":"$AE48*BS50*BI65/$AE50","v":0},{"$f":"$AE48*BT50*BJ65/$AE50","v":0},{"$f":"$AE48*BU50*BK65/$AE50","v":0},{"$f":"$AE48*BV50*BL65/$AE50","v":0},{"$f":"$AE48*BW50*BM65/$AE50","v":0},{"$f":"$AE48*BX50*BN65/$AE50","v":0},{"$f":"$AE48*BY50*BO65/$AE50","v":0},{"$f":"$AE48*BZ50*BP65/$AE50","v":0},{"$f":"$AE48*CA50*BQ65/$AE50","v":0},{"$f":"$AE48*CB50*BR65/$AE50","v":0},{"$f":"$AE48*CC50*BS65/$AE50","v":0},{"$f":"$AE48*CD50*BT65/$AE50","v":0},{"$f":"$AE48*CE50*BU65/$AE50","v":0},{"$f":"$AE48*CF50*BV65/$AE50","v":0},{"$f":"$AE48*CG50*BW65/$AE50","v":0},{"$f":"$AE48*CH50*BX65/$AE50","v":0},{"$f":"$AE48*CI50*BY65/$AE50","v":0},{"$f":"$AE48*CJ50*BZ65/$AE50","v":0},{"$f":"$AE48*CK50*CA65/$AE50","v":0},{"$f":"$AE48*CL50*CB65/$AE50","v":0},{"$f":"$AE48*CM50*CC65/$AE50","v":0},{"$f":"$AE48*CN50*CD65/$AE50","v":0},{"$f":"$AE48*CO50*CE65/$AE50","v":0},{"$f":"$AE48*CP50*CF65/$AE50","v":0},{"$f":"$AE48*CQ50*CG65/$AE50","v":0},{"$f":"$AE48*CR50*CH65/$AE50","v":0},{"$f":"$AE48*CS50*CI65/$AE50","v":0},{"$f":"$AE48*CT50*CJ65/$AE50","v":0},{"$f":"$AE48*CU50*CK65/$AE50","v":0},{"$f":"$AE48*CV50*CL65/$AE50","v":0},{"$f":"$AE48*CW50*CM65/$AE50","v":0},{"$f":"$AE48*CX50*CN65/$AE50","v":0},{"$f":"$AE48*CY50*CO65/$AE50","v":0}]
["ISS_CALC_AMT_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D129,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E129=F129,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF48*AF50*U65/AF50","v":0},{"$f":"AF48*AG50*V65/AF50","v":0},{"$f":"AF48*AH50*W65/AF50","v":0.2},{"$f":"AF48*AI50*X65/AF50","v":0.2},{"$f":"$AF48*AJ50*Y65/$AF50","v":0.2},{"$f":"$AF48*AK50*Z65/$AF50","v":0.2},0.2,0,0,0,0,{"$f":"$AF48*AQ50*AF65/$AF50","v":0},{"$f":"$AF48*AR50*AG65/$AF50","v":0},{"$f":"$AF48*AS50*AH65/$AF50","v":0},{"$f":"$AF48*AT50*AI65/$AF50","v":0},{"$f":"$AF48*AU50*AJ65/$AF50","v":0},{"$f":"$AF48*AV50*AK65/$AF50","v":0},{"$f":"$AF48*AW50*AL65/$AF50","v":0},{"$f":"$AF48*AX50*AM65/$AF50","v":0},{"$f":"$AF48*AY50*AN65/$AF50","v":0},{"$f":"$AF48*AZ50*AO65/$AF50","v":0},{"$f":"$AF48*BA50*AP65/$AF50","v":0},{"$f":"$AF48*BB50*AQ65/$AF50","v":0},{"$f":"$AF48*BC50*AR65/$AF50","v":0},{"$f":"$AF48*BD50*AS65/$AF50","v":0},{"$f":"$AF48*BE50*AT65/$AF50","v":0},{"$f":"$AF48*BF50*AU65/$AF50","v":0},{"$f":"$AF48*BG50*AV65/$AF50","v":0},{"$f":"$AF48*BH50*AW65/$AF50","v":0},{"$f":"$AF48*BI50*AX65/$AF50","v":0},{"$f":"$AF48*BJ50*AY65/$AF50","v":0},{"$f":"$AF48*BK50*AZ65/$AF50","v":0},{"$f":"$AF48*BL50*BA65/$AF50","v":0},{"$f":"$AF48*BM50*BB65/$AF50","v":0},{"$f":"$AF48*BN50*BC65/$AF50","v":0},{"$f":"$AF48*BO50*BD65/$AF50","v":0},{"$f":"$AF48*BP50*BE65/$AF50","v":0},{"$f":"$AF48*BQ50*BF65/$AF50","v":0},{"$f":"$AF48*BR50*BG65/$AF50","v":0},{"$f":"$AF48*BS50*BH65/$AF50","v":0},{"$f":"$AF48*BT50*BI65/$AF50","v":0},{"$f":"$AF48*BU50*BJ65/$AF50","v":0},{"$f":"$AF48*BV50*BK65/$AF50","v":0},{"$f":"$AF48*BW50*BL65/$AF50","v":0},{"$f":"$AF48*BX50*BM65/$AF50","v":0},{"$f":"$AF48*BY50*BN65/$AF50","v":0},{"$f":"$AF48*BZ50*BO65/$AF50","v":0},{"$f":"$AF48*CA50*BP65/$AF50","v":0},{"$f":"$AF48*CB50*BQ65/$AF50","v":0},{"$f":"$AF48*CC50*BR65/$AF50","v":0},{"$f":"$AF48*CD50*BS65/$AF50","v":0},{"$f":"$AF48*CE50*BT65/$AF50","v":0},{"$f":"$AF48*CF50*BU65/$AF50","v":0},{"$f":"$AF48*CG50*BV65/$AF50","v":0},{"$f":"$AF48*CH50*BW65/$AF50","v":0},{"$f":"$AF48*CI50*BX65/$AF50","v":0},{"$f":"$AF48*CJ50*BY65/$AF50","v":0},{"$f":"$AF48*CK50*BZ65/$AF50","v":0},{"$f":"$AF48*CL50*CA65/$AF50","v":0},{"$f":"$AF48*CM50*CB65/$AF50","v":0},{"$f":"$AF48*CN50*CC65/$AF50","v":0},{"$f":"$AF48*CO50*CD65/$AF50","v":0},{"$f":"$AF48*CP50*CE65/$AF50","v":0},{"$f":"$AF48*CQ50*CF65/$AF50","v":0},{"$f":"$AF48*CR50*CG65/$AF50","v":0},{"$f":"$AF48*CS50*CH65/$AF50","v":0},{"$f":"$AF48*CT50*CI65/$AF50","v":0},{"$f":"$AF48*CU50*CJ65/$AF50","v":0},{"$f":"$AF48*CV50*CK65/$AF50","v":0},{"$f":"$AF48*CW50*CL65/$AF50","v":0},{"$f":"$AF48*CX50*CM65/$AF50","v":0},{"$f":"$AF48*CY50*CN65/$AF50","v":0}]
["ISS_CALC_AMT_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D130,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E130=F130,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG48*AG50*U65/AG50","v":0},{"$f":"AG48*AH50*V65/AG50","v":0},{"$f":"AG48*AI50*W65/AG50","v":0.2},{"$f":"$AG48*AJ50*X65/$AG50","v":0.2},{"$f":"$AG48*AK50*Y65/$AG50","v":0.2},0.2,0.2,0,0,0,{"$f":"$AG48*AQ50*AE65/$AG50","v":0},{"$f":"$AG48*AR50*AF65/$AG50","v":0},{"$f":"$AG48*AS50*AG65/$AG50","v":0},{"$f":"$AG48*AT50*AH65/$AG50","v":0},{"$f":"$AG48*AU50*AI65/$AG50","v":0},{"$f":"$AG48*AV50*AJ65/$AG50","v":0},{"$f":"$AG48*AW50*AK65/$AG50","v":0},{"$f":"$AG48*AX50*AL65/$AG50","v":0},{"$f":"$AG48*AY50*AM65/$AG50","v":0},{"$f":"$AG48*AZ50*AN65/$AG50","v":0},{"$f":"$AG48*BA50*AO65/$AG50","v":0},{"$f":"$AG48*BB50*AP65/$AG50","v":0},{"$f":"$AG48*BC50*AQ65/$AG50","v":0},{"$f":"$AG48*BD50*AR65/$AG50","v":0},{"$f":"$AG48*BE50*AS65/$AG50","v":0},{"$f":"$AG48*BF50*AT65/$AG50","v":0},{"$f":"$AG48*BG50*AU65/$AG50","v":0},{"$f":"$AG48*BH50*AV65/$AG50","v":0},{"$f":"$AG48*BI50*AW65/$AG50","v":0},{"$f":"$AG48*BJ50*AX65/$AG50","v":0},{"$f":"$AG48*BK50*AY65/$AG50","v":0},{"$f":"$AG48*BL50*AZ65/$AG50","v":0},{"$f":"$AG48*BM50*BA65/$AG50","v":0},{"$f":"$AG48*BN50*BB65/$AG50","v":0},{"$f":"$AG48*BO50*BC65/$AG50","v":0},{"$f":"$AG48*BP50*BD65/$AG50","v":0},{"$f":"$AG48*BQ50*BE65/$AG50","v":0},{"$f":"$AG48*BR50*BF65/$AG50","v":0},{"$f":"$AG48*BS50*BG65/$AG50","v":0},{"$f":"$AG48*BT50*BH65/$AG50","v":0},{"$f":"$AG48*BU50*BI65/$AG50","v":0},{"$f":"$AG48*BV50*BJ65/$AG50","v":0},{"$f":"$AG48*BW50*BK65/$AG50","v":0},{"$f":"$AG48*BX50*BL65/$AG50","v":0},{"$f":"$AG48*BY50*BM65/$AG50","v":0},{"$f":"$AG48*BZ50*BN65/$AG50","v":0},{"$f":"$AG48*CA50*BO65/$AG50","v":0},{"$f":"$AG48*CB50*BP65/$AG50","v":0},{"$f":"$AG48*CC50*BQ65/$AG50","v":0},{"$f":"$AG48*CD50*BR65/$AG50","v":0},{"$f":"$AG48*CE50*BS65/$AG50","v":0},{"$f":"$AG48*CF50*BT65/$AG50","v":0},{"$f":"$AG48*CG50*BU65/$AG50","v":0},{"$f":"$AG48*CH50*BV65/$AG50","v":0},{"$f":"$AG48*CI50*BW65/$AG50","v":0},{"$f":"$AG48*CJ50*BX65/$AG50","v":0},{"$f":"$AG48*CK50*BY65/$AG50","v":0},{"$f":"$AG48*CL50*BZ65/$AG50","v":0},{"$f":"$AG48*CM50*CA65/$AG50","v":0},{"$f":"$AG48*CN50*CB65/$AG50","v":0},{"$f":"$AG48*CO50*CC65/$AG50","v":0},{"$f":"$AG48*CP50*CD65/$AG50","v":0},{"$f":"$AG48*CQ50*CE65/$AG50","v":0},{"$f":"$AG48*CR50*CF65/$AG50","v":0},{"$f":"$AG48*CS50*CG65/$AG50","v":0},{"$f":"$AG48*CT50*CH65/$AG50","v":0},{"$f":"$AG48*CU50*CI65/$AG50","v":0},{"$f":"$AG48*CV50*CJ65/$AG50","v":0},{"$f":"$AG48*CW50*CK65/$AG50","v":0},{"$f":"$AG48*CX50*CL65/$AG50","v":0},{"$f":"$AG48*CY50*CM65/$AG50","v":0}]
["ISS_CALC_AMT_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D131,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E131=F131,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48*AH50*U65/AH50","v":0},{"$f":"AH48*AI50*V65/AH50","v":0},{"$f":"$AH48*AJ50*W65/$AH50","v":0.2},{"$f":"$AH48*AK50*X65/$AH50","v":0.2},0.2,0.2,0.2,0,0,{"$f":"$AH48*AQ50*AD65/$AH50","v":0},{"$f":"$AH48*AR50*AE65/$AH50","v":0},{"$f":"$AH48*AS50*AF65/$AH50","v":0},{"$f":"$AH48*AT50*AG65/$AH50","v":0},{"$f":"$AH48*AU50*AH65/$AH50","v":0},{"$f":"$AH48*AV50*AI65/$AH50","v":0},{"$f":"$AH48*AW50*AJ65/$AH50","v":0},{"$f":"$AH48*AX50*AK65/$AH50","v":0},{"$f":"$AH48*AY50*AL65/$AH50","v":0},{"$f":"$AH48*AZ50*AM65/$AH50","v":0},{"$f":"$AH48*BA50*AN65/$AH50","v":0},{"$f":"$AH48*BB50*AO65/$AH50","v":0},{"$f":"$AH48*BC50*AP65/$AH50","v":0},{"$f":"$AH48*BD50*AQ65/$AH50","v":0},{"$f":"$AH48*BE50*AR65/$AH50","v":0},{"$f":"$AH48*BF50*AS65/$AH50","v":0},{"$f":"$AH48*BG50*AT65/$AH50","v":0},{"$f":"$AH48*BH50*AU65/$AH50","v":0},{"$f":"$AH48*BI50*AV65/$AH50","v":0},{"$f":"$AH48*BJ50*AW65/$AH50","v":0},{"$f":"$AH48*BK50*AX65/$AH50","v":0},{"$f":"$AH48*BL50*AY65/$AH50","v":0},{"$f":"$AH48*BM50*AZ65/$AH50","v":0},{"$f":"$AH48*BN50*BA65/$AH50","v":0},{"$f":"$AH48*BO50*BB65/$AH50","v":0},{"$f":"$AH48*BP50*BC65/$AH50","v":0},{"$f":"$AH48*BQ50*BD65/$AH50","v":0},{"$f":"$AH48*BR50*BE65/$AH50","v":0},{"$f":"$AH48*BS50*BF65/$AH50","v":0},{"$f":"$AH48*BT50*BG65/$AH50","v":0},{"$f":"$AH48*BU50*BH65/$AH50","v":0},{"$f":"$AH48*BV50*BI65/$AH50","v":0},{"$f":"$AH48*BW50*BJ65/$AH50","v":0},{"$f":"$AH48*BX50*BK65/$AH50","v":0},{"$f":"$AH48*BY50*BL65/$AH50","v":0},{"$f":"$AH48*BZ50*BM65/$AH50","v":0},{"$f":"$AH48*CA50*BN65/$AH50","v":0},{"$f":"$AH48*CB50*BO65/$AH50","v":0},{"$f":"$AH48*CC50*BP65/$AH50","v":0},{"$f":"$AH48*CD50*BQ65/$AH50","v":0},{"$f":"$AH48*CE50*BR65/$AH50","v":0},{"$f":"$AH48*CF50*BS65/$AH50","v":0},{"$f":"$AH48*CG50*BT65/$AH50","v":0},{"$f":"$AH48*CH50*BU65/$AH50","v":0},{"$f":"$AH48*CI50*BV65/$AH50","v":0},{"$f":"$AH48*CJ50*BW65/$AH50","v":0},{"$f":"$AH48*CK50*BX65/$AH50","v":0},{"$f":"$AH48*CL50*BY65/$AH50","v":0},{"$f":"$AH48*CM50*BZ65/$AH50","v":0},{"$f":"$AH48*CN50*CA65/$AH50","v":0},{"$f":"$AH48*CO50*CB65/$AH50","v":0},{"$f":"$AH48*CP50*CC65/$AH50","v":0},{"$f":"$AH48*CQ50*CD65/$AH50","v":0},{"$f":"$AH48*CR50*CE65/$AH50","v":0},{"$f":"$AH48*CS50*CF65/$AH50","v":0},{"$f":"$AH48*CT50*CG65/$AH50","v":0},{"$f":"$AH48*CU50*CH65/$AH50","v":0},{"$f":"$AH48*CV50*CI65/$AH50","v":0},{"$f":"$AH48*CW50*CJ65/$AH50","v":0},{"$f":"$AH48*CX50*CK65/$AH50","v":0},{"$f":"$AH48*CY50*CL65/$AH50","v":0}]
["ISS_CALC_AMT_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D132,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E132=F132,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI48*AI50*U65/AI50","v":0},{"$f":"$AI48*AJ50*V65/$AI50","v":0},{"$f":"$AI48*AK50*W65/$AI50","v":0.2},0.2,0.2,0.2,0.2,0,{"$f":"$AI48*AQ50*AC65/$AI50","v":0},{"$f":"$AI48*AR50*AD65/$AI50","v":0},{"$f":"$AI48*AS50*AE65/$AI50","v":0},{"$f":"$AI48*AT50*AF65/$AI50","v":0},{"$f":"$AI48*AU50*AG65/$AI50","v":0},{"$f":"$AI48*AV50*AH65/$AI50","v":0},{"$f":"$AI48*AW50*AI65/$AI50","v":0},{"$f":"$AI48*AX50*AJ65/$AI50","v":0},{"$f":"$AI48*AY50*AK65/$AI50","v":0},{"$f":"$AI48*AZ50*AL65/$AI50","v":0},{"$f":"$AI48*BA50*AM65/$AI50","v":0},{"$f":"$AI48*BB50*AN65/$AI50","v":0},{"$f":"$AI48*BC50*AO65/$AI50","v":0},{"$f":"$AI48*BD50*AP65/$AI50","v":0},{"$f":"$AI48*BE50*AQ65/$AI50","v":0},{"$f":"$AI48*BF50*AR65/$AI50","v":0},{"$f":"$AI48*BG50*AS65/$AI50","v":0},{"$f":"$AI48*BH50*AT65/$AI50","v":0},{"$f":"$AI48*BI50*AU65/$AI50","v":0},{"$f":"$AI48*BJ50*AV65/$AI50","v":0},{"$f":"$AI48*BK50*AW65/$AI50","v":0},{"$f":"$AI48*BL50*AX65/$AI50","v":0},{"$f":"$AI48*BM50*AY65/$AI50","v":0},{"$f":"$AI48*BN50*AZ65/$AI50","v":0},{"$f":"$AI48*BO50*BA65/$AI50","v":0},{"$f":"$AI48*BP50*BB65/$AI50","v":0},{"$f":"$AI48*BQ50*BC65/$AI50","v":0},{"$f":"$AI48*BR50*BD65/$AI50","v":0},{"$f":"$AI48*BS50*BE65/$AI50","v":0},{"$f":"$AI48*BT50*BF65/$AI50","v":0},{"$f":"$AI48*BU50*BG65/$AI50","v":0},{"$f":"$AI48*BV50*BH65/$AI50","v":0},{"$f":"$AI48*BW50*BI65/$AI50","v":0},{"$f":"$AI48*BX50*BJ65/$AI50","v":0},{"$f":"$AI48*BY50*BK65/$AI50","v":0},{"$f":"$AI48*BZ50*BL65/$AI50","v":0},{"$f":"$AI48*CA50*BM65/$AI50","v":0},{"$f":"$AI48*CB50*BN65/$AI50","v":0},{"$f":"$AI48*CC50*BO65/$AI50","v":0},{"$f":"$AI48*CD50*BP65/$AI50","v":0},{"$f":"$AI48*CE50*BQ65/$AI50","v":0},{"$f":"$AI48*CF50*BR65/$AI50","v":0},{"$f":"$AI48*CG50*BS65/$AI50","v":0},{"$f":"$AI48*CH50*BT65/$AI50","v":0},{"$f":"$AI48*CI50*BU65/$AI50","v":0},{"$f":"$AI48*CJ50*BV65/$AI50","v":0},{"$f":"$AI48*CK50*BW65/$AI50","v":0},{"$f":"$AI48*CL50*BX65/$AI50","v":0},{"$f":"$AI48*CM50*BY65/$AI50","v":0},{"$f":"$AI48*CN50*BZ65/$AI50","v":0},{"$f":"$AI48*CO50*CA65/$AI50","v":0},{"$f":"$AI48*CP50*CB65/$AI50","v":0},{"$f":"$AI48*CQ50*CC65/$AI50","v":0},{"$f":"$AI48*CR50*CD65/$AI50","v":0},{"$f":"$AI48*CS50*CE65/$AI50","v":0},{"$f":"$AI48*CT50*CF65/$AI50","v":0},{"$f":"$AI48*CU50*CG65/$AI50","v":0},{"$f":"$AI48*CV50*CH65/$AI50","v":0},{"$f":"$AI48*CW50*CI65/$AI50","v":0},{"$f":"$AI48*CX50*CJ65/$AI50","v":0},{"$f":"$AI48*CY50*CK65/$AI50","v":0}]
["ISS_CALC_AMT_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D133,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E133=F133,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"ISS_CALC_AMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ48*AJ50*U65/$AJ50","v":0},{"$f":"$AJ48*AK50*V65/$AJ50","v":0},0.2,0.2,0.2,0.2,0.2,{"$f":"$AJ48*AQ50*AB65/$AJ50","v":0},{"$f":"$AJ48*AR50*AC65/$AJ50","v":0},{"$f":"$AJ48*AS50*AD65/$AJ50","v":0},{"$f":"$AJ48*AT50*AE65/$AJ50","v":0},{"$f":"$AJ48*AU50*AF65/$AJ50","v":0},{"$f":"$AJ48*AV50*AG65/$AJ50","v":0},{"$f":"$AJ48*AW50*AH65/$AJ50","v":0},{"$f":"$AJ48*AX50*AI65/$AJ50","v":0},{"$f":"$AJ48*AY50*AJ65/$AJ50","v":0},{"$f":"$AJ48*AZ50*AK65/$AJ50","v":0},{"$f":"$AJ48*BA50*AL65/$AJ50","v":0},{"$f":"$AJ48*BB50*AM65/$AJ50","v":0},{"$f":"$AJ48*BC50*AN65/$AJ50","v":0},{"$f":"$AJ48*BD50*AO65/$AJ50","v":0},{"$f":"$AJ48*BE50*AP65/$AJ50","v":0},{"$f":"$AJ48*BF50*AQ65/$AJ50","v":0},{"$f":"$AJ48*BG50*AR65/$AJ50","v":0},{"$f":"$AJ48*BH50*AS65/$AJ50","v":0},{"$f":"$AJ48*BI50*AT65/$AJ50","v":0},{"$f":"$AJ48*BJ50*AU65/$AJ50","v":0},{"$f":"$AJ48*BK50*AV65/$AJ50","v":0},{"$f":"$AJ48*BL50*AW65/$AJ50","v":0},{"$f":"$AJ48*BM50*AX65/$AJ50","v":0},{"$f":"$AJ48*BN50*AY65/$AJ50","v":0},{"$f":"$AJ48*BO50*AZ65/$AJ50","v":0},{"$f":"$AJ48*BP50*BA65/$AJ50","v":0},{"$f":"$AJ48*BQ50*BB65/$AJ50","v":0},{"$f":"$AJ48*BR50*BC65/$AJ50","v":0},{"$f":"$AJ48*BS50*BD65/$AJ50","v":0},{"$f":"$AJ48*BT50*BE65/$AJ50","v":0},{"$f":"$AJ48*BU50*BF65/$AJ50","v":0},{"$f":"$AJ48*BV50*BG65/$AJ50","v":0},{"$f":"$AJ48*BW50*BH65/$AJ50","v":0},{"$f":"$AJ48*BX50*BI65/$AJ50","v":0},{"$f":"$AJ48*BY50*BJ65/$AJ50","v":0},{"$f":"$AJ48*BZ50*BK65/$AJ50","v":0},{"$f":"$AJ48*CA50*BL65/$AJ50","v":0},{"$f":"$AJ48*CB50*BM65/$AJ50","v":0},{"$f":"$AJ48*CC50*BN65/$AJ50","v":0},{"$f":"$AJ48*CD50*BO65/$AJ50","v":0},{"$f":"$AJ48*CE50*BP65/$AJ50","v":0},{"$f":"$AJ48*CF50*BQ65/$AJ50","v":0},{"$f":"$AJ48*CG50*BR65/$AJ50","v":0},{"$f":"$AJ48*CH50*BS65/$AJ50","v":0},{"$f":"$AJ48*CI50*BT65/$AJ50","v":0},{"$f":"$AJ48*CJ50*BU65/$AJ50","v":0},{"$f":"$AJ48*CK50*BV65/$AJ50","v":0},{"$f":"$AJ48*CL50*BW65/$AJ50","v":0},{"$f":"$AJ48*CM50*BX65/$AJ50","v":0},{"$f":"$AJ48*CN50*BY65/$AJ50","v":0},{"$f":"$AJ48*CO50*BZ65/$AJ50","v":0},{"$f":"$AJ48*CP50*CA65/$AJ50","v":0},{"$f":"$AJ48*CQ50*CB65/$AJ50","v":0},{"$f":"$AJ48*CR50*CC65/$AJ50","v":0},{"$f":"$AJ48*CS50*CD65/$AJ50","v":0},{"$f":"$AJ48*CT50*CE65/$AJ50","v":0},{"$f":"$AJ48*CU50*CF65/$AJ50","v":0},{"$f":"$AJ48*CV50*CG65/$AJ50","v":0},{"$f":"$AJ48*CW50*CH65/$AJ50","v":0},{"$f":"$AJ48*CX50*CI65/$AJ50","v":0},{"$f":"$AJ48*CY50*CJ65/$AJ50","v":0}]
[null,null,{"$f":"COUNTIF(D$1:D134,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt stock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermal official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[{"$f":"Q135&\"_\"&C135&\"_\"&D135","v":"GGD_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D135,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D135","v":2023},{"$f":"G135+E135","v":2024},{"$f":"G135+F135","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E135=F135,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,{"$f":"U59/U50","v":0.74929315872757485},{"$f":"U135-V152","v":0.74929315872757485},0.5994345269820599,0.44957589523654495,0.29971726349103001,0.14985863174551503,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ135-AK152","v":0},{"$f":"AK135-AL152","v":0},{"$f":"AL135-AM152","v":0},{"$f":"AM135-AN152","v":0},{"$f":"AN135-AO152","v":0},{"$f":"AO135-AP152","v":0},{"$f":"AP135-AQ152","v":0},{"$f":"AQ135-AR152","v":0},{"$f":"AR135-AS152","v":0},{"$f":"AS135-AT152","v":0},{"$f":"AT135-AU152","v":0},{"$f":"AU135-AV152","v":0},{"$f":"AV135-AW152","v":0},{"$f":"AW135-AX152","v":0},{"$f":"AX135-AY152","v":0},{"$f":"AY135-AZ152","v":0},{"$f":"AZ135-BA152","v":0},{"$f":"BA135-BB152","v":0},{"$f":"BB135-BC152","v":0},{"$f":"BC135-BD152","v":0},{"$f":"BD135-BE152","v":0},{"$f":"BE135-BF152","v":0},{"$f":"BF135-BG152","v":0},{"$f":"BG135-BH152","v":0},{"$f":"BH135-BI152","v":0},{"$f":"BI135-BJ152","v":0},{"$f":"BJ135-BK152","v":0},{"$f":"BK135-BL152","v":0},{"$f":"BL135-BM152","v":0},{"$f":"BM135-BN152","v":0},{"$f":"BN135-BO152","v":0},{"$f":"BO135-BP152","v":0},{"$f":"BP135-BQ152","v":0},{"$f":"BQ135-BR152","v":0},{"$f":"BR135-BS152","v":0},{"$f":"BS135-BT152","v":0},{"$f":"BT135-BU152","v":0},{"$f":"BU135-BV152","v":0},{"$f":"BV135-BW152","v":0},{"$f":"BW135-BX152","v":0},{"$f":"BX135-BY152","v":0},{"$f":"BY135-BZ152","v":0},{"$f":"BZ135-CA152","v":0},{"$f":"CA135-CB152","v":0},{"$f":"CB135-CC152","v":0},{"$f":"CC135-CD152","v":0},{"$f":"CD135-CE152","v":0},{"$f":"CE135-CF152","v":0},{"$f":"CF135-CG152","v":0},{"$f":"CG135-CH152","v":0},{"$f":"CH135-CI152","v":0},{"$f":"CI135-CJ152","v":0},{"$f":"CJ135-CK152","v":0},{"$f":"CK135-CL152","v":0},{"$f":"CL135-CM152","v":0},{"$f":"CM135-CN152","v":0},{"$f":"CN135-CO152","v":0},{"$f":"CO135-CP152","v":0},{"$f":"CP135-CQ152","v":0},{"$f":"CQ135-CR152","v":0},{"$f":"CR135-CS152","v":0},{"$f":"CS135-CT152","v":0},{"$f":"CT135-CU152","v":0},{"$f":"CU135-CV152","v":0},{"$f":"CV135-CW152","v":0},{"$f":"CW135-CX152","v":0},{"$f":"CX135-CY152","v":0},null,null,null,null,{"$f":"U52","v":8.5741818095299363E-2},{"$f":"$DD135*U135","v":6.4245757715671994E-2},6.4245757715671994E-2,5.13966061725376E-2,3.8547454629403198E-2,2.5698303086268803E-2,1.2849151543134403E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U53","v":0.36012313368318588},{"$f":"$DZ135*U135","v":0.26983780036834704},0.26983780036834704,0.21587024029467766,0.16190268022100826,0.10793512014733884,5.3967560073669436E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U54","v":0.22823856047944688},{"$f":"$EV135*U135","v":0.17101759192507937},0.17101759192507937,0.1368140735400635,0.10261055515504763,6.8407036770031765E-2,3.4203518385015889E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"U55","v":0.1754787845211242},{"$f":"$FR135*U135","v":0.13148505274350861},0.13148505274350861,0.1051880421948069,7.8891031646105184E-2,5.2594021097403458E-2,2.6297010548701736E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"U56","v":0.15521730075311638},{"$f":"$GM135*U135","v":0.11630326157047055},0.11630326157047055,9.3042609256376446E-2,6.9781956942282342E-2,4.652130462818823E-2,2.3260652314094118E-2,0,0,0,0,0,0,0,0,0,0]
["GGD_7_1",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D136,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,2025,2030,{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E136=F136,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,{"$f":"V59/V50","v":0.74861523687091669},0.74861523687091669,0.5988921894967334,0.44916914212255005,0.2994460947483667,0.14972304737418335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V52","v":8.5741818095299363E-2},null,{"$f":"$DD136*V136","v":6.4187631463155578E-2},6.4187631463155578E-2,5.135010517052447E-2,3.8512578877893354E-2,2.5675052585262235E-2,1.2837526292631117E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V53","v":0.36012313368318588},null,{"$f":"$DZ136*V136","v":0.26959366502493498},0.26959366502493498,0.215674932019948,0.16175619901496102,0.107837466009974,5.3918733004987E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V54","v":0.22823856047944688},null,{"$f":"$EV136*V136","v":0.17086286401639816},0.17086286401639816,0.13669029121311854,0.10251771840983891,6.8345145606559271E-2,3.4172572803279636E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"V55","v":0.1754787845211242},null,{"$f":"$FR136*V136","v":0.13136609184010195},0.13136609184010195,0.10509287347208156,7.8819655104061165E-2,5.2546436736040779E-2,2.6273218368020389E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"V56","v":0.15521730075311638},null,{"$f":"$GM136*V136","v":0.11619803636975853},0.11619803636975853,9.295842909580683E-2,6.9718821821855126E-2,4.6479214547903415E-2,2.3239607273951707E-2,0,0,0,0,0,0,0,0,0]
["GGD_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D137,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E137=F137,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,{"$f":"W59/W50","v":0.92228206103968624},0.92228206103968624,0.73782564883174895,0.55336923662381166,0.36891282441587436,0.1844564122079371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"W52","v":8.5741818095299363E-2},null,null,{"$f":"$DD137*W137","v":7.9078140710222566E-2},7.9078140710222566E-2,6.3262512568178039E-2,4.7446884426133526E-2,3.1631256284089013E-2,1.5815628142044499E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W53","v":0.36012313368318588},null,null,{"$f":"$DZ137*W137","v":0.33213510596139911},0.33213510596139911,0.26570808476911928,0.19928106357683945,0.13285404238455961,6.6427021192279778E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W54","v":0.22823856047944688},null,null,{"$f":"$EV137*W137","v":0.21050032996771534},0.21050032996771534,0.16840026397417227,0.12630019798062919,8.4200131987086105E-2,4.2100065993543032E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"W55","v":0.1754787845211242},null,null,{"$f":"$FR137*W137","v":0.16184093505688141},0.16184093505688141,0.12947274804550513,9.7104561034128831E-2,6.4736374022752549E-2,3.2368187011376254E-2,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"W56","v":0.15521730075311638},null,null,{"$f":"$GM137*W137","v":0.14315413204760102},0.14315413204760102,0.1145233056380808,8.5892479228560595E-2,5.7261652819040387E-2,2.863082640952018E-2,0,0,0,0,0,0,0,0]
["GGD_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D138,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E138=F138,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,{"$f":"X59/X50","v":1.0884202382251544},1.0884202382251544,0.87073619058012353,0.65305214293509262,0.43536809529006171,0.2176840476450308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"X52","v":8.5741818095299363E-2},null,null,null,{"$f":"$DD138*X138","v":9.3323130077143587E-2},9.3323130077143587E-2,7.465850406171487E-2,5.5993878046286152E-2,3.7329252030857428E-2,1.8664626015428711E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X53","v":0.36012313368318588},null,null,null,{"$f":"$DZ138*X138","v":0.3919653069538423},0.3919653069538423,0.31357224556307384,0.23517918417230538,0.15678612278153689,7.8393061390768431E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X54","v":0.22823856047944688},null,null,null,{"$f":"$EV138*X138","v":0.24841946836920589},0.24841946836920589,0.19873557469536471,0.14905168102152352,9.936778734768234E-2,4.9683893673841156E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"X55","v":0.1754787845211242},null,null,null,{"$f":"$FR138*X138","v":0.19099466045194255},0.19099466045194255,0.15279572836155403,0.11459679627116552,7.6397864180777E-2,3.8198932090388493E-2,0,0,0,0,0,0,0,null,null,null,null,{"$f":"X56","v":0.15521730075311638},null,null,null,{"$f":"$GM138*X138","v":0.16894165146237236},0.16894165146237236,0.13515332116989789,0.10136499087742341,6.7576660584948933E-2,3.378833029247446E-2,0,0,0,0,0,0,0]
["GGD_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D139,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E139=F139,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,{"$f":"Y59/Y50","v":1.2895304511909504},1.2895304511909504,1.0316243609527604,0.77371827071457033,0.51581218047638022,0.25790609023819011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Y52","v":8.5741818095299363E-2},null,null,null,null,{"$f":"$DD139*Y139","v":0.11056668537436379},0.11056668537436379,8.845334829949103E-2,6.6340011224618273E-2,4.4226674149745515E-2,2.2113337074872758E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y53","v":0.36012313368318588},null,null,null,null,{"$f":"$DZ139*Y139","v":0.46438974706277764},0.46438974706277764,0.37151179765022213,0.27863384823766663,0.18575589882511107,9.2877949412555533E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y54","v":0.22823856047944688},null,null,null,null,{"$f":"$EV139*Y139","v":0.29432057387423416},0.29432057387423416,0.23545645909938734,0.17659234432454052,0.11772822954969367,5.8864114774846835E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"Y55","v":0.1754787845211242},null,null,null,null,{"$f":"$FR139*Y139","v":0.22628523617796487},0.22628523617796487,0.18102818894237191,0.13577114170677893,9.0514094471185955E-2,4.5257047235592977E-2,0,0,0,0,0,0,null,null,null,null,{"$f":"Y56","v":0.15521730075311638},null,null,null,null,{"$f":"$GM139*Y139","v":0.20015743587280763},0.20015743587280763,0.16012594869824612,0.12009446152368458,8.0062974349123059E-2,4.0031487174561529E-2,0,0,0,0,0,0]
["GGD_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D140,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E140=F140,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,{"$f":"Z59/Z50","v":1.5226962426979398},1.5226962426979398,1.2181569941583519,0.91361774561876397,0.60907849707917605,0.30453924853958808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Z52","v":8.5741818095299363E-2},null,null,null,null,null,{"$f":"$DD140*Z140","v":0.13055874425580258},0.13055874425580258,0.10444699540464206,7.833524655348155E-2,5.2223497702321035E-2,2.6111748851160525E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"Z53","v":0.36012313368318588},null,null,null,null,null,{"$f":"$DZ140*Z140","v":0.54835814256799498},0.54835814256799498,0.43868651405439602,0.32901488554079705,0.21934325702719806,0.10967162851359905,0,0,0,0,0,null,null,null,null,null,{"$f":"Z54","v":0.22823856047944688},null,null,null,null,null,{"$f":"$EV140*Z140","v":0.34753799848084027},0.34753799848084027,0.27803039878467223,0.20852279908850418,0.13901519939233614,6.9507599696168085E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"Z55","v":0.1754787845211242},null,null,null,null,null,{"$f":"$FR140*Z140","v":0.2672008858635172},0.2672008858635172,0.21376070869081379,0.16032053151811035,0.10688035434540691,5.3440177172703461E-2,0,0,0,0,0,null,null,null,null,{"$f":"Z56","v":0.15521730075311638},null,null,null,null,null,{"$f":"$GM140*Z140","v":0.2363488006584864},0.2363488006584864,0.18907904052678914,0.14180928039509186,9.4539520263394586E-2,4.72697601316973E-2,0,0,0,0,0]
["GGD_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D141,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E141=F141,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,{"$f":"AA59/AA50","v":1.7904215624833384},1.7904215624833384,1.4323372499866707,1.0742529374900029,0.71616862499333522,0.3580843124966675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AA52","v":8.5741818095299363E-2},null,null,null,null,null,null,{"$f":"$DD141*AA141","v":0.15351399992434805},0.15351399992434805,0.12281119993947845,9.210839995460883E-2,6.1405599969739211E-2,3.0702799984869598E-2,0,0,0,0,null,null,null,null,null,{"$f":"AA53","v":0.36012313368318588},null,null,null,null,null,null,{"$f":"$DZ141*AA141","v":0.64477222369544585},0.64477222369544585,0.51581777895635661,0.38686333421726743,0.2579088894781783,0.1289544447390891,0,0,0,0,null,null,null,null,null,{"$f":"AA54","v":0.22823856047944688},null,null,null,null,null,null,{"$f":"$EV141*AA141","v":0.4086432400725592},0.4086432400725592,0.32691459205804735,0.2451859440435355,0.16345729602902365,8.1728648014511796E-2,0,0,0,0,null,null,null,null,null,{"$f":"AA55","v":0.1754787845211242},null,null,null,null,null,null,{"$f":"$FR141*AA141","v":0.31418099956498824},0.31418099956498824,0.25134479965199058,0.18850859973899292,0.12567239982599526,6.2836199912997617E-2,0,0,0,0,null,null,null,null,{"$f":"AA56","v":0.15521730075311638},null,null,null,null,null,null,{"$f":"$GM141*AA141","v":0.27790440213884088},0.27790440213884088,0.2223235217110727,0.16674264128330452,0.11116176085553633,5.5580880427768146E-2,0,0,0,0]
["GGD_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D142,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E142=F142,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,{"$f":"AB59/AB50","v":1.9538710438964788},1.9538710438964788,1.563096835117183,1.1723226263378872,0.78154841755859139,0.39077420877929558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AB52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,{"$f":"$DD142*AB142","v":0.16752845562744456},0.16752845562744456,0.13402276450195566,0.10051707337646673,6.7011382250977816E-2,3.3505691125488894E-2,0,0,0,null,null,null,null,null,{"$f":"AB53","v":0.36012313368318588},null,null,null,null,null,null,null,{"$f":"$DZ142*AB142","v":0.7036341631408376},0.7036341631408376,0.56290733051267006,0.42218049788450251,0.28145366525633497,0.14072683262816746,0,0,0,null,null,null,null,null,{"$f":"AB54","v":0.22823856047944688},null,null,null,null,null,null,null,{"$f":"$EV142*AB142","v":0.44594871442140649},0.44594871442140649,0.35675897153712516,0.26756922865284388,0.17837948576856255,8.9189742884281262E-2,0,0,0,null,null,null,null,null,{"$f":"AB55","v":0.1754787845211242},null,null,null,null,null,null,null,{"$f":"$FR142*AB142","v":0.34286291589397422},0.34286291589397422,0.27429033271517933,0.2057177495363845,0.13714516635758967,6.8572583178794805E-2,0,0,0,null,null,null,null,{"$f":"AB56","v":0.15521730075311638},null,null,null,null,null,null,null,{"$f":"$GM142*AB142","v":0.30327458945328523},0.30327458945328523,0.24261967156262815,0.1819647536719711,0.12130983578131406,6.0654917890657016E-2,0,0,0]
["GGD_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D143,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E143=F143,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC59/AC50","v":2.1712866263932717},2.1712866263932717,1.7370293011146174,1.302771975835963,0.8685146505573087,0.43425732527865435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AC52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,{"$f":"$DD143*AC143","v":0.18617006295296815},0.18617006295296815,0.14893605036237451,0.11170203777178088,7.4468025181187253E-2,3.7234012590593626E-2,0,0,null,null,null,null,null,{"$f":"AC53","v":0.36012313368318588},null,null,null,null,null,null,null,null,{"$f":"$DZ143*AC143","v":0.78193054402113793},0.78193054402113793,0.62554443521691028,0.46915832641268274,0.31277221760845514,0.15638610880422757,0,0,null,null,null,null,null,{"$f":"AC54","v":0.22823856047944688},null,null,null,null,null,null,null,null,{"$f":"$EV143*AC143","v":0.49557133399627495},0.49557133399627495,0.39645706719701995,0.29734280039776495,0.19822853359850998,9.9114266799254988E-2,0,0,null,null,null,null,null,{"$f":"AC55","v":0.1754787845211242},null,null,null,null,null,null,null,null,{"$f":"$FR143*AC143","v":0.38101473804646363},0.38101473804646363,0.30481179043717088,0.22860884282787819,0.15240589521858544,7.620294760929272E-2,0,0,null,null,null,null,{"$f":"AC56","v":0.15521730075311638},null,null,null,null,null,null,null,null,{"$f":"$GM143*AC143","v":0.33702124931010391},0.33702124931010391,0.26961699944808309,0.20221274958606233,0.13480849972404155,6.7404249862020774E-2,0,0]
["GGD_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D144,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E144=F144,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD59/AD50","v":2.3869505056730862},2.3869505056730862,1.9095604045384689,1.4321703034038515,0.95478020226923421,0.47739010113461694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AD52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,{"$f":"$DD144*AD144","v":0.20466147605990459},0.20466147605990459,0.16372918084792365,0.12279688563594274,8.1864590423961811E-2,4.0932295211980892E-2,0,null,null,null,null,null,{"$f":"AD53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,{"$f":"$DZ144*AD144","v":0.85959609604965692},0.85959609604965692,0.68767687683972556,0.51575765762979409,0.34383843841986267,0.17191921920993128,0,null,null,null,null,null,{"$f":"AD54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,{"$f":"$EV144*AD144","v":0.54479414735051301},0.54479414735051301,0.43583531788041036,0.32687648841030775,0.21791765894020515,0.10895882947010253,0,null,null,null,null,null,{"$f":"AD55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,{"$f":"$FR144*AD144","v":0.41885917344759593},0.41885917344759593,0.33508733875807672,0.25131550406855752,0.16754366937903833,8.377183468951914E-2,0,null,null,null,null,{"$f":"AD56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,{"$f":"$GM144*AD144","v":0.37049601452186265},0.37049601452186265,0.2963968116174901,0.22229760871311754,0.14819840580874502,7.4099202904372483E-2,0]
["GGD_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D145,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E145=F145,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE59/AE50","v":2.6131680019587726},{"$f":"AE145-AF162","v":2.6131680019587726},{"$f":"AF145-AG162","v":2.0905344015670182},{"$f":"AG145-AH162","v":1.5679008011752638},{"$f":"AH145-AI162","v":1.0452672007835093},{"$f":"AI145-AJ162","v":0.52263360039175477},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AE52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"$DD145*AE145","v":0.22405777547640598},0.22405777547640598,0.17924622038112478,0.13443466528584361,8.9623110190562419E-2,4.4811555095281216E-2,null,null,null,null,null,{"$f":"AE53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ145*AE145","v":0.94106224970602281},0.94106224970602281,0.75284979976481825,0.5646373498236138,0.37642489988240924,0.18821244994120465,null,null,null,null,null,{"$f":"AE54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,{"$f":"$EV145*AE145","v":0.59642570305802267},0.59642570305802267,0.47714056244641817,0.35785542183481367,0.23857028122320914,0.1192851406116046,null,null,null,null,null,{"$f":"AE55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,{"$f":"$FR145*AE145","v":0.45855554473322013},0.45855554473322013,0.36684443578657611,0.27513332683993208,0.18342221789328808,9.1711108946644068E-2,null,null,null,null,{"$f":"AE56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,{"$f":"$GM145*AE145","v":0.40560888367845505},0.40560888367845505,0.324487106942764,0.24336533020707304,0.16224355347138206,8.1121776735691042E-2]
["GGD_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D146,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E146=F146,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF59/AF50","v":2.8426008293807072},{"$f":"AF146-AG163","v":2.8426008293807072},{"$f":"AG146-AH163","v":2.2740806635045656},{"$f":"AH146-AI163","v":1.705560497628424},{"$f":"AI146-AJ163","v":1.1370403317522824},0.56852016587614085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"AF52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD146*AF146","v":0.24372976323030771},{"$f":"$DD146*AG146","v":0.24372976323030771},{"$f":"$DD146*AH146","v":0.19498381058424616},{"$f":"$DD146*AI146","v":0.14623785793818458},{"$f":"$DD146*AJ146","v":9.7491905292123038E-2},null,null,null,null,null,{"$f":"AF53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ146*AF146","v":1.0236863184870035},{"$f":"$DZ146*AG146","v":1.0236863184870035},{"$f":"$DZ146*AH146","v":0.81894905478960278},{"$f":"$DZ146*AI146","v":0.61421179109220192},{"$f":"$DZ146*AJ146","v":0.40947452739480122},null,null,null,null,null,{"$f":"AF54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV146*AF146","v":0.6487911213155344},{"$f":"$EV146*AG146","v":0.6487911213155344},{"$f":"$EV146*AH146","v":0.5190328970524275},{"$f":"$EV146*AI146","v":0.38927467278932054},{"$f":"$EV146*AJ146","v":0.25951644852621364},null,null,null,null,null,{"$f":"AF55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR146*AF146","v":0.49881613841846606},{"$f":"$FR146*AG146","v":0.49881613841846606},{"$f":"$FR146*AH146","v":0.39905291073477284},{"$f":"$FR146*AI146","v":0.29928968305107956},{"$f":"$FR146*AJ146","v":0.19952645536738634},null,null,null,null,{"$f":"AF56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM146*AF146","v":0.4412208278550433},{"$f":"$GM146*AG146","v":0.4412208278550433},{"$f":"$GM146*AH146","v":0.35297666228403463},{"$f":"$GM146*AI146","v":0.2647324967130259},{"$f":"$GM146*AJ146","v":0.17648833114201723}]
["GGD_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D147,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E147=F147,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG59/AG50","v":{"$error":"#N/A"}},{"$f":"AG147-AH164","v":{"$error":"#N/A"}},{"$f":"AH147-AI164","v":{"$error":"#N/A"}},{"$f":"AI147-AJ164","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"AG52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD147*AG147","v":{"$error":"#N/A"}},{"$f":"$DD147*AH147","v":{"$error":"#N/A"}},{"$f":"$DD147*AI147","v":{"$error":"#N/A"}},{"$f":"$DD147*AJ147","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AG53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ147*AG147","v":{"$error":"#N/A"}},{"$f":"$DZ147*AH147","v":{"$error":"#N/A"}},{"$f":"$DZ147*AI147","v":{"$error":"#N/A"}},{"$f":"$DZ147*AJ147","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AG54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV147*AG147","v":{"$error":"#N/A"}},{"$f":"$EV147*AH147","v":{"$error":"#N/A"}},{"$f":"$EV147*AI147","v":{"$error":"#N/A"}},{"$f":"$EV147*AJ147","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AG55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR147*AG147","v":{"$error":"#N/A"}},{"$f":"$FR147*AH147","v":{"$error":"#N/A"}},{"$f":"$FR147*AI147","v":{"$error":"#N/A"}},{"$f":"$FR147*AJ147","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AG56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM147*AG147","v":{"$error":"#N/A"}},{"$f":"$GM147*AH147","v":{"$error":"#N/A"}},{"$f":"$GM147*AI147","v":{"$error":"#N/A"}},{"$f":"$GM147*AJ147","v":{"$error":"#N/A"}}]
["GGD_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D148,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E148=F148,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH59/AH50","v":{"$error":"#N/A"}},{"$f":"AH148-AI165","v":{"$error":"#N/A"}},{"$f":"AI148-AJ165","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"AH52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD148*AH148","v":{"$error":"#N/A"}},{"$f":"$DD148*AI148","v":{"$error":"#N/A"}},{"$f":"$DD148*AJ148","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ148*AH148","v":{"$error":"#N/A"}},{"$f":"$DZ148*AI148","v":{"$error":"#N/A"}},{"$f":"$DZ148*AJ148","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV148*AH148","v":{"$error":"#N/A"}},{"$f":"$EV148*AI148","v":{"$error":"#N/A"}},{"$f":"$EV148*AJ148","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR148*AH148","v":{"$error":"#N/A"}},{"$f":"$FR148*AI148","v":{"$error":"#N/A"}},{"$f":"$FR148*AJ148","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AH56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM148*AH148","v":{"$error":"#N/A"}},{"$f":"$GM148*AI148","v":{"$error":"#N/A"}},{"$f":"$GM148*AJ148","v":{"$error":"#N/A"}}]
["GGD_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D149,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E149=F149,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI59/AI50","v":{"$error":"#N/A"}},{"$f":"AI149-AJ166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"AI52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD149*AI149","v":{"$error":"#N/A"}},{"$f":"$DD149*AJ149","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AI53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ149*AI149","v":{"$error":"#N/A"}},{"$f":"$DZ149*AJ149","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AI54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV149*AI149","v":{"$error":"#N/A"}},{"$f":"$EV149*AJ149","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AI55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR149*AI149","v":{"$error":"#N/A"}},{"$f":"$FR149*AJ149","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AI56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM149*AI149","v":{"$error":"#N/A"}},{"$f":"$GM149*AJ149","v":{"$error":"#N/A"}}]
["GGD_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D150,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E150=F150,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ59/AJ50","v":{"$error":"#N/A"}},{"$f":"AJ150-AK167","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"AJ52","v":8.5741818095299363E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD150*AJ150","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AJ53","v":0.36012313368318588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DZ150*AJ150","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AJ54","v":0.22823856047944688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EV150*AJ150","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AJ55","v":0.1754787845211242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FR150*AJ150","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AJ56","v":0.15521730075311638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GM150*AJ150","v":{"$error":"#N/A"}}]
[null,null,{"$f":"COUNTIF(D$1:D151,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization"]
[{"$f":"Q152&\"_\"&C152&\"_\"&D152","v":"GGFA_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D152,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D152","v":2023},{"$f":"G152+E152","v":2024},{"$f":"G152+F152","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E152=F152,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,{"$f":"U65*$U135","v":0},{"$f":"V65*$U135","v":0},0.14985863174551498,0.14985863174551498,0.14985863174551498,0.14985863174551498,0.14985863174551498,0,0,0,0,0,0,0,0,0,{"$f":"AK65*$U135","v":0},0,0,0,0,{"$f":"AP65*$U135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFA_7_1",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D153,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,2025,2030,{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E153=F153,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,{"$f":"U65*$V136","v":0},{"$f":"V65*$V136","v":0},0.14972304737418335,0.14972304737418335,0.14972304737418335,0.14972304737418335,0.14972304737418335,0,0,0,0,0,0,0,0,{"$f":"AJ65*$V136","v":0},{"$f":"AK65*$V136","v":0},{"$f":"AL65*$V136","v":0},{"$f":"AM65*$V136","v":0},{"$f":"AN65*$V136","v":0},{"$f":"AO65*$V136","v":0},{"$f":"AP65*$V136","v":0},{"$f":"AQ65*$V136","v":0},{"$f":"AR65*$V136","v":0},{"$f":"AS65*$V136","v":0},{"$f":"AT65*$V136","v":0},{"$f":"AU65*$V136","v":0},{"$f":"AV65*$V136","v":0},{"$f":"AW65*$V136","v":0},{"$f":"AX65*$V136","v":0},{"$f":"AY65*$V136","v":0},{"$f":"AZ65*$V136","v":0},{"$f":"BA65*$V136","v":0},{"$f":"BB65*$V136","v":0},{"$f":"BC65*$V136","v":0},{"$f":"BD65*$V136","v":0},{"$f":"BE65*$V136","v":0},{"$f":"BF65*$V136","v":0},{"$f":"BG65*$V136","v":0},{"$f":"BH65*$V136","v":0},{"$f":"BI65*$V136","v":0},{"$f":"BJ65*$V136","v":0},{"$f":"BK65*$V136","v":0},{"$f":"BL65*$V136","v":0},{"$f":"BM65*$V136","v":0},{"$f":"BN65*$V136","v":0},{"$f":"BO65*$V136","v":0},{"$f":"BP65*$V136","v":0},{"$f":"BQ65*$V136","v":0},{"$f":"BR65*$V136","v":0},{"$f":"BS65*$V136","v":0},{"$f":"BT65*$V136","v":0},{"$f":"BU65*$V136","v":0},{"$f":"BV65*$V136","v":0},{"$f":"BW65*$V136","v":0},{"$f":"BX65*$V136","v":0},{"$f":"BY65*$V136","v":0},{"$f":"BZ65*$V136","v":0},{"$f":"CA65*$V136","v":0},{"$f":"CB65*$V136","v":0},{"$f":"CC65*$V136","v":0},{"$f":"CD65*$V136","v":0},{"$f":"CE65*$V136","v":0},{"$f":"CF65*$V136","v":0},{"$f":"CG65*$V136","v":0},{"$f":"CH65*$V136","v":0},{"$f":"CI65*$V136","v":0},{"$f":"CJ65*$V136","v":0},{"$f":"CK65*$V136","v":0},{"$f":"CL65*$V136","v":0},{"$f":"CM65*$V136","v":0},{"$f":"CN65*$V136","v":0},{"$f":"CO65*$V136","v":0},{"$f":"CP65*$V136","v":0},{"$f":"CQ65*$V136","v":0},{"$f":"CR65*$V136","v":0},{"$f":"CS65*$V136","v":0},{"$f":"CT65*$V136","v":0},{"$f":"CU65*$V136","v":0},{"$f":"CV65*$V136","v":0},{"$f":"CW65*$V136","v":0},{"$f":"CX65*$V136","v":0}]
["GGFA_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D154,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E154=F154,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,{"$f":"U65*$W137","v":0},{"$f":"V65*$W137","v":0},0.18445641220793726,0.18445641220793726,0.18445641220793726,0.18445641220793726,0.18445641220793726,0,0,0,0,0,0,0,{"$f":"AI65*$W137","v":0},{"$f":"AJ65*$W137","v":0},{"$f":"AK65*$W137","v":0},{"$f":"AL65*$W137","v":0},{"$f":"AM65*$W137","v":0},{"$f":"AN65*$W137","v":0},{"$f":"AO65*$W137","v":0},{"$f":"AP65*$W137","v":0},{"$f":"AQ65*$W137","v":0},{"$f":"AR65*$W137","v":0},{"$f":"AS65*$W137","v":0},{"$f":"AT65*$W137","v":0},{"$f":"AU65*$W137","v":0},{"$f":"AV65*$W137","v":0},{"$f":"AW65*$W137","v":0},{"$f":"AX65*$W137","v":0},{"$f":"AY65*$W137","v":0},{"$f":"AZ65*$W137","v":0},{"$f":"BA65*$W137","v":0},{"$f":"BB65*$W137","v":0},{"$f":"BC65*$W137","v":0},{"$f":"BD65*$W137","v":0},{"$f":"BE65*$W137","v":0},{"$f":"BF65*$W137","v":0},{"$f":"BG65*$W137","v":0},{"$f":"BH65*$W137","v":0},{"$f":"BI65*$W137","v":0},{"$f":"BJ65*$W137","v":0},{"$f":"BK65*$W137","v":0},{"$f":"BL65*$W137","v":0},{"$f":"BM65*$W137","v":0},{"$f":"BN65*$W137","v":0},{"$f":"BO65*$W137","v":0},{"$f":"BP65*$W137","v":0},{"$f":"BQ65*$W137","v":0},{"$f":"BR65*$W137","v":0},{"$f":"BS65*$W137","v":0},{"$f":"BT65*$W137","v":0},{"$f":"BU65*$W137","v":0},{"$f":"BV65*$W137","v":0},{"$f":"BW65*$W137","v":0},{"$f":"BX65*$W137","v":0},{"$f":"BY65*$W137","v":0},{"$f":"BZ65*$W137","v":0},{"$f":"CA65*$W137","v":0},{"$f":"CB65*$W137","v":0},{"$f":"CC65*$W137","v":0},{"$f":"CD65*$W137","v":0},{"$f":"CE65*$W137","v":0},{"$f":"CF65*$W137","v":0},{"$f":"CG65*$W137","v":0},{"$f":"CH65*$W137","v":0},{"$f":"CI65*$W137","v":0},{"$f":"CJ65*$W137","v":0},{"$f":"CK65*$W137","v":0},{"$f":"CL65*$W137","v":0},{"$f":"CM65*$W137","v":0},{"$f":"CN65*$W137","v":0},{"$f":"CO65*$W137","v":0},{"$f":"CP65*$W137","v":0},{"$f":"CQ65*$W137","v":0},{"$f":"CR65*$W137","v":0},{"$f":"CS65*$W137","v":0},{"$f":"CT65*$W137","v":0},{"$f":"CU65*$W137","v":0},{"$f":"CV65*$W137","v":0},{"$f":"CW65*$W137","v":0}]
["GGFA_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D155,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E155=F155,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,{"$f":"U65*$X138","v":0},{"$f":"V65*$X138","v":0},0.21768404764503091,0.21768404764503091,0.21768404764503091,0.21768404764503091,0.21768404764503091,0,0,0,0,0,0,{"$f":"AH65*$X138","v":0},{"$f":"AI65*$X138","v":0},{"$f":"AJ65*$X138","v":0},{"$f":"AK65*$X138","v":0},{"$f":"AL65*$X138","v":0},{"$f":"AM65*$X138","v":0},{"$f":"AN65*$X138","v":0},{"$f":"AO65*$X138","v":0},{"$f":"AP65*$X138","v":0},{"$f":"AQ65*$X138","v":0},{"$f":"AR65*$X138","v":0},{"$f":"AS65*$X138","v":0},{"$f":"AT65*$X138","v":0},{"$f":"AU65*$X138","v":0},{"$f":"AV65*$X138","v":0},{"$f":"AW65*$X138","v":0},{"$f":"AX65*$X138","v":0},{"$f":"AY65*$X138","v":0},{"$f":"AZ65*$X138","v":0},{"$f":"BA65*$X138","v":0},{"$f":"BB65*$X138","v":0},{"$f":"BC65*$X138","v":0},{"$f":"BD65*$X138","v":0},{"$f":"BE65*$X138","v":0},{"$f":"BF65*$X138","v":0},{"$f":"BG65*$X138","v":0},{"$f":"BH65*$X138","v":0},{"$f":"BI65*$X138","v":0},{"$f":"BJ65*$X138","v":0},{"$f":"BK65*$X138","v":0},{"$f":"BL65*$X138","v":0},{"$f":"BM65*$X138","v":0},{"$f":"BN65*$X138","v":0},{"$f":"BO65*$X138","v":0},{"$f":"BP65*$X138","v":0},{"$f":"BQ65*$X138","v":0},{"$f":"BR65*$X138","v":0},{"$f":"BS65*$X138","v":0},{"$f":"BT65*$X138","v":0},{"$f":"BU65*$X138","v":0},{"$f":"BV65*$X138","v":0},{"$f":"BW65*$X138","v":0},{"$f":"BX65*$X138","v":0},{"$f":"BY65*$X138","v":0},{"$f":"BZ65*$X138","v":0},{"$f":"CA65*$X138","v":0},{"$f":"CB65*$X138","v":0},{"$f":"CC65*$X138","v":0},{"$f":"CD65*$X138","v":0},{"$f":"CE65*$X138","v":0},{"$f":"CF65*$X138","v":0},{"$f":"CG65*$X138","v":0},{"$f":"CH65*$X138","v":0},{"$f":"CI65*$X138","v":0},{"$f":"CJ65*$X138","v":0},{"$f":"CK65*$X138","v":0},{"$f":"CL65*$X138","v":0},{"$f":"CM65*$X138","v":0},{"$f":"CN65*$X138","v":0},{"$f":"CO65*$X138","v":0},{"$f":"CP65*$X138","v":0},{"$f":"CQ65*$X138","v":0},{"$f":"CR65*$X138","v":0},{"$f":"CS65*$X138","v":0},{"$f":"CT65*$X138","v":0},{"$f":"CU65*$X138","v":0},{"$f":"CV65*$X138","v":0}]
["GGFA_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D156,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E156=F156,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,{"$f":"U65*$Y139","v":0},{"$f":"V65*$Y139","v":0},0.25790609023819011,0.25790609023819011,0.25790609023819011,0.25790609023819011,0.25790609023819011,0,0,0,0,0,{"$f":"AG65*$Y139","v":0},{"$f":"AH65*$Y139","v":0},{"$f":"AI65*$Y139","v":0},{"$f":"AJ65*$Y139","v":0},{"$f":"AK65*$Y139","v":0},{"$f":"AL65*$Y139","v":0},{"$f":"AM65*$Y139","v":0},{"$f":"AN65*$Y139","v":0},{"$f":"AO65*$Y139","v":0},{"$f":"AP65*$Y139","v":0},{"$f":"AQ65*$Y139","v":0},{"$f":"AR65*$Y139","v":0},{"$f":"AS65*$Y139","v":0},{"$f":"AT65*$Y139","v":0},{"$f":"AU65*$Y139","v":0},{"$f":"AV65*$Y139","v":0},{"$f":"AW65*$Y139","v":0},{"$f":"AX65*$Y139","v":0},{"$f":"AY65*$Y139","v":0},{"$f":"AZ65*$Y139","v":0},{"$f":"BA65*$Y139","v":0},{"$f":"BB65*$Y139","v":0},{"$f":"BC65*$Y139","v":0},{"$f":"BD65*$Y139","v":0},{"$f":"BE65*$Y139","v":0},{"$f":"BF65*$Y139","v":0},{"$f":"BG65*$Y139","v":0},{"$f":"BH65*$Y139","v":0},{"$f":"BI65*$Y139","v":0},{"$f":"BJ65*$Y139","v":0},{"$f":"BK65*$Y139","v":0},{"$f":"BL65*$Y139","v":0},{"$f":"BM65*$Y139","v":0},{"$f":"BN65*$Y139","v":0},{"$f":"BO65*$Y139","v":0},{"$f":"BP65*$Y139","v":0},{"$f":"BQ65*$Y139","v":0},{"$f":"BR65*$Y139","v":0},{"$f":"BS65*$Y139","v":0},{"$f":"BT65*$Y139","v":0},{"$f":"BU65*$Y139","v":0},{"$f":"BV65*$Y139","v":0},{"$f":"BW65*$Y139","v":0},{"$f":"BX65*$Y139","v":0},{"$f":"BY65*$Y139","v":0},{"$f":"BZ65*$Y139","v":0},{"$f":"CA65*$Y139","v":0},{"$f":"CB65*$Y139","v":0},{"$f":"CC65*$Y139","v":0},{"$f":"CD65*$Y139","v":0},{"$f":"CE65*$Y139","v":0},{"$f":"CF65*$Y139","v":0},{"$f":"CG65*$Y139","v":0},{"$f":"CH65*$Y139","v":0},{"$f":"CI65*$Y139","v":0},{"$f":"CJ65*$Y139","v":0},{"$f":"CK65*$Y139","v":0},{"$f":"CL65*$Y139","v":0},{"$f":"CM65*$Y139","v":0},{"$f":"CN65*$Y139","v":0},{"$f":"CO65*$Y139","v":0},{"$f":"CP65*$Y139","v":0},{"$f":"CQ65*$Y139","v":0},{"$f":"CR65*$Y139","v":0},{"$f":"CS65*$Y139","v":0},{"$f":"CT65*$Y139","v":0},{"$f":"CU65*$Y139","v":0}]
["GGFA_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D157,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E157=F157,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,{"$f":"U65*$Z140","v":0},{"$f":"V65*$Z140","v":0},0.30453924853958797,0.30453924853958797,0.30453924853958797,0.30453924853958797,0.30453924853958797,0,0,0,0,{"$f":"AF65*$Z140","v":0},{"$f":"AG65*$Z140","v":0},{"$f":"AH65*$Z140","v":0},{"$f":"AI65*$Z140","v":0},{"$f":"AJ65*$Z140","v":0},{"$f":"AK65*$Z140","v":0},{"$f":"AL65*$Z140","v":0},{"$f":"AM65*$Z140","v":0},{"$f":"AN65*$Z140","v":0},{"$f":"AO65*$Z140","v":0},{"$f":"AP65*$Z140","v":0},{"$f":"AQ65*$Z140","v":0},{"$f":"AR65*$Z140","v":0},{"$f":"AS65*$Z140","v":0},{"$f":"AT65*$Z140","v":0},{"$f":"AU65*$Z140","v":0},{"$f":"AV65*$Z140","v":0},{"$f":"AW65*$Z140","v":0},{"$f":"AX65*$Z140","v":0},{"$f":"AY65*$Z140","v":0},{"$f":"AZ65*$Z140","v":0},{"$f":"BA65*$Z140","v":0},{"$f":"BB65*$Z140","v":0},{"$f":"BC65*$Z140","v":0},{"$f":"BD65*$Z140","v":0},{"$f":"BE65*$Z140","v":0},{"$f":"BF65*$Z140","v":0},{"$f":"BG65*$Z140","v":0},{"$f":"BH65*$Z140","v":0},{"$f":"BI65*$Z140","v":0},{"$f":"BJ65*$Z140","v":0},{"$f":"BK65*$Z140","v":0},{"$f":"BL65*$Z140","v":0},{"$f":"BM65*$Z140","v":0},{"$f":"BN65*$Z140","v":0},{"$f":"BO65*$Z140","v":0},{"$f":"BP65*$Z140","v":0},{"$f":"BQ65*$Z140","v":0},{"$f":"BR65*$Z140","v":0},{"$f":"BS65*$Z140","v":0},{"$f":"BT65*$Z140","v":0},{"$f":"BU65*$Z140","v":0},{"$f":"BV65*$Z140","v":0},{"$f":"BW65*$Z140","v":0},{"$f":"BX65*$Z140","v":0},{"$f":"BY65*$Z140","v":0},{"$f":"BZ65*$Z140","v":0},{"$f":"CA65*$Z140","v":0},{"$f":"CB65*$Z140","v":0},{"$f":"CC65*$Z140","v":0},{"$f":"CD65*$Z140","v":0},{"$f":"CE65*$Z140","v":0},{"$f":"CF65*$Z140","v":0},{"$f":"CG65*$Z140","v":0},{"$f":"CH65*$Z140","v":0},{"$f":"CI65*$Z140","v":0},{"$f":"CJ65*$Z140","v":0},{"$f":"CK65*$Z140","v":0},{"$f":"CL65*$Z140","v":0},{"$f":"CM65*$Z140","v":0},{"$f":"CN65*$Z140","v":0},{"$f":"CO65*$Z140","v":0},{"$f":"CP65*$Z140","v":0},{"$f":"CQ65*$Z140","v":0},{"$f":"CR65*$Z140","v":0},{"$f":"CS65*$Z140","v":0},{"$f":"CT65*$Z140","v":0}]
["GGFA_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D158,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E158=F158,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,{"$f":"U65*$AA141","v":0},{"$f":"V65*$AA141","v":0},0.35808431249666772,0.35808431249666772,0.35808431249666772,0.35808431249666772,0.35808431249666772,0,0,0,{"$f":"AE65*$AA141","v":0},{"$f":"AF65*$AA141","v":0},{"$f":"AG65*$AA141","v":0},{"$f":"AH65*$AA141","v":0},{"$f":"AI65*$AA141","v":0},{"$f":"AJ65*$AA141","v":0},{"$f":"AK65*$AA141","v":0},{"$f":"AL65*$AA141","v":0},{"$f":"AM65*$AA141","v":0},{"$f":"AN65*$AA141","v":0},{"$f":"AO65*$AA141","v":0},{"$f":"AP65*$AA141","v":0},{"$f":"AQ65*$AA141","v":0},{"$f":"AR65*$AA141","v":0},{"$f":"AS65*$AA141","v":0},{"$f":"AT65*$AA141","v":0},{"$f":"AU65*$AA141","v":0},{"$f":"AV65*$AA141","v":0},{"$f":"AW65*$AA141","v":0},{"$f":"AX65*$AA141","v":0},{"$f":"AY65*$AA141","v":0},{"$f":"AZ65*$AA141","v":0},{"$f":"BA65*$AA141","v":0},{"$f":"BB65*$AA141","v":0},{"$f":"BC65*$AA141","v":0},{"$f":"BD65*$AA141","v":0},{"$f":"BE65*$AA141","v":0},{"$f":"BF65*$AA141","v":0},{"$f":"BG65*$AA141","v":0},{"$f":"BH65*$AA141","v":0},{"$f":"BI65*$AA141","v":0},{"$f":"BJ65*$AA141","v":0},{"$f":"BK65*$AA141","v":0},{"$f":"BL65*$AA141","v":0},{"$f":"BM65*$AA141","v":0},{"$f":"BN65*$AA141","v":0},{"$f":"BO65*$AA141","v":0},{"$f":"BP65*$AA141","v":0},{"$f":"BQ65*$AA141","v":0},{"$f":"BR65*$AA141","v":0},{"$f":"BS65*$AA141","v":0},{"$f":"BT65*$AA141","v":0},{"$f":"BU65*$AA141","v":0},{"$f":"BV65*$AA141","v":0},{"$f":"BW65*$AA141","v":0},{"$f":"BX65*$AA141","v":0},{"$f":"BY65*$AA141","v":0},{"$f":"BZ65*$AA141","v":0},{"$f":"CA65*$AA141","v":0},{"$f":"CB65*$AA141","v":0},{"$f":"CC65*$AA141","v":0},{"$f":"CD65*$AA141","v":0},{"$f":"CE65*$AA141","v":0},{"$f":"CF65*$AA141","v":0},{"$f":"CG65*$AA141","v":0},{"$f":"CH65*$AA141","v":0},{"$f":"CI65*$AA141","v":0},{"$f":"CJ65*$AA141","v":0},{"$f":"CK65*$AA141","v":0},{"$f":"CL65*$AA141","v":0},{"$f":"CM65*$AA141","v":0},{"$f":"CN65*$AA141","v":0},{"$f":"CO65*$AA141","v":0},{"$f":"CP65*$AA141","v":0},{"$f":"CQ65*$AA141","v":0},{"$f":"CR65*$AA141","v":0},{"$f":"CS65*$AA141","v":0}]
["GGFA_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D159,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E159=F159,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AB142","v":0},{"$f":"V65*$AB142","v":0},0.39077420877929581,0.39077420877929581,0.39077420877929581,0.39077420877929581,0.39077420877929581,0,0,{"$f":"AD65*$AB142","v":0},{"$f":"AE65*$AB142","v":0},{"$f":"AF65*$AB142","v":0},{"$f":"AG65*$AB142","v":0},{"$f":"AH65*$AB142","v":0},{"$f":"AI65*$AB142","v":0},{"$f":"AJ65*$AB142","v":0},{"$f":"AK65*$AB142","v":0},{"$f":"AL65*$AB142","v":0},{"$f":"AM65*$AB142","v":0},{"$f":"AN65*$AB142","v":0},{"$f":"AO65*$AB142","v":0},{"$f":"AP65*$AB142","v":0},{"$f":"AQ65*$AB142","v":0},{"$f":"AR65*$AB142","v":0},{"$f":"AS65*$AB142","v":0},{"$f":"AT65*$AB142","v":0},{"$f":"AU65*$AB142","v":0},{"$f":"AV65*$AB142","v":0},{"$f":"AW65*$AB142","v":0},{"$f":"AX65*$AB142","v":0},{"$f":"AY65*$AB142","v":0},{"$f":"AZ65*$AB142","v":0},{"$f":"BA65*$AB142","v":0},{"$f":"BB65*$AB142","v":0},{"$f":"BC65*$AB142","v":0},{"$f":"BD65*$AB142","v":0},{"$f":"BE65*$AB142","v":0},{"$f":"BF65*$AB142","v":0},{"$f":"BG65*$AB142","v":0},{"$f":"BH65*$AB142","v":0},{"$f":"BI65*$AB142","v":0},{"$f":"BJ65*$AB142","v":0},{"$f":"BK65*$AB142","v":0},{"$f":"BL65*$AB142","v":0},{"$f":"BM65*$AB142","v":0},{"$f":"BN65*$AB142","v":0},{"$f":"BO65*$AB142","v":0},{"$f":"BP65*$AB142","v":0},{"$f":"BQ65*$AB142","v":0},{"$f":"BR65*$AB142","v":0},{"$f":"BS65*$AB142","v":0},{"$f":"BT65*$AB142","v":0},{"$f":"BU65*$AB142","v":0},{"$f":"BV65*$AB142","v":0},{"$f":"BW65*$AB142","v":0},{"$f":"BX65*$AB142","v":0},{"$f":"BY65*$AB142","v":0},{"$f":"BZ65*$AB142","v":0},{"$f":"CA65*$AB142","v":0},{"$f":"CB65*$AB142","v":0},{"$f":"CC65*$AB142","v":0},{"$f":"CD65*$AB142","v":0},{"$f":"CE65*$AB142","v":0},{"$f":"CF65*$AB142","v":0},{"$f":"CG65*$AB142","v":0},{"$f":"CH65*$AB142","v":0},{"$f":"CI65*$AB142","v":0},{"$f":"CJ65*$AB142","v":0},{"$f":"CK65*$AB142","v":0},{"$f":"CL65*$AB142","v":0},{"$f":"CM65*$AB142","v":0},{"$f":"CN65*$AB142","v":0},{"$f":"CO65*$AB142","v":0},{"$f":"CP65*$AB142","v":0},{"$f":"CQ65*$AB142","v":0},{"$f":"CR65*$AB142","v":0}]
["GGFA_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D160,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E160=F160,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AC143","v":0},{"$f":"V65*$AC143","v":0},0.43425732527865435,0.43425732527865435,0.43425732527865435,0.43425732527865435,0.43425732527865435,0,{"$f":"AC65*$AC143","v":0},{"$f":"AD65*$AC143","v":0},{"$f":"AE65*$AC143","v":0},{"$f":"AF65*$AC143","v":0},{"$f":"AG65*$AC143","v":0},{"$f":"AH65*$AC143","v":0},{"$f":"AI65*$AC143","v":0},{"$f":"AJ65*$AC143","v":0},{"$f":"AK65*$AC143","v":0},{"$f":"AL65*$AC143","v":0},{"$f":"AM65*$AC143","v":0},{"$f":"AN65*$AC143","v":0},{"$f":"AO65*$AC143","v":0},{"$f":"AP65*$AC143","v":0},{"$f":"AQ65*$AC143","v":0},{"$f":"AR65*$AC143","v":0},{"$f":"AS65*$AC143","v":0},{"$f":"AT65*$AC143","v":0},{"$f":"AU65*$AC143","v":0},{"$f":"AV65*$AC143","v":0},{"$f":"AW65*$AC143","v":0},{"$f":"AX65*$AC143","v":0},{"$f":"AY65*$AC143","v":0},{"$f":"AZ65*$AC143","v":0},{"$f":"BA65*$AC143","v":0},{"$f":"BB65*$AC143","v":0},{"$f":"BC65*$AC143","v":0},{"$f":"BD65*$AC143","v":0},{"$f":"BE65*$AC143","v":0},{"$f":"BF65*$AC143","v":0},{"$f":"BG65*$AC143","v":0},{"$f":"BH65*$AC143","v":0},{"$f":"BI65*$AC143","v":0},{"$f":"BJ65*$AC143","v":0},{"$f":"BK65*$AC143","v":0},{"$f":"BL65*$AC143","v":0},{"$f":"BM65*$AC143","v":0},{"$f":"BN65*$AC143","v":0},{"$f":"BO65*$AC143","v":0},{"$f":"BP65*$AC143","v":0},{"$f":"BQ65*$AC143","v":0},{"$f":"BR65*$AC143","v":0},{"$f":"BS65*$AC143","v":0},{"$f":"BT65*$AC143","v":0},{"$f":"BU65*$AC143","v":0},{"$f":"BV65*$AC143","v":0},{"$f":"BW65*$AC143","v":0},{"$f":"BX65*$AC143","v":0},{"$f":"BY65*$AC143","v":0},{"$f":"BZ65*$AC143","v":0},{"$f":"CA65*$AC143","v":0},{"$f":"CB65*$AC143","v":0},{"$f":"CC65*$AC143","v":0},{"$f":"CD65*$AC143","v":0},{"$f":"CE65*$AC143","v":0},{"$f":"CF65*$AC143","v":0},{"$f":"CG65*$AC143","v":0},{"$f":"CH65*$AC143","v":0},{"$f":"CI65*$AC143","v":0},{"$f":"CJ65*$AC143","v":0},{"$f":"CK65*$AC143","v":0},{"$f":"CL65*$AC143","v":0},{"$f":"CM65*$AC143","v":0},{"$f":"CN65*$AC143","v":0},{"$f":"CO65*$AC143","v":0},{"$f":"CP65*$AC143","v":0},{"$f":"CQ65*$AC143","v":0}]
["GGFA_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D161,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E161=F161,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AD144","v":0},{"$f":"V65*$AD144","v":0},0.47739010113461727,0.47739010113461727,0.47739010113461727,0.47739010113461727,0.47739010113461727,{"$f":"AB65*$AD144","v":0},{"$f":"AC65*$AD144","v":0},{"$f":"AD65*$AD144","v":0},{"$f":"AE65*$AD144","v":0},{"$f":"AF65*$AD144","v":0},{"$f":"AG65*$AD144","v":0},{"$f":"AH65*$AD144","v":0},{"$f":"AI65*$AD144","v":0},{"$f":"AJ65*$AD144","v":0},{"$f":"AK65*$AD144","v":0},{"$f":"AL65*$AD144","v":0},{"$f":"AM65*$AD144","v":0},{"$f":"AN65*$AD144","v":0},{"$f":"AO65*$AD144","v":0},{"$f":"AP65*$AD144","v":0},{"$f":"AQ65*$AD144","v":0},{"$f":"AR65*$AD144","v":0},{"$f":"AS65*$AD144","v":0},{"$f":"AT65*$AD144","v":0},{"$f":"AU65*$AD144","v":0},{"$f":"AV65*$AD144","v":0},{"$f":"AW65*$AD144","v":0},{"$f":"AX65*$AD144","v":0},{"$f":"AY65*$AD144","v":0},{"$f":"AZ65*$AD144","v":0},{"$f":"BA65*$AD144","v":0},{"$f":"BB65*$AD144","v":0},{"$f":"BC65*$AD144","v":0},{"$f":"BD65*$AD144","v":0},{"$f":"BE65*$AD144","v":0},{"$f":"BF65*$AD144","v":0},{"$f":"BG65*$AD144","v":0},{"$f":"BH65*$AD144","v":0},{"$f":"BI65*$AD144","v":0},{"$f":"BJ65*$AD144","v":0},{"$f":"BK65*$AD144","v":0},{"$f":"BL65*$AD144","v":0},{"$f":"BM65*$AD144","v":0},{"$f":"BN65*$AD144","v":0},{"$f":"BO65*$AD144","v":0},{"$f":"BP65*$AD144","v":0},{"$f":"BQ65*$AD144","v":0},{"$f":"BR65*$AD144","v":0},{"$f":"BS65*$AD144","v":0},{"$f":"BT65*$AD144","v":0},{"$f":"BU65*$AD144","v":0},{"$f":"BV65*$AD144","v":0},{"$f":"BW65*$AD144","v":0},{"$f":"BX65*$AD144","v":0},{"$f":"BY65*$AD144","v":0},{"$f":"BZ65*$AD144","v":0},{"$f":"CA65*$AD144","v":0},{"$f":"CB65*$AD144","v":0},{"$f":"CC65*$AD144","v":0},{"$f":"CD65*$AD144","v":0},{"$f":"CE65*$AD144","v":0},{"$f":"CF65*$AD144","v":0},{"$f":"CG65*$AD144","v":0},{"$f":"CH65*$AD144","v":0},{"$f":"CI65*$AD144","v":0},{"$f":"CJ65*$AD144","v":0},{"$f":"CK65*$AD144","v":0},{"$f":"CL65*$AD144","v":0},{"$f":"CM65*$AD144","v":0},{"$f":"CN65*$AD144","v":0},{"$f":"CO65*$AD144","v":0},{"$f":"CP65*$AD144","v":0}]
["GGFA_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D162,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E162=F162,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AE145","v":0},{"$f":"V65*$AE145","v":0},0.52263360039175455,0.52263360039175455,0.52263360039175455,0.52263360039175455,{"$f":"AA65*$AE145","v":0.52263360039175455},{"$f":"AB65*$AE145","v":0},{"$f":"AC65*$AE145","v":0},{"$f":"AD65*$AE145","v":0},{"$f":"AE65*$AE145","v":0},{"$f":"AF65*$AE145","v":0},{"$f":"AG65*$AE145","v":0},{"$f":"AH65*$AE145","v":0},{"$f":"AI65*$AE145","v":0},{"$f":"AJ65*$AE145","v":0},{"$f":"AK65*$AE145","v":0},{"$f":"AL65*$AE145","v":0},{"$f":"AM65*$AE145","v":0},{"$f":"AN65*$AE145","v":0},{"$f":"AO65*$AE145","v":0},{"$f":"AP65*$AE145","v":0},{"$f":"AQ65*$AE145","v":0},{"$f":"AR65*$AE145","v":0},{"$f":"AS65*$AE145","v":0},{"$f":"AT65*$AE145","v":0},{"$f":"AU65*$AE145","v":0},{"$f":"AV65*$AE145","v":0},{"$f":"AW65*$AE145","v":0},{"$f":"AX65*$AE145","v":0},{"$f":"AY65*$AE145","v":0},{"$f":"AZ65*$AE145","v":0},{"$f":"BA65*$AE145","v":0},{"$f":"BB65*$AE145","v":0},{"$f":"BC65*$AE145","v":0},{"$f":"BD65*$AE145","v":0},{"$f":"BE65*$AE145","v":0},{"$f":"BF65*$AE145","v":0},{"$f":"BG65*$AE145","v":0},{"$f":"BH65*$AE145","v":0},{"$f":"BI65*$AE145","v":0},{"$f":"BJ65*$AE145","v":0},{"$f":"BK65*$AE145","v":0},{"$f":"BL65*$AE145","v":0},{"$f":"BM65*$AE145","v":0},{"$f":"BN65*$AE145","v":0},{"$f":"BO65*$AE145","v":0},{"$f":"BP65*$AE145","v":0},{"$f":"BQ65*$AE145","v":0},{"$f":"BR65*$AE145","v":0},{"$f":"BS65*$AE145","v":0},{"$f":"BT65*$AE145","v":0},{"$f":"BU65*$AE145","v":0},{"$f":"BV65*$AE145","v":0},{"$f":"BW65*$AE145","v":0},{"$f":"BX65*$AE145","v":0},{"$f":"BY65*$AE145","v":0},{"$f":"BZ65*$AE145","v":0},{"$f":"CA65*$AE145","v":0},{"$f":"CB65*$AE145","v":0},{"$f":"CC65*$AE145","v":0},{"$f":"CD65*$AE145","v":0},{"$f":"CE65*$AE145","v":0},{"$f":"CF65*$AE145","v":0},{"$f":"CG65*$AE145","v":0},{"$f":"CH65*$AE145","v":0},{"$f":"CI65*$AE145","v":0},{"$f":"CJ65*$AE145","v":0},{"$f":"CK65*$AE145","v":0},{"$f":"CL65*$AE145","v":0},{"$f":"CM65*$AE145","v":0},{"$f":"CN65*$AE145","v":0},{"$f":"CO65*$AE145","v":0}]
["GGFA_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D163,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E163=F163,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AF146","v":0},{"$f":"V65*$AF146","v":0},{"$f":"W65*$AF146","v":0.56852016587614151},{"$f":"X65*$AF146","v":0.56852016587614151},{"$f":"Y65*$AF146","v":0.56852016587614151},{"$f":"Z65*$AF146","v":0.56852016587614151},0.56852016587614151,0,0,0,{"$f":"AE65*$AF146","v":0},{"$f":"AF65*$AF146","v":0},{"$f":"AG65*$AF146","v":0},{"$f":"AH65*$AF146","v":0},{"$f":"AI65*$AF146","v":0},{"$f":"AJ65*$AF146","v":0},{"$f":"AK65*$AF146","v":0},{"$f":"AL65*$AF146","v":0},{"$f":"AM65*$AF146","v":0},{"$f":"AN65*$AF146","v":0},{"$f":"AO65*$AF146","v":0},{"$f":"AP65*$AF146","v":0},{"$f":"AQ65*$AF146","v":0},{"$f":"AR65*$AF146","v":0},{"$f":"AS65*$AF146","v":0},{"$f":"AT65*$AF146","v":0},{"$f":"AU65*$AF146","v":0},{"$f":"AV65*$AF146","v":0},{"$f":"AW65*$AF146","v":0},{"$f":"AX65*$AF146","v":0},{"$f":"AY65*$AF146","v":0},{"$f":"AZ65*$AF146","v":0},{"$f":"BA65*$AF146","v":0},{"$f":"BB65*$AF146","v":0},{"$f":"BC65*$AF146","v":0},{"$f":"BD65*$AF146","v":0},{"$f":"BE65*$AF146","v":0},{"$f":"BF65*$AF146","v":0},{"$f":"BG65*$AF146","v":0},{"$f":"BH65*$AF146","v":0},{"$f":"BI65*$AF146","v":0},{"$f":"BJ65*$AF146","v":0},{"$f":"BK65*$AF146","v":0},{"$f":"BL65*$AF146","v":0},{"$f":"BM65*$AF146","v":0},{"$f":"BN65*$AF146","v":0},{"$f":"BO65*$AF146","v":0},{"$f":"BP65*$AF146","v":0},{"$f":"BQ65*$AF146","v":0},{"$f":"BR65*$AF146","v":0},{"$f":"BS65*$AF146","v":0},{"$f":"BT65*$AF146","v":0},{"$f":"BU65*$AF146","v":0},{"$f":"BV65*$AF146","v":0},{"$f":"BW65*$AF146","v":0},{"$f":"BX65*$AF146","v":0},{"$f":"BY65*$AF146","v":0},{"$f":"BZ65*$AF146","v":0},{"$f":"CA65*$AF146","v":0},{"$f":"CB65*$AF146","v":0},{"$f":"CC65*$AF146","v":0},{"$f":"CD65*$AF146","v":0},{"$f":"CE65*$AF146","v":0},{"$f":"CF65*$AF146","v":0},{"$f":"CG65*$AF146","v":0},{"$f":"CH65*$AF146","v":0},{"$f":"CI65*$AF146","v":0},{"$f":"CJ65*$AF146","v":0},{"$f":"CK65*$AF146","v":0},{"$f":"CL65*$AF146","v":0},{"$f":"CM65*$AF146","v":0},{"$f":"CN65*$AF146","v":0}]
["GGFA_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D164,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E164=F164,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AG147","v":{"$error":"#N/A"}},{"$f":"V65*$AG147","v":{"$error":"#N/A"}},{"$f":"W65*$AG147","v":{"$error":"#N/A"}},{"$f":"X65*$AG147","v":{"$error":"#N/A"}},{"$f":"Y65*$AG147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AD65*$AG147","v":{"$error":"#N/A"}},{"$f":"AE65*$AG147","v":{"$error":"#N/A"}},{"$f":"AF65*$AG147","v":{"$error":"#N/A"}},{"$f":"AG65*$AG147","v":{"$error":"#N/A"}},{"$f":"AH65*$AG147","v":{"$error":"#N/A"}},{"$f":"AI65*$AG147","v":{"$error":"#N/A"}},{"$f":"AJ65*$AG147","v":{"$error":"#N/A"}},{"$f":"AK65*$AG147","v":{"$error":"#N/A"}},{"$f":"AL65*$AG147","v":{"$error":"#N/A"}},{"$f":"AM65*$AG147","v":{"$error":"#N/A"}},{"$f":"AN65*$AG147","v":{"$error":"#N/A"}},{"$f":"AO65*$AG147","v":{"$error":"#N/A"}},{"$f":"AP65*$AG147","v":{"$error":"#N/A"}},{"$f":"AQ65*$AG147","v":{"$error":"#N/A"}},{"$f":"AR65*$AG147","v":{"$error":"#N/A"}},{"$f":"AS65*$AG147","v":{"$error":"#N/A"}},{"$f":"AT65*$AG147","v":{"$error":"#N/A"}},{"$f":"AU65*$AG147","v":{"$error":"#N/A"}},{"$f":"AV65*$AG147","v":{"$error":"#N/A"}},{"$f":"AW65*$AG147","v":{"$error":"#N/A"}},{"$f":"AX65*$AG147","v":{"$error":"#N/A"}},{"$f":"AY65*$AG147","v":{"$error":"#N/A"}},{"$f":"AZ65*$AG147","v":{"$error":"#N/A"}},{"$f":"BA65*$AG147","v":{"$error":"#N/A"}},{"$f":"BB65*$AG147","v":{"$error":"#N/A"}},{"$f":"BC65*$AG147","v":{"$error":"#N/A"}},{"$f":"BD65*$AG147","v":{"$error":"#N/A"}},{"$f":"BE65*$AG147","v":{"$error":"#N/A"}},{"$f":"BF65*$AG147","v":{"$error":"#N/A"}},{"$f":"BG65*$AG147","v":{"$error":"#N/A"}},{"$f":"BH65*$AG147","v":{"$error":"#N/A"}},{"$f":"BI65*$AG147","v":{"$error":"#N/A"}},{"$f":"BJ65*$AG147","v":{"$error":"#N/A"}},{"$f":"BK65*$AG147","v":{"$error":"#N/A"}},{"$f":"BL65*$AG147","v":{"$error":"#N/A"}},{"$f":"BM65*$AG147","v":{"$error":"#N/A"}},{"$f":"BN65*$AG147","v":{"$error":"#N/A"}},{"$f":"BO65*$AG147","v":{"$error":"#N/A"}},{"$f":"BP65*$AG147","v":{"$error":"#N/A"}},{"$f":"BQ65*$AG147","v":{"$error":"#N/A"}},{"$f":"BR65*$AG147","v":{"$error":"#N/A"}},{"$f":"BS65*$AG147","v":{"$error":"#N/A"}},{"$f":"BT65*$AG147","v":{"$error":"#N/A"}},{"$f":"BU65*$AG147","v":{"$error":"#N/A"}},{"$f":"BV65*$AG147","v":{"$error":"#N/A"}},{"$f":"BW65*$AG147","v":{"$error":"#N/A"}},{"$f":"BX65*$AG147","v":{"$error":"#N/A"}},{"$f":"BY65*$AG147","v":{"$error":"#N/A"}},{"$f":"BZ65*$AG147","v":{"$error":"#N/A"}},{"$f":"CA65*$AG147","v":{"$error":"#N/A"}},{"$f":"CB65*$AG147","v":{"$error":"#N/A"}},{"$f":"CC65*$AG147","v":{"$error":"#N/A"}},{"$f":"CD65*$AG147","v":{"$error":"#N/A"}},{"$f":"CE65*$AG147","v":{"$error":"#N/A"}},{"$f":"CF65*$AG147","v":{"$error":"#N/A"}},{"$f":"CG65*$AG147","v":{"$error":"#N/A"}},{"$f":"CH65*$AG147","v":{"$error":"#N/A"}},{"$f":"CI65*$AG147","v":{"$error":"#N/A"}},{"$f":"CJ65*$AG147","v":{"$error":"#N/A"}},{"$f":"CK65*$AG147","v":{"$error":"#N/A"}},{"$f":"CL65*$AG147","v":{"$error":"#N/A"}},{"$f":"CM65*$AG147","v":{"$error":"#N/A"}}]
["GGFA_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D165,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E165=F165,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AH148","v":{"$error":"#N/A"}},{"$f":"V65*$AH148","v":{"$error":"#N/A"}},{"$f":"W65*$AH148","v":{"$error":"#N/A"}},{"$f":"X65*$AH148","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AC65*$AH148","v":{"$error":"#N/A"}},{"$f":"AD65*$AH148","v":{"$error":"#N/A"}},{"$f":"AE65*$AH148","v":{"$error":"#N/A"}},{"$f":"AF65*$AH148","v":{"$error":"#N/A"}},{"$f":"AG65*$AH148","v":{"$error":"#N/A"}},{"$f":"AH65*$AH148","v":{"$error":"#N/A"}},{"$f":"AI65*$AH148","v":{"$error":"#N/A"}},{"$f":"AJ65*$AH148","v":{"$error":"#N/A"}},{"$f":"AK65*$AH148","v":{"$error":"#N/A"}},{"$f":"AL65*$AH148","v":{"$error":"#N/A"}},{"$f":"AM65*$AH148","v":{"$error":"#N/A"}},{"$f":"AN65*$AH148","v":{"$error":"#N/A"}},{"$f":"AO65*$AH148","v":{"$error":"#N/A"}},{"$f":"AP65*$AH148","v":{"$error":"#N/A"}},{"$f":"AQ65*$AH148","v":{"$error":"#N/A"}},{"$f":"AR65*$AH148","v":{"$error":"#N/A"}},{"$f":"AS65*$AH148","v":{"$error":"#N/A"}},{"$f":"AT65*$AH148","v":{"$error":"#N/A"}},{"$f":"AU65*$AH148","v":{"$error":"#N/A"}},{"$f":"AV65*$AH148","v":{"$error":"#N/A"}},{"$f":"AW65*$AH148","v":{"$error":"#N/A"}},{"$f":"AX65*$AH148","v":{"$error":"#N/A"}},{"$f":"AY65*$AH148","v":{"$error":"#N/A"}},{"$f":"AZ65*$AH148","v":{"$error":"#N/A"}},{"$f":"BA65*$AH148","v":{"$error":"#N/A"}},{"$f":"BB65*$AH148","v":{"$error":"#N/A"}},{"$f":"BC65*$AH148","v":{"$error":"#N/A"}},{"$f":"BD65*$AH148","v":{"$error":"#N/A"}},{"$f":"BE65*$AH148","v":{"$error":"#N/A"}},{"$f":"BF65*$AH148","v":{"$error":"#N/A"}},{"$f":"BG65*$AH148","v":{"$error":"#N/A"}},{"$f":"BH65*$AH148","v":{"$error":"#N/A"}},{"$f":"BI65*$AH148","v":{"$error":"#N/A"}},{"$f":"BJ65*$AH148","v":{"$error":"#N/A"}},{"$f":"BK65*$AH148","v":{"$error":"#N/A"}},{"$f":"BL65*$AH148","v":{"$error":"#N/A"}},{"$f":"BM65*$AH148","v":{"$error":"#N/A"}},{"$f":"BN65*$AH148","v":{"$error":"#N/A"}},{"$f":"BO65*$AH148","v":{"$error":"#N/A"}},{"$f":"BP65*$AH148","v":{"$error":"#N/A"}},{"$f":"BQ65*$AH148","v":{"$error":"#N/A"}},{"$f":"BR65*$AH148","v":{"$error":"#N/A"}},{"$f":"BS65*$AH148","v":{"$error":"#N/A"}},{"$f":"BT65*$AH148","v":{"$error":"#N/A"}},{"$f":"BU65*$AH148","v":{"$error":"#N/A"}},{"$f":"BV65*$AH148","v":{"$error":"#N/A"}},{"$f":"BW65*$AH148","v":{"$error":"#N/A"}},{"$f":"BX65*$AH148","v":{"$error":"#N/A"}},{"$f":"BY65*$AH148","v":{"$error":"#N/A"}},{"$f":"BZ65*$AH148","v":{"$error":"#N/A"}},{"$f":"CA65*$AH148","v":{"$error":"#N/A"}},{"$f":"CB65*$AH148","v":{"$error":"#N/A"}},{"$f":"CC65*$AH148","v":{"$error":"#N/A"}},{"$f":"CD65*$AH148","v":{"$error":"#N/A"}},{"$f":"CE65*$AH148","v":{"$error":"#N/A"}},{"$f":"CF65*$AH148","v":{"$error":"#N/A"}},{"$f":"CG65*$AH148","v":{"$error":"#N/A"}},{"$f":"CH65*$AH148","v":{"$error":"#N/A"}},{"$f":"CI65*$AH148","v":{"$error":"#N/A"}},{"$f":"CJ65*$AH148","v":{"$error":"#N/A"}},{"$f":"CK65*$AH148","v":{"$error":"#N/A"}},{"$f":"CL65*$AH148","v":{"$error":"#N/A"}}]
["GGFA_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D166,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E166=F166,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AI149","v":{"$error":"#N/A"}},{"$f":"V65*$AI149","v":{"$error":"#N/A"}},{"$f":"W65*$AI149","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AB65*$AI149","v":{"$error":"#N/A"}},{"$f":"AC65*$AI149","v":{"$error":"#N/A"}},{"$f":"AD65*$AI149","v":{"$error":"#N/A"}},{"$f":"AE65*$AI149","v":{"$error":"#N/A"}},{"$f":"AF65*$AI149","v":{"$error":"#N/A"}},{"$f":"AG65*$AI149","v":{"$error":"#N/A"}},{"$f":"AH65*$AI149","v":{"$error":"#N/A"}},{"$f":"AI65*$AI149","v":{"$error":"#N/A"}},{"$f":"AJ65*$AI149","v":{"$error":"#N/A"}},{"$f":"AK65*$AI149","v":{"$error":"#N/A"}},{"$f":"AL65*$AI149","v":{"$error":"#N/A"}},{"$f":"AM65*$AI149","v":{"$error":"#N/A"}},{"$f":"AN65*$AI149","v":{"$error":"#N/A"}},{"$f":"AO65*$AI149","v":{"$error":"#N/A"}},{"$f":"AP65*$AI149","v":{"$error":"#N/A"}},{"$f":"AQ65*$AI149","v":{"$error":"#N/A"}},{"$f":"AR65*$AI149","v":{"$error":"#N/A"}},{"$f":"AS65*$AI149","v":{"$error":"#N/A"}},{"$f":"AT65*$AI149","v":{"$error":"#N/A"}},{"$f":"AU65*$AI149","v":{"$error":"#N/A"}},{"$f":"AV65*$AI149","v":{"$error":"#N/A"}},{"$f":"AW65*$AI149","v":{"$error":"#N/A"}},{"$f":"AX65*$AI149","v":{"$error":"#N/A"}},{"$f":"AY65*$AI149","v":{"$error":"#N/A"}},{"$f":"AZ65*$AI149","v":{"$error":"#N/A"}},{"$f":"BA65*$AI149","v":{"$error":"#N/A"}},{"$f":"BB65*$AI149","v":{"$error":"#N/A"}},{"$f":"BC65*$AI149","v":{"$error":"#N/A"}},{"$f":"BD65*$AI149","v":{"$error":"#N/A"}},{"$f":"BE65*$AI149","v":{"$error":"#N/A"}},{"$f":"BF65*$AI149","v":{"$error":"#N/A"}},{"$f":"BG65*$AI149","v":{"$error":"#N/A"}},{"$f":"BH65*$AI149","v":{"$error":"#N/A"}},{"$f":"BI65*$AI149","v":{"$error":"#N/A"}},{"$f":"BJ65*$AI149","v":{"$error":"#N/A"}},{"$f":"BK65*$AI149","v":{"$error":"#N/A"}},{"$f":"BL65*$AI149","v":{"$error":"#N/A"}},{"$f":"BM65*$AI149","v":{"$error":"#N/A"}},{"$f":"BN65*$AI149","v":{"$error":"#N/A"}},{"$f":"BO65*$AI149","v":{"$error":"#N/A"}},{"$f":"BP65*$AI149","v":{"$error":"#N/A"}},{"$f":"BQ65*$AI149","v":{"$error":"#N/A"}},{"$f":"BR65*$AI149","v":{"$error":"#N/A"}},{"$f":"BS65*$AI149","v":{"$error":"#N/A"}},{"$f":"BT65*$AI149","v":{"$error":"#N/A"}},{"$f":"BU65*$AI149","v":{"$error":"#N/A"}},{"$f":"BV65*$AI149","v":{"$error":"#N/A"}},{"$f":"BW65*$AI149","v":{"$error":"#N/A"}},{"$f":"BX65*$AI149","v":{"$error":"#N/A"}},{"$f":"BY65*$AI149","v":{"$error":"#N/A"}},{"$f":"BZ65*$AI149","v":{"$error":"#N/A"}},{"$f":"CA65*$AI149","v":{"$error":"#N/A"}},{"$f":"CB65*$AI149","v":{"$error":"#N/A"}},{"$f":"CC65*$AI149","v":{"$error":"#N/A"}},{"$f":"CD65*$AI149","v":{"$error":"#N/A"}},{"$f":"CE65*$AI149","v":{"$error":"#N/A"}},{"$f":"CF65*$AI149","v":{"$error":"#N/A"}},{"$f":"CG65*$AI149","v":{"$error":"#N/A"}},{"$f":"CH65*$AI149","v":{"$error":"#N/A"}},{"$f":"CI65*$AI149","v":{"$error":"#N/A"}},{"$f":"CJ65*$AI149","v":{"$error":"#N/A"}},{"$f":"CK65*$AI149","v":{"$error":"#N/A"}}]
["GGFA_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D167,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E167=F167,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65*$AJ150","v":{"$error":"#N/A"}},{"$f":"V65*$AJ150","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AA65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AB65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AC65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AD65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AE65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AF65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AG65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AH65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AI65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AJ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AK65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AL65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AM65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AN65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AO65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AP65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AQ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AR65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AS65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AT65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AU65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AV65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AW65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AX65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AY65*$AJ150","v":{"$error":"#N/A"}},{"$f":"AZ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BA65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BB65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BC65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BD65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BE65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BF65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BG65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BH65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BI65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BJ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BK65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BL65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BM65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BN65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BO65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BP65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BQ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BR65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BS65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BT65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BU65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BV65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BW65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BX65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BY65*$AJ150","v":{"$error":"#N/A"}},{"$f":"BZ65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CA65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CB65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CC65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CD65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CE65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CF65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CG65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CH65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CI65*$AJ150","v":{"$error":"#N/A"}},{"$f":"CJ65*$AJ150","v":{"$error":"#N/A"}}]
[null,null,{"$f":"COUNTIF(D$1:D168,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest"]
["GGEI_7_0",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D169,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D169","v":2023},{"$f":"G169+E169","v":2024},{"$f":"G169+F169","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E152=F152,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,{"$f":"U67*U135","v":0},{"$f":"V67*IF($O169=1,U135,AVERAGE(U135,V135))","v":0},{"$f":"W67*IF($O169=1,V135,AVERAGE(V135,W135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI67*IF($O169=1,CH135,AVERAGE(CH135,CI135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_1",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D170,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,2025,2030,{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E153=F153,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,{"$f":"V68*V136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D171,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E154=F154,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,{"$f":"W69*W137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D172,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E155=F155,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,{"$f":"X70*X138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D173,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E156=F156,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,{"$f":"Y71*Y139","v":0},0,0,{"$f":"AB71*IF($O173=1,AA139,AVERAGE(AA139,AB139))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D174,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E157=F157,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,{"$f":"Z72*Z140","v":0},{"$f":"AA72*IF($O174=1,Z140,AVERAGE(Z140,AA140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D175,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E158=F158,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,{"$f":"AA73*AA141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D176,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E159=F159,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,{"$f":"AB74*AB142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D177,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E160=F160,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC75*AC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW75*IF($O177=1,BV143,AVERAGE(BV143,BW143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D178,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E161=F161,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD76*AD144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ76*IF($O178=1,AP144,AVERAGE(AP144,AQ144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D179,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E162=F162,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE77*AE145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D180,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E163=F163,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF78*AF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEI_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D181,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E164=F164,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79*AG147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D182,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E165=F165,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH80*AH148","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BB80*IF($O182=1,BA148,AVERAGE(BA148,BB148))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D183,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E166=F166,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI81*AI149","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ81*IF($O183=1,AP149,AVERAGE(AP149,AQ149))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D184,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E167=F167,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"GGEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ82*AJ150","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"COUNTIF(D$1:D185,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution to effective interest rate"]
["EFF_IR_7_0",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D186,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D186","v":2023},{"$f":"G186+E186","v":2024},{"$f":"G186+F186","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E152=F152,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR","This is the contribution to the effective interest rate for this currency denomination of debt (e.g. applicable interest rate x this instrument's share of debt in this currency denomination). It is used for the purposes of calibrating the stress tests.",null,null,{"$f":"IF(U203=0,0,U67*U203/(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(V203=0,0,V67*V203/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(W203=0,0,W67*W203/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(X203=0,0,X67*X203/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(Y203=0,0,Y67*Y203/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(Z203=0,0,Z67*Z203/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AA203=0,0,AA67*AA203/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AB203=0,0,AB67*AB203/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AC203=0,0,AC67*AC203/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AD203=0,0,AD67*AD203/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AE203=0,0,AE67*AE203/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AF203=0,0,AF67*AF203/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AG203=0,0,AG67*AG203/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AH203=0,0,AH67*AH203/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AI203=0,0,AI67*AI203/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AJ203=0,0,AJ67*AJ203/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AK203=0,0,AK67*AK203/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AL203=0,0,AL67*AL203/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AM203=0,0,AM67*AM203/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AN203=0,0,AN67*AN203/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AO203=0,0,AO67*AO203/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AP203=0,0,AP67*AP203/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AQ203=0,0,AQ67*AQ203/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AR203=0,0,AR67*AR203/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AS203=0,0,AS67*AS203/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AT203=0,0,AT67*AT203/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AU203=0,0,AU67*AU203/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AV203=0,0,AV67*AV203/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AW203=0,0,AW67*AW203/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AX203=0,0,AX67*AX203/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AY203=0,0,AY67*AY203/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(AZ203=0,0,AZ67*AZ203/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BA203=0,0,BA67*BA203/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BB203=0,0,BB67*BB203/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BC203=0,0,BC67*BC203/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BD203=0,0,BD67*BD203/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BE203=0,0,BE67*BE203/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BF203=0,0,BF67*BF203/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BG203=0,0,BG67*BG203/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BH203=0,0,BH67*BH203/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BI203=0,0,BI67*BI203/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BJ203=0,0,BJ67*BJ203/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BK203=0,0,BK67*BK203/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BL203=0,0,BL67*BL203/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BM203=0,0,BM67*BM203/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BN203=0,0,BN67*BN203/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BO203=0,0,BO67*BO203/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BP203=0,0,BP67*BP203/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BQ203=0,0,BQ67*BQ203/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BR203=0,0,BR67*BR203/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BS203=0,0,BS67*BS203/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BT203=0,0,BT67*BT203/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BU203=0,0,BU67*BU203/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BV203=0,0,BV67*BV203/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BW203=0,0,BW67*BW203/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BX203=0,0,BX67*BX203/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BY203=0,0,BY67*BY203/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(BZ203=0,0,BZ67*BZ203/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CA203=0,0,CA67*CA203/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CB203=0,0,CB67*CB203/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CC203=0,0,CC67*CC203/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CD203=0,0,CD67*CD203/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CE203=0,0,CE67*CE203/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CF203=0,0,CF67*CF203/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CG203=0,0,CG67*CG203/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CH203=0,0,CH67*CH203/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CI203=0,0,CI67*CI203/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CJ203=0,0,CJ67*CJ203/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CK203=0,0,CK67*CK203/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CL203=0,0,CL67*CL203/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CM203=0,0,CM67*CM203/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CN203=0,0,CN67*CN203/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CO203=0,0,CO67*CO203/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CP203=0,0,CP67*CP203/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CQ203=0,0,CQ67*CQ203/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CR203=0,0,CR67*CR203/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CS203=0,0,CS67*CS203/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CT203=0,0,CT67*CT203/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CU203=0,0,CU67*CU203/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CV203=0,0,CV67*CV203/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CW203=0,0,CW67*CW203/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CX203=0,0,CX67*CX203/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0},{"$f":"IF(CY203=0,0,CY67*CY203/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G186,IdentFin!$K:$K,\"=\"&$K186)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G186,ResidFin!$K:$K,\"=\"&$K186)))","v":0}]
["EFF_IR_7_1",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D187,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,2025,2030,{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E153=F153,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,{"$f":"IF(V204=0,0,V68*V204/(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(W204=0,0,W68*W204/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(X204=0,0,X68*X204/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(Y204=0,0,Y68*Y204/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(Z204=0,0,Z68*Z204/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AA204=0,0,AA68*AA204/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AB204=0,0,AB68*AB204/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AC204=0,0,AC68*AC204/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AD204=0,0,AD68*AD204/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AE204=0,0,AE68*AE204/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AF204=0,0,AF68*AF204/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AG204=0,0,AG68*AG204/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AH204=0,0,AH68*AH204/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AI204=0,0,AI68*AI204/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AJ204=0,0,AJ68*AJ204/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AK204=0,0,AK68*AK204/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AL204=0,0,AL68*AL204/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AM204=0,0,AM68*AM204/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AN204=0,0,AN68*AN204/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AO204=0,0,AO68*AO204/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AP204=0,0,AP68*AP204/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AQ204=0,0,AQ68*AQ204/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AR204=0,0,AR68*AR204/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AS204=0,0,AS68*AS204/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AT204=0,0,AT68*AT204/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AU204=0,0,AU68*AU204/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AV204=0,0,AV68*AV204/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AW204=0,0,AW68*AW204/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AX204=0,0,AX68*AX204/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AY204=0,0,AY68*AY204/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(AZ204=0,0,AZ68*AZ204/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BA204=0,0,BA68*BA204/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BB204=0,0,BB68*BB204/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BC204=0,0,BC68*BC204/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BD204=0,0,BD68*BD204/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BE204=0,0,BE68*BE204/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BF204=0,0,BF68*BF204/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BG204=0,0,BG68*BG204/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BH204=0,0,BH68*BH204/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BI204=0,0,BI68*BI204/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BJ204=0,0,BJ68*BJ204/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BK204=0,0,BK68*BK204/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BL204=0,0,BL68*BL204/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BM204=0,0,BM68*BM204/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BN204=0,0,BN68*BN204/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BO204=0,0,BO68*BO204/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BP204=0,0,BP68*BP204/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BQ204=0,0,BQ68*BQ204/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BR204=0,0,BR68*BR204/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BS204=0,0,BS68*BS204/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BT204=0,0,BT68*BT204/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BU204=0,0,BU68*BU204/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BV204=0,0,BV68*BV204/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BW204=0,0,BW68*BW204/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BX204=0,0,BX68*BX204/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BY204=0,0,BY68*BY204/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(BZ204=0,0,BZ68*BZ204/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CA204=0,0,CA68*CA204/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CB204=0,0,CB68*CB204/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CC204=0,0,CC68*CC204/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CD204=0,0,CD68*CD204/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CE204=0,0,CE68*CE204/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CF204=0,0,CF68*CF204/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CG204=0,0,CG68*CG204/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CH204=0,0,CH68*CH204/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CI204=0,0,CI68*CI204/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CJ204=0,0,CJ68*CJ204/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CK204=0,0,CK68*CK204/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CL204=0,0,CL68*CL204/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CM204=0,0,CM68*CM204/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CN204=0,0,CN68*CN204/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CO204=0,0,CO68*CO204/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CP204=0,0,CP68*CP204/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CQ204=0,0,CQ68*CQ204/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CR204=0,0,CR68*CR204/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CS204=0,0,CS68*CS204/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CT204=0,0,CT68*CT204/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CU204=0,0,CU68*CU204/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CV204=0,0,CV68*CV204/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CW204=0,0,CW68*CW204/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CX204=0,0,CX68*CX204/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0},{"$f":"IF(CY204=0,0,CY68*CY204/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G187,IdentFin!$K:$K,\"=\"&$K187)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G187,ResidFin!$K:$K,\"=\"&$K187)))","v":0}]
["EFF_IR_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D188,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E154=F154,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,{"$f":"IF(W205=0,0,W69*W205/(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(X205=0,0,X69*X205/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(Y205=0,0,Y69*Y205/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(Z205=0,0,Z69*Z205/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AA205=0,0,AA69*AA205/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AB205=0,0,AB69*AB205/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AC205=0,0,AC69*AC205/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AD205=0,0,AD69*AD205/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AE205=0,0,AE69*AE205/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AF205=0,0,AF69*AF205/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AG205=0,0,AG69*AG205/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AH205=0,0,AH69*AH205/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AI205=0,0,AI69*AI205/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AJ205=0,0,AJ69*AJ205/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AK205=0,0,AK69*AK205/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AL205=0,0,AL69*AL205/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AM205=0,0,AM69*AM205/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AN205=0,0,AN69*AN205/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AO205=0,0,AO69*AO205/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AP205=0,0,AP69*AP205/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AQ205=0,0,AQ69*AQ205/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AR205=0,0,AR69*AR205/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AS205=0,0,AS69*AS205/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AT205=0,0,AT69*AT205/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AU205=0,0,AU69*AU205/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AV205=0,0,AV69*AV205/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AW205=0,0,AW69*AW205/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AX205=0,0,AX69*AX205/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AY205=0,0,AY69*AY205/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(AZ205=0,0,AZ69*AZ205/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BA205=0,0,BA69*BA205/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BB205=0,0,BB69*BB205/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BC205=0,0,BC69*BC205/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BD205=0,0,BD69*BD205/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BE205=0,0,BE69*BE205/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BF205=0,0,BF69*BF205/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BG205=0,0,BG69*BG205/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BH205=0,0,BH69*BH205/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BI205=0,0,BI69*BI205/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BJ205=0,0,BJ69*BJ205/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BK205=0,0,BK69*BK205/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BL205=0,0,BL69*BL205/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BM205=0,0,BM69*BM205/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BN205=0,0,BN69*BN205/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BO205=0,0,BO69*BO205/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BP205=0,0,BP69*BP205/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BQ205=0,0,BQ69*BQ205/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BR205=0,0,BR69*BR205/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BS205=0,0,BS69*BS205/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BT205=0,0,BT69*BT205/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BU205=0,0,BU69*BU205/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BV205=0,0,BV69*BV205/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BW205=0,0,BW69*BW205/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BX205=0,0,BX69*BX205/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BY205=0,0,BY69*BY205/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(BZ205=0,0,BZ69*BZ205/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CA205=0,0,CA69*CA205/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CB205=0,0,CB69*CB205/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CC205=0,0,CC69*CC205/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CD205=0,0,CD69*CD205/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CE205=0,0,CE69*CE205/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CF205=0,0,CF69*CF205/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CG205=0,0,CG69*CG205/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CH205=0,0,CH69*CH205/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CI205=0,0,CI69*CI205/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CJ205=0,0,CJ69*CJ205/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CK205=0,0,CK69*CK205/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CL205=0,0,CL69*CL205/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CM205=0,0,CM69*CM205/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CN205=0,0,CN69*CN205/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CO205=0,0,CO69*CO205/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CP205=0,0,CP69*CP205/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CQ205=0,0,CQ69*CQ205/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CR205=0,0,CR69*CR205/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CS205=0,0,CS69*CS205/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CT205=0,0,CT69*CT205/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CU205=0,0,CU69*CU205/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CV205=0,0,CV69*CV205/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CW205=0,0,CW69*CW205/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CX205=0,0,CX69*CX205/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0},{"$f":"IF(CY205=0,0,CY69*CY205/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G188,IdentFin!$K:$K,\"=\"&$K188)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G188,ResidFin!$K:$K,\"=\"&$K188)))","v":0}]
["EFF_IR_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D189,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E155=F155,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,{"$f":"IF(X206=0,0,X70*X206/(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(Y206=0,0,Y70*Y206/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(Z206=0,0,Z70*Z206/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AA206=0,0,AA70*AA206/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AB206=0,0,AB70*AB206/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AC206=0,0,AC70*AC206/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AD206=0,0,AD70*AD206/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AE206=0,0,AE70*AE206/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AF206=0,0,AF70*AF206/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AG206=0,0,AG70*AG206/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AH206=0,0,AH70*AH206/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AI206=0,0,AI70*AI206/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AJ206=0,0,AJ70*AJ206/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AK206=0,0,AK70*AK206/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AL206=0,0,AL70*AL206/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AM206=0,0,AM70*AM206/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AN206=0,0,AN70*AN206/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AO206=0,0,AO70*AO206/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AP206=0,0,AP70*AP206/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AQ206=0,0,AQ70*AQ206/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AR206=0,0,AR70*AR206/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AS206=0,0,AS70*AS206/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AT206=0,0,AT70*AT206/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AU206=0,0,AU70*AU206/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AV206=0,0,AV70*AV206/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AW206=0,0,AW70*AW206/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AX206=0,0,AX70*AX206/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AY206=0,0,AY70*AY206/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(AZ206=0,0,AZ70*AZ206/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BA206=0,0,BA70*BA206/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BB206=0,0,BB70*BB206/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BC206=0,0,BC70*BC206/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BD206=0,0,BD70*BD206/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BE206=0,0,BE70*BE206/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BF206=0,0,BF70*BF206/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BG206=0,0,BG70*BG206/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BH206=0,0,BH70*BH206/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BI206=0,0,BI70*BI206/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BJ206=0,0,BJ70*BJ206/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BK206=0,0,BK70*BK206/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BL206=0,0,BL70*BL206/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BM206=0,0,BM70*BM206/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BN206=0,0,BN70*BN206/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BO206=0,0,BO70*BO206/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BP206=0,0,BP70*BP206/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BQ206=0,0,BQ70*BQ206/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BR206=0,0,BR70*BR206/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BS206=0,0,BS70*BS206/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BT206=0,0,BT70*BT206/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BU206=0,0,BU70*BU206/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BV206=0,0,BV70*BV206/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BW206=0,0,BW70*BW206/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BX206=0,0,BX70*BX206/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BY206=0,0,BY70*BY206/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(BZ206=0,0,BZ70*BZ206/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CA206=0,0,CA70*CA206/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CB206=0,0,CB70*CB206/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CC206=0,0,CC70*CC206/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CD206=0,0,CD70*CD206/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CE206=0,0,CE70*CE206/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CF206=0,0,CF70*CF206/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CG206=0,0,CG70*CG206/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CH206=0,0,CH70*CH206/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CI206=0,0,CI70*CI206/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CJ206=0,0,CJ70*CJ206/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CK206=0,0,CK70*CK206/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CL206=0,0,CL70*CL206/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CM206=0,0,CM70*CM206/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CN206=0,0,CN70*CN206/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CO206=0,0,CO70*CO206/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CP206=0,0,CP70*CP206/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CQ206=0,0,CQ70*CQ206/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CR206=0,0,CR70*CR206/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CS206=0,0,CS70*CS206/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CT206=0,0,CT70*CT206/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CU206=0,0,CU70*CU206/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CV206=0,0,CV70*CV206/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CW206=0,0,CW70*CW206/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CX206=0,0,CX70*CX206/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0},{"$f":"IF(CY206=0,0,CY70*CY206/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G189,IdentFin!$K:$K,\"=\"&$K189)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G189,ResidFin!$K:$K,\"=\"&$K189)))","v":0}]
["EFF_IR_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D190,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E156=F156,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,{"$f":"IF(Y207=0,0,Y71*Y207/(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(Z207=0,0,Z71*Z207/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AA207=0,0,AA71*AA207/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AB207=0,0,AB71*AB207/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AC207=0,0,AC71*AC207/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AD207=0,0,AD71*AD207/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AE207=0,0,AE71*AE207/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AF207=0,0,AF71*AF207/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AG207=0,0,AG71*AG207/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AH207=0,0,AH71*AH207/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AI207=0,0,AI71*AI207/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AJ207=0,0,AJ71*AJ207/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AK207=0,0,AK71*AK207/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AL207=0,0,AL71*AL207/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AM207=0,0,AM71*AM207/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AN207=0,0,AN71*AN207/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AO207=0,0,AO71*AO207/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AP207=0,0,AP71*AP207/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AQ207=0,0,AQ71*AQ207/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AR207=0,0,AR71*AR207/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AS207=0,0,AS71*AS207/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AT207=0,0,AT71*AT207/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AU207=0,0,AU71*AU207/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AV207=0,0,AV71*AV207/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AW207=0,0,AW71*AW207/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AX207=0,0,AX71*AX207/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AY207=0,0,AY71*AY207/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(AZ207=0,0,AZ71*AZ207/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BA207=0,0,BA71*BA207/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BB207=0,0,BB71*BB207/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BC207=0,0,BC71*BC207/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BD207=0,0,BD71*BD207/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BE207=0,0,BE71*BE207/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BF207=0,0,BF71*BF207/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BG207=0,0,BG71*BG207/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BH207=0,0,BH71*BH207/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BI207=0,0,BI71*BI207/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BJ207=0,0,BJ71*BJ207/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BK207=0,0,BK71*BK207/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BL207=0,0,BL71*BL207/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BM207=0,0,BM71*BM207/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BN207=0,0,BN71*BN207/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BO207=0,0,BO71*BO207/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BP207=0,0,BP71*BP207/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BQ207=0,0,BQ71*BQ207/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BR207=0,0,BR71*BR207/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BS207=0,0,BS71*BS207/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BT207=0,0,BT71*BT207/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BU207=0,0,BU71*BU207/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BV207=0,0,BV71*BV207/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BW207=0,0,BW71*BW207/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BX207=0,0,BX71*BX207/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BY207=0,0,BY71*BY207/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(BZ207=0,0,BZ71*BZ207/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CA207=0,0,CA71*CA207/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CB207=0,0,CB71*CB207/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CC207=0,0,CC71*CC207/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CD207=0,0,CD71*CD207/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CE207=0,0,CE71*CE207/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CF207=0,0,CF71*CF207/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CG207=0,0,CG71*CG207/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CH207=0,0,CH71*CH207/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CI207=0,0,CI71*CI207/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CJ207=0,0,CJ71*CJ207/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CK207=0,0,CK71*CK207/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CL207=0,0,CL71*CL207/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CM207=0,0,CM71*CM207/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CN207=0,0,CN71*CN207/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CO207=0,0,CO71*CO207/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CP207=0,0,CP71*CP207/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CQ207=0,0,CQ71*CQ207/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CR207=0,0,CR71*CR207/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CS207=0,0,CS71*CS207/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CT207=0,0,CT71*CT207/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CU207=0,0,CU71*CU207/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CV207=0,0,CV71*CV207/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CW207=0,0,CW71*CW207/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CX207=0,0,CX71*CX207/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0},{"$f":"IF(CY207=0,0,CY71*CY207/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G190,IdentFin!$K:$K,\"=\"&$K190)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G190,ResidFin!$K:$K,\"=\"&$K190)))","v":0}]
["EFF_IR_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D191,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E157=F157,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,{"$f":"IF(Z208=0,0,Z72*Z208/(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AA208=0,0,AA72*AA208/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AB208=0,0,AB72*AB208/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AC208=0,0,AC72*AC208/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AD208=0,0,AD72*AD208/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AE208=0,0,AE72*AE208/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AF208=0,0,AF72*AF208/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AG208=0,0,AG72*AG208/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AH208=0,0,AH72*AH208/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AI208=0,0,AI72*AI208/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AJ208=0,0,AJ72*AJ208/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AK208=0,0,AK72*AK208/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AL208=0,0,AL72*AL208/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AM208=0,0,AM72*AM208/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AN208=0,0,AN72*AN208/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AO208=0,0,AO72*AO208/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AP208=0,0,AP72*AP208/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AQ208=0,0,AQ72*AQ208/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AR208=0,0,AR72*AR208/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AS208=0,0,AS72*AS208/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AT208=0,0,AT72*AT208/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AU208=0,0,AU72*AU208/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AV208=0,0,AV72*AV208/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AW208=0,0,AW72*AW208/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AX208=0,0,AX72*AX208/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AY208=0,0,AY72*AY208/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(AZ208=0,0,AZ72*AZ208/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BA208=0,0,BA72*BA208/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BB208=0,0,BB72*BB208/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BC208=0,0,BC72*BC208/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BD208=0,0,BD72*BD208/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BE208=0,0,BE72*BE208/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BF208=0,0,BF72*BF208/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BG208=0,0,BG72*BG208/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BH208=0,0,BH72*BH208/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BI208=0,0,BI72*BI208/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BJ208=0,0,BJ72*BJ208/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BK208=0,0,BK72*BK208/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BL208=0,0,BL72*BL208/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BM208=0,0,BM72*BM208/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BN208=0,0,BN72*BN208/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BO208=0,0,BO72*BO208/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BP208=0,0,BP72*BP208/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BQ208=0,0,BQ72*BQ208/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BR208=0,0,BR72*BR208/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BS208=0,0,BS72*BS208/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BT208=0,0,BT72*BT208/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BU208=0,0,BU72*BU208/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BV208=0,0,BV72*BV208/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BW208=0,0,BW72*BW208/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BX208=0,0,BX72*BX208/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BY208=0,0,BY72*BY208/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(BZ208=0,0,BZ72*BZ208/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CA208=0,0,CA72*CA208/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CB208=0,0,CB72*CB208/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CC208=0,0,CC72*CC208/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CD208=0,0,CD72*CD208/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CE208=0,0,CE72*CE208/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CF208=0,0,CF72*CF208/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CG208=0,0,CG72*CG208/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CH208=0,0,CH72*CH208/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CI208=0,0,CI72*CI208/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CJ208=0,0,CJ72*CJ208/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CK208=0,0,CK72*CK208/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CL208=0,0,CL72*CL208/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CM208=0,0,CM72*CM208/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CN208=0,0,CN72*CN208/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CO208=0,0,CO72*CO208/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CP208=0,0,CP72*CP208/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CQ208=0,0,CQ72*CQ208/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CR208=0,0,CR72*CR208/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CS208=0,0,CS72*CS208/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CT208=0,0,CT72*CT208/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CU208=0,0,CU72*CU208/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CV208=0,0,CV72*CV208/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CW208=0,0,CW72*CW208/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CX208=0,0,CX72*CX208/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0},{"$f":"IF(CY208=0,0,CY72*CY208/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G191,IdentFin!$K:$K,\"=\"&$K191)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G191,ResidFin!$K:$K,\"=\"&$K191)))","v":0}]
["EFF_IR_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D192,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E158=F158,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,{"$f":"IF(AA209=0,0,AA73*AA209/(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AB209=0,0,AB73*AB209/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AC209=0,0,AC73*AC209/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AD209=0,0,AD73*AD209/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AE209=0,0,AE73*AE209/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AF209=0,0,AF73*AF209/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AG209=0,0,AG73*AG209/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AH209=0,0,AH73*AH209/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AI209=0,0,AI73*AI209/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AJ209=0,0,AJ73*AJ209/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AK209=0,0,AK73*AK209/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AL209=0,0,AL73*AL209/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AM209=0,0,AM73*AM209/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AN209=0,0,AN73*AN209/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AO209=0,0,AO73*AO209/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AP209=0,0,AP73*AP209/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AQ209=0,0,AQ73*AQ209/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AR209=0,0,AR73*AR209/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AS209=0,0,AS73*AS209/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AT209=0,0,AT73*AT209/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AU209=0,0,AU73*AU209/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AV209=0,0,AV73*AV209/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AW209=0,0,AW73*AW209/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AX209=0,0,AX73*AX209/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AY209=0,0,AY73*AY209/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(AZ209=0,0,AZ73*AZ209/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BA209=0,0,BA73*BA209/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BB209=0,0,BB73*BB209/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BC209=0,0,BC73*BC209/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BD209=0,0,BD73*BD209/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BE209=0,0,BE73*BE209/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BF209=0,0,BF73*BF209/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BG209=0,0,BG73*BG209/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BH209=0,0,BH73*BH209/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BI209=0,0,BI73*BI209/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BJ209=0,0,BJ73*BJ209/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BK209=0,0,BK73*BK209/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BL209=0,0,BL73*BL209/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BM209=0,0,BM73*BM209/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BN209=0,0,BN73*BN209/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BO209=0,0,BO73*BO209/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BP209=0,0,BP73*BP209/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BQ209=0,0,BQ73*BQ209/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BR209=0,0,BR73*BR209/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BS209=0,0,BS73*BS209/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BT209=0,0,BT73*BT209/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BU209=0,0,BU73*BU209/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BV209=0,0,BV73*BV209/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BW209=0,0,BW73*BW209/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BX209=0,0,BX73*BX209/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BY209=0,0,BY73*BY209/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(BZ209=0,0,BZ73*BZ209/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CA209=0,0,CA73*CA209/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CB209=0,0,CB73*CB209/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CC209=0,0,CC73*CC209/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CD209=0,0,CD73*CD209/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CE209=0,0,CE73*CE209/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CF209=0,0,CF73*CF209/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CG209=0,0,CG73*CG209/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CH209=0,0,CH73*CH209/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CI209=0,0,CI73*CI209/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CJ209=0,0,CJ73*CJ209/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CK209=0,0,CK73*CK209/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CL209=0,0,CL73*CL209/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CM209=0,0,CM73*CM209/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CN209=0,0,CN73*CN209/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CO209=0,0,CO73*CO209/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CP209=0,0,CP73*CP209/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CQ209=0,0,CQ73*CQ209/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CR209=0,0,CR73*CR209/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CS209=0,0,CS73*CS209/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CT209=0,0,CT73*CT209/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CU209=0,0,CU73*CU209/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CV209=0,0,CV73*CV209/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CW209=0,0,CW73*CW209/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CX209=0,0,CX73*CX209/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0},{"$f":"IF(CY209=0,0,CY73*CY209/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G192,IdentFin!$K:$K,\"=\"&$K192)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G192,ResidFin!$K:$K,\"=\"&$K192)))","v":0}]
["EFF_IR_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D193,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E159=F159,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB210=0,0,AB74*AB210/(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AC210=0,0,AC74*AC210/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AD210=0,0,AD74*AD210/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AE210=0,0,AE74*AE210/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AF210=0,0,AF74*AF210/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AG210=0,0,AG74*AG210/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AH210=0,0,AH74*AH210/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AI210=0,0,AI74*AI210/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AJ210=0,0,AJ74*AJ210/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AK210=0,0,AK74*AK210/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AL210=0,0,AL74*AL210/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AM210=0,0,AM74*AM210/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AN210=0,0,AN74*AN210/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AO210=0,0,AO74*AO210/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AP210=0,0,AP74*AP210/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AQ210=0,0,AQ74*AQ210/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AR210=0,0,AR74*AR210/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AS210=0,0,AS74*AS210/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AT210=0,0,AT74*AT210/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AU210=0,0,AU74*AU210/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AV210=0,0,AV74*AV210/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AW210=0,0,AW74*AW210/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AX210=0,0,AX74*AX210/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AY210=0,0,AY74*AY210/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(AZ210=0,0,AZ74*AZ210/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BA210=0,0,BA74*BA210/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BB210=0,0,BB74*BB210/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BC210=0,0,BC74*BC210/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BD210=0,0,BD74*BD210/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BE210=0,0,BE74*BE210/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BF210=0,0,BF74*BF210/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BG210=0,0,BG74*BG210/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BH210=0,0,BH74*BH210/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BI210=0,0,BI74*BI210/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BJ210=0,0,BJ74*BJ210/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BK210=0,0,BK74*BK210/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BL210=0,0,BL74*BL210/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BM210=0,0,BM74*BM210/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BN210=0,0,BN74*BN210/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BO210=0,0,BO74*BO210/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BP210=0,0,BP74*BP210/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BQ210=0,0,BQ74*BQ210/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BR210=0,0,BR74*BR210/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BS210=0,0,BS74*BS210/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BT210=0,0,BT74*BT210/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BU210=0,0,BU74*BU210/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BV210=0,0,BV74*BV210/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BW210=0,0,BW74*BW210/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BX210=0,0,BX74*BX210/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BY210=0,0,BY74*BY210/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(BZ210=0,0,BZ74*BZ210/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CA210=0,0,CA74*CA210/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CB210=0,0,CB74*CB210/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CC210=0,0,CC74*CC210/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CD210=0,0,CD74*CD210/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CE210=0,0,CE74*CE210/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CF210=0,0,CF74*CF210/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CG210=0,0,CG74*CG210/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CH210=0,0,CH74*CH210/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CI210=0,0,CI74*CI210/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CJ210=0,0,CJ74*CJ210/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CK210=0,0,CK74*CK210/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CL210=0,0,CL74*CL210/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CM210=0,0,CM74*CM210/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CN210=0,0,CN74*CN210/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CO210=0,0,CO74*CO210/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CP210=0,0,CP74*CP210/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CQ210=0,0,CQ74*CQ210/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CR210=0,0,CR74*CR210/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CS210=0,0,CS74*CS210/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CT210=0,0,CT74*CT210/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CU210=0,0,CU74*CU210/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CV210=0,0,CV74*CV210/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CW210=0,0,CW74*CW210/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CX210=0,0,CX74*CX210/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0},{"$f":"IF(CY210=0,0,CY74*CY210/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G193,IdentFin!$K:$K,\"=\"&$K193)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G193,ResidFin!$K:$K,\"=\"&$K193)))","v":0}]
["EFF_IR_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D194,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E160=F160,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC211=0,0,AC75*AC211/(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AD211=0,0,AD75*AD211/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AE211=0,0,AE75*AE211/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AF211=0,0,AF75*AF211/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AG211=0,0,AG75*AG211/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AH211=0,0,AH75*AH211/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AI211=0,0,AI75*AI211/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AJ211=0,0,AJ75*AJ211/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AK211=0,0,AK75*AK211/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AL211=0,0,AL75*AL211/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AM211=0,0,AM75*AM211/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AN211=0,0,AN75*AN211/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AO211=0,0,AO75*AO211/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AP211=0,0,AP75*AP211/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AQ211=0,0,AQ75*AQ211/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AR211=0,0,AR75*AR211/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AS211=0,0,AS75*AS211/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AT211=0,0,AT75*AT211/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AU211=0,0,AU75*AU211/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AV211=0,0,AV75*AV211/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AW211=0,0,AW75*AW211/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AX211=0,0,AX75*AX211/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AY211=0,0,AY75*AY211/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(AZ211=0,0,AZ75*AZ211/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BA211=0,0,BA75*BA211/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BB211=0,0,BB75*BB211/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BC211=0,0,BC75*BC211/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BD211=0,0,BD75*BD211/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BE211=0,0,BE75*BE211/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BF211=0,0,BF75*BF211/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BG211=0,0,BG75*BG211/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BH211=0,0,BH75*BH211/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BI211=0,0,BI75*BI211/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BJ211=0,0,BJ75*BJ211/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BK211=0,0,BK75*BK211/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BL211=0,0,BL75*BL211/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BM211=0,0,BM75*BM211/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BN211=0,0,BN75*BN211/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BO211=0,0,BO75*BO211/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BP211=0,0,BP75*BP211/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BQ211=0,0,BQ75*BQ211/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BR211=0,0,BR75*BR211/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BS211=0,0,BS75*BS211/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BT211=0,0,BT75*BT211/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BU211=0,0,BU75*BU211/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BV211=0,0,BV75*BV211/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BW211=0,0,BW75*BW211/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BX211=0,0,BX75*BX211/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BY211=0,0,BY75*BY211/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(BZ211=0,0,BZ75*BZ211/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CA211=0,0,CA75*CA211/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CB211=0,0,CB75*CB211/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CC211=0,0,CC75*CC211/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CD211=0,0,CD75*CD211/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CE211=0,0,CE75*CE211/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CF211=0,0,CF75*CF211/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CG211=0,0,CG75*CG211/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CH211=0,0,CH75*CH211/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CI211=0,0,CI75*CI211/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CJ211=0,0,CJ75*CJ211/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CK211=0,0,CK75*CK211/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CL211=0,0,CL75*CL211/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CM211=0,0,CM75*CM211/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CN211=0,0,CN75*CN211/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CO211=0,0,CO75*CO211/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CP211=0,0,CP75*CP211/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CQ211=0,0,CQ75*CQ211/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CR211=0,0,CR75*CR211/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CS211=0,0,CS75*CS211/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CT211=0,0,CT75*CT211/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CU211=0,0,CU75*CU211/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CV211=0,0,CV75*CV211/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CW211=0,0,CW75*CW211/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CX211=0,0,CX75*CX211/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0},{"$f":"IF(CY211=0,0,CY75*CY211/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G194,IdentFin!$K:$K,\"=\"&$K194)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G194,ResidFin!$K:$K,\"=\"&$K194)))","v":0}]
["EFF_IR_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D195,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E161=F161,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD212=0,0,AD76*AD212/(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AE212=0,0,AE76*AE212/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AF212=0,0,AF76*AF212/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AG212=0,0,AG76*AG212/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AH212=0,0,AH76*AH212/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AI212=0,0,AI76*AI212/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AJ212=0,0,AJ76*AJ212/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AK212=0,0,AK76*AK212/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AL212=0,0,AL76*AL212/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AM212=0,0,AM76*AM212/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AN212=0,0,AN76*AN212/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AO212=0,0,AO76*AO212/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AP212=0,0,AP76*AP212/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AQ212=0,0,AQ76*AQ212/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AR212=0,0,AR76*AR212/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AS212=0,0,AS76*AS212/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AT212=0,0,AT76*AT212/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AU212=0,0,AU76*AU212/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AV212=0,0,AV76*AV212/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AW212=0,0,AW76*AW212/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AX212=0,0,AX76*AX212/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AY212=0,0,AY76*AY212/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(AZ212=0,0,AZ76*AZ212/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BA212=0,0,BA76*BA212/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BB212=0,0,BB76*BB212/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BC212=0,0,BC76*BC212/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BD212=0,0,BD76*BD212/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BE212=0,0,BE76*BE212/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BF212=0,0,BF76*BF212/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BG212=0,0,BG76*BG212/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BH212=0,0,BH76*BH212/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BI212=0,0,BI76*BI212/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BJ212=0,0,BJ76*BJ212/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BK212=0,0,BK76*BK212/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BL212=0,0,BL76*BL212/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BM212=0,0,BM76*BM212/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BN212=0,0,BN76*BN212/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BO212=0,0,BO76*BO212/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BP212=0,0,BP76*BP212/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BQ212=0,0,BQ76*BQ212/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BR212=0,0,BR76*BR212/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BS212=0,0,BS76*BS212/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BT212=0,0,BT76*BT212/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BU212=0,0,BU76*BU212/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BV212=0,0,BV76*BV212/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BW212=0,0,BW76*BW212/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BX212=0,0,BX76*BX212/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BY212=0,0,BY76*BY212/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(BZ212=0,0,BZ76*BZ212/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CA212=0,0,CA76*CA212/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CB212=0,0,CB76*CB212/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CC212=0,0,CC76*CC212/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CD212=0,0,CD76*CD212/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CE212=0,0,CE76*CE212/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CF212=0,0,CF76*CF212/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CG212=0,0,CG76*CG212/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CH212=0,0,CH76*CH212/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CI212=0,0,CI76*CI212/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CJ212=0,0,CJ76*CJ212/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CK212=0,0,CK76*CK212/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CL212=0,0,CL76*CL212/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CM212=0,0,CM76*CM212/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CN212=0,0,CN76*CN212/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CO212=0,0,CO76*CO212/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CP212=0,0,CP76*CP212/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CQ212=0,0,CQ76*CQ212/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CR212=0,0,CR76*CR212/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CS212=0,0,CS76*CS212/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CT212=0,0,CT76*CT212/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CU212=0,0,CU76*CU212/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CV212=0,0,CV76*CV212/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CW212=0,0,CW76*CW212/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CX212=0,0,CX76*CX212/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0},{"$f":"IF(CY212=0,0,CY76*CY212/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G195,IdentFin!$K:$K,\"=\"&$K195)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G195,ResidFin!$K:$K,\"=\"&$K195)))","v":0}]
["EFF_IR_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D196,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E162=F162,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE213=0,0,AE77*AE213/(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AF213=0,0,AF77*AF213/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AG213=0,0,AG77*AG213/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AH213=0,0,AH77*AH213/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AI213=0,0,AI77*AI213/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AJ213=0,0,AJ77*AJ213/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AK213=0,0,AK77*AK213/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AL213=0,0,AL77*AL213/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AM213=0,0,AM77*AM213/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AN213=0,0,AN77*AN213/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AO213=0,0,AO77*AO213/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AP213=0,0,AP77*AP213/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AQ213=0,0,AQ77*AQ213/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AR213=0,0,AR77*AR213/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AS213=0,0,AS77*AS213/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AT213=0,0,AT77*AT213/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AU213=0,0,AU77*AU213/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AV213=0,0,AV77*AV213/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AW213=0,0,AW77*AW213/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AX213=0,0,AX77*AX213/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AY213=0,0,AY77*AY213/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(AZ213=0,0,AZ77*AZ213/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BA213=0,0,BA77*BA213/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BB213=0,0,BB77*BB213/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BC213=0,0,BC77*BC213/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BD213=0,0,BD77*BD213/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BE213=0,0,BE77*BE213/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BF213=0,0,BF77*BF213/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BG213=0,0,BG77*BG213/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BH213=0,0,BH77*BH213/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BI213=0,0,BI77*BI213/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BJ213=0,0,BJ77*BJ213/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BK213=0,0,BK77*BK213/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BL213=0,0,BL77*BL213/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BM213=0,0,BM77*BM213/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BN213=0,0,BN77*BN213/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BO213=0,0,BO77*BO213/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BP213=0,0,BP77*BP213/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BQ213=0,0,BQ77*BQ213/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BR213=0,0,BR77*BR213/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BS213=0,0,BS77*BS213/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BT213=0,0,BT77*BT213/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BU213=0,0,BU77*BU213/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BV213=0,0,BV77*BV213/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BW213=0,0,BW77*BW213/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BX213=0,0,BX77*BX213/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BY213=0,0,BY77*BY213/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(BZ213=0,0,BZ77*BZ213/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CA213=0,0,CA77*CA213/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CB213=0,0,CB77*CB213/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CC213=0,0,CC77*CC213/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CD213=0,0,CD77*CD213/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CE213=0,0,CE77*CE213/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CF213=0,0,CF77*CF213/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CG213=0,0,CG77*CG213/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CH213=0,0,CH77*CH213/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CI213=0,0,CI77*CI213/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CJ213=0,0,CJ77*CJ213/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CK213=0,0,CK77*CK213/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CL213=0,0,CL77*CL213/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CM213=0,0,CM77*CM213/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CN213=0,0,CN77*CN213/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CO213=0,0,CO77*CO213/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CP213=0,0,CP77*CP213/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CQ213=0,0,CQ77*CQ213/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CR213=0,0,CR77*CR213/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CS213=0,0,CS77*CS213/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CT213=0,0,CT77*CT213/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CU213=0,0,CU77*CU213/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CV213=0,0,CV77*CV213/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CW213=0,0,CW77*CW213/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CX213=0,0,CX77*CX213/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0},{"$f":"IF(CY213=0,0,CY77*CY213/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G196,IdentFin!$K:$K,\"=\"&$K196)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G196,ResidFin!$K:$K,\"=\"&$K196)))","v":0}]
["EFF_IR_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D197,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E163=F163,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF214=0,0,AF78*AF214/(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AG214=0,0,AG78*AG214/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AH214=0,0,AH78*AH214/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AI214=0,0,AI78*AI214/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AJ214=0,0,AJ78*AJ214/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AK214=0,0,AK78*AK214/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AL214=0,0,AL78*AL214/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AM214=0,0,AM78*AM214/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AN214=0,0,AN78*AN214/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AO214=0,0,AO78*AO214/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AP214=0,0,AP78*AP214/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AQ214=0,0,AQ78*AQ214/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AR214=0,0,AR78*AR214/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AS214=0,0,AS78*AS214/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AT214=0,0,AT78*AT214/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AU214=0,0,AU78*AU214/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AV214=0,0,AV78*AV214/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AW214=0,0,AW78*AW214/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AX214=0,0,AX78*AX214/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AY214=0,0,AY78*AY214/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(AZ214=0,0,AZ78*AZ214/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BA214=0,0,BA78*BA214/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BB214=0,0,BB78*BB214/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BC214=0,0,BC78*BC214/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BD214=0,0,BD78*BD214/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BE214=0,0,BE78*BE214/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BF214=0,0,BF78*BF214/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BG214=0,0,BG78*BG214/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BH214=0,0,BH78*BH214/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BI214=0,0,BI78*BI214/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BJ214=0,0,BJ78*BJ214/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BK214=0,0,BK78*BK214/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BL214=0,0,BL78*BL214/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BM214=0,0,BM78*BM214/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BN214=0,0,BN78*BN214/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BO214=0,0,BO78*BO214/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BP214=0,0,BP78*BP214/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BQ214=0,0,BQ78*BQ214/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BR214=0,0,BR78*BR214/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BS214=0,0,BS78*BS214/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BT214=0,0,BT78*BT214/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BU214=0,0,BU78*BU214/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BV214=0,0,BV78*BV214/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BW214=0,0,BW78*BW214/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BX214=0,0,BX78*BX214/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BY214=0,0,BY78*BY214/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(BZ214=0,0,BZ78*BZ214/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CA214=0,0,CA78*CA214/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CB214=0,0,CB78*CB214/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CC214=0,0,CC78*CC214/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CD214=0,0,CD78*CD214/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CE214=0,0,CE78*CE214/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CF214=0,0,CF78*CF214/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CG214=0,0,CG78*CG214/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CH214=0,0,CH78*CH214/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CI214=0,0,CI78*CI214/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CJ214=0,0,CJ78*CJ214/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CK214=0,0,CK78*CK214/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CL214=0,0,CL78*CL214/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CM214=0,0,CM78*CM214/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CN214=0,0,CN78*CN214/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CO214=0,0,CO78*CO214/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CP214=0,0,CP78*CP214/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CQ214=0,0,CQ78*CQ214/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CR214=0,0,CR78*CR214/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CS214=0,0,CS78*CS214/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CT214=0,0,CT78*CT214/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CU214=0,0,CU78*CU214/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CV214=0,0,CV78*CV214/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CW214=0,0,CW78*CW214/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CX214=0,0,CX78*CX214/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0},{"$f":"IF(CY214=0,0,CY78*CY214/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G197,IdentFin!$K:$K,\"=\"&$K197)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G197,ResidFin!$K:$K,\"=\"&$K197)))","v":0}]
["EFF_IR_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D198,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E164=F164,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG215=0,0,AG79*AG215/(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AH215=0,0,AH79*AH215/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AI215=0,0,AI79*AI215/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AJ215=0,0,AJ79*AJ215/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AK215=0,0,AK79*AK215/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AL215=0,0,AL79*AL215/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AM215=0,0,AM79*AM215/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AN215=0,0,AN79*AN215/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AO215=0,0,AO79*AO215/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AP215=0,0,AP79*AP215/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AQ215=0,0,AQ79*AQ215/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AR215=0,0,AR79*AR215/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AS215=0,0,AS79*AS215/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AT215=0,0,AT79*AT215/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AU215=0,0,AU79*AU215/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AV215=0,0,AV79*AV215/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AW215=0,0,AW79*AW215/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AX215=0,0,AX79*AX215/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AY215=0,0,AY79*AY215/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(AZ215=0,0,AZ79*AZ215/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BA215=0,0,BA79*BA215/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BB215=0,0,BB79*BB215/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BC215=0,0,BC79*BC215/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BD215=0,0,BD79*BD215/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BE215=0,0,BE79*BE215/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BF215=0,0,BF79*BF215/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BG215=0,0,BG79*BG215/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BH215=0,0,BH79*BH215/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BI215=0,0,BI79*BI215/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BJ215=0,0,BJ79*BJ215/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BK215=0,0,BK79*BK215/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BL215=0,0,BL79*BL215/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BM215=0,0,BM79*BM215/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BN215=0,0,BN79*BN215/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BO215=0,0,BO79*BO215/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BP215=0,0,BP79*BP215/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BQ215=0,0,BQ79*BQ215/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BR215=0,0,BR79*BR215/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BS215=0,0,BS79*BS215/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BT215=0,0,BT79*BT215/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BU215=0,0,BU79*BU215/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BV215=0,0,BV79*BV215/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BW215=0,0,BW79*BW215/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BX215=0,0,BX79*BX215/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BY215=0,0,BY79*BY215/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(BZ215=0,0,BZ79*BZ215/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CA215=0,0,CA79*CA215/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CB215=0,0,CB79*CB215/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CC215=0,0,CC79*CC215/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CD215=0,0,CD79*CD215/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CE215=0,0,CE79*CE215/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CF215=0,0,CF79*CF215/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CG215=0,0,CG79*CG215/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CH215=0,0,CH79*CH215/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CI215=0,0,CI79*CI215/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CJ215=0,0,CJ79*CJ215/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CK215=0,0,CK79*CK215/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CL215=0,0,CL79*CL215/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CM215=0,0,CM79*CM215/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CN215=0,0,CN79*CN215/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CO215=0,0,CO79*CO215/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CP215=0,0,CP79*CP215/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CQ215=0,0,CQ79*CQ215/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CR215=0,0,CR79*CR215/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CS215=0,0,CS79*CS215/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CT215=0,0,CT79*CT215/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CU215=0,0,CU79*CU215/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CV215=0,0,CV79*CV215/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CW215=0,0,CW79*CW215/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CX215=0,0,CX79*CX215/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}},{"$f":"IF(CY215=0,0,CY79*CY215/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G198,IdentFin!$K:$K,\"=\"&$K198)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G198,ResidFin!$K:$K,\"=\"&$K198)))","v":{"$error":"#N/A"}}]
[{"$f":"Q199&\"_\"&C199&\"_\"&D199","v":"EFF_IR_7_13"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D199,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E165=F165,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH216=0,0,AH80*AH216/(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AI216=0,0,AI80*AI216/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AJ216=0,0,AJ80*AJ216/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AK216=0,0,AK80*AK216/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AL216=0,0,AL80*AL216/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AM216=0,0,AM80*AM216/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AN216=0,0,AN80*AN216/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AO216=0,0,AO80*AO216/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AP216=0,0,AP80*AP216/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AQ216=0,0,AQ80*AQ216/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AR216=0,0,AR80*AR216/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AS216=0,0,AS80*AS216/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AT216=0,0,AT80*AT216/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AU216=0,0,AU80*AU216/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AV216=0,0,AV80*AV216/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AW216=0,0,AW80*AW216/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AX216=0,0,AX80*AX216/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AY216=0,0,AY80*AY216/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(AZ216=0,0,AZ80*AZ216/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BA216=0,0,BA80*BA216/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BB216=0,0,BB80*BB216/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BC216=0,0,BC80*BC216/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BD216=0,0,BD80*BD216/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BE216=0,0,BE80*BE216/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BF216=0,0,BF80*BF216/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BG216=0,0,BG80*BG216/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BH216=0,0,BH80*BH216/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BI216=0,0,BI80*BI216/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BJ216=0,0,BJ80*BJ216/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BK216=0,0,BK80*BK216/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BL216=0,0,BL80*BL216/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BM216=0,0,BM80*BM216/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BN216=0,0,BN80*BN216/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BO216=0,0,BO80*BO216/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BP216=0,0,BP80*BP216/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BQ216=0,0,BQ80*BQ216/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BR216=0,0,BR80*BR216/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BS216=0,0,BS80*BS216/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BT216=0,0,BT80*BT216/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BU216=0,0,BU80*BU216/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BV216=0,0,BV80*BV216/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BW216=0,0,BW80*BW216/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BX216=0,0,BX80*BX216/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BY216=0,0,BY80*BY216/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(BZ216=0,0,BZ80*BZ216/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CA216=0,0,CA80*CA216/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CB216=0,0,CB80*CB216/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CC216=0,0,CC80*CC216/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CD216=0,0,CD80*CD216/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CE216=0,0,CE80*CE216/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CF216=0,0,CF80*CF216/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CG216=0,0,CG80*CG216/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CH216=0,0,CH80*CH216/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CI216=0,0,CI80*CI216/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CJ216=0,0,CJ80*CJ216/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CK216=0,0,CK80*CK216/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CL216=0,0,CL80*CL216/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CM216=0,0,CM80*CM216/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CN216=0,0,CN80*CN216/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CO216=0,0,CO80*CO216/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CP216=0,0,CP80*CP216/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CQ216=0,0,CQ80*CQ216/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CR216=0,0,CR80*CR216/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CS216=0,0,CS80*CS216/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CT216=0,0,CT80*CT216/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CU216=0,0,CU80*CU216/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CV216=0,0,CV80*CV216/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CW216=0,0,CW80*CW216/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CX216=0,0,CX80*CX216/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}},{"$f":"IF(CY216=0,0,CY80*CY216/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G199,IdentFin!$K:$K,\"=\"&$K199)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G199,ResidFin!$K:$K,\"=\"&$K199)))","v":{"$error":"#N/A"}}]
["EFF_IR_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D200,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E166=F166,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI217=0,0,AI81*AI217/(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AJ217=0,0,AJ81*AJ217/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AK217=0,0,AK81*AK217/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AL217=0,0,AL81*AL217/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AM217=0,0,AM81*AM217/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AN217=0,0,AN81*AN217/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AO217=0,0,AO81*AO217/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AP217=0,0,AP81*AP217/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AQ217=0,0,AQ81*AQ217/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AR217=0,0,AR81*AR217/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AS217=0,0,AS81*AS217/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AT217=0,0,AT81*AT217/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AU217=0,0,AU81*AU217/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AV217=0,0,AV81*AV217/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AW217=0,0,AW81*AW217/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AX217=0,0,AX81*AX217/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AY217=0,0,AY81*AY217/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(AZ217=0,0,AZ81*AZ217/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BA217=0,0,BA81*BA217/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BB217=0,0,BB81*BB217/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BC217=0,0,BC81*BC217/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BD217=0,0,BD81*BD217/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BE217=0,0,BE81*BE217/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BF217=0,0,BF81*BF217/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BG217=0,0,BG81*BG217/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BH217=0,0,BH81*BH217/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BI217=0,0,BI81*BI217/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BJ217=0,0,BJ81*BJ217/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BK217=0,0,BK81*BK217/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BL217=0,0,BL81*BL217/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BM217=0,0,BM81*BM217/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BN217=0,0,BN81*BN217/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BO217=0,0,BO81*BO217/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BP217=0,0,BP81*BP217/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BQ217=0,0,BQ81*BQ217/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BR217=0,0,BR81*BR217/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BS217=0,0,BS81*BS217/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BT217=0,0,BT81*BT217/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BU217=0,0,BU81*BU217/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BV217=0,0,BV81*BV217/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BW217=0,0,BW81*BW217/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BX217=0,0,BX81*BX217/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BY217=0,0,BY81*BY217/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(BZ217=0,0,BZ81*BZ217/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CA217=0,0,CA81*CA217/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CB217=0,0,CB81*CB217/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CC217=0,0,CC81*CC217/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CD217=0,0,CD81*CD217/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CE217=0,0,CE81*CE217/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CF217=0,0,CF81*CF217/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CG217=0,0,CG81*CG217/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CH217=0,0,CH81*CH217/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CI217=0,0,CI81*CI217/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CJ217=0,0,CJ81*CJ217/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CK217=0,0,CK81*CK217/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CL217=0,0,CL81*CL217/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CM217=0,0,CM81*CM217/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CN217=0,0,CN81*CN217/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CO217=0,0,CO81*CO217/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CP217=0,0,CP81*CP217/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CQ217=0,0,CQ81*CQ217/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CR217=0,0,CR81*CR217/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CS217=0,0,CS81*CS217/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CT217=0,0,CT81*CT217/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CU217=0,0,CU81*CU217/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CV217=0,0,CV81*CV217/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CW217=0,0,CW81*CW217/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CX217=0,0,CX81*CX217/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}},{"$f":"IF(CY217=0,0,CY81*CY217/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G200,IdentFin!$K:$K,\"=\"&$K200)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G200,ResidFin!$K:$K,\"=\"&$K200)))","v":{"$error":"#N/A"}}]
["EFF_IR_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D201,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E167=F167,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"EFF_IR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ218=0,0,AJ82*AJ218/(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AK218=0,0,AK82*AK218/(SUMIFS(IdentFin!AK:AK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AK:AK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AL218=0,0,AL82*AL218/(SUMIFS(IdentFin!AL:AL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AL:AL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AM218=0,0,AM82*AM218/(SUMIFS(IdentFin!AM:AM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AM:AM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AN218=0,0,AN82*AN218/(SUMIFS(IdentFin!AN:AN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AN:AN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AO218=0,0,AO82*AO218/(SUMIFS(IdentFin!AO:AO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AO:AO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AP218=0,0,AP82*AP218/(SUMIFS(IdentFin!AP:AP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AP:AP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AQ218=0,0,AQ82*AQ218/(SUMIFS(IdentFin!AQ:AQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AQ:AQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AR218=0,0,AR82*AR218/(SUMIFS(IdentFin!AR:AR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AR:AR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AS218=0,0,AS82*AS218/(SUMIFS(IdentFin!AS:AS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AS:AS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AT218=0,0,AT82*AT218/(SUMIFS(IdentFin!AT:AT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AT:AT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AU218=0,0,AU82*AU218/(SUMIFS(IdentFin!AU:AU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AU:AU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AV218=0,0,AV82*AV218/(SUMIFS(IdentFin!AV:AV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AV:AV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AW218=0,0,AW82*AW218/(SUMIFS(IdentFin!AW:AW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AW:AW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AX218=0,0,AX82*AX218/(SUMIFS(IdentFin!AX:AX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AX:AX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AY218=0,0,AY82*AY218/(SUMIFS(IdentFin!AY:AY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AY:AY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(AZ218=0,0,AZ82*AZ218/(SUMIFS(IdentFin!AZ:AZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!AZ:AZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BA218=0,0,BA82*BA218/(SUMIFS(IdentFin!BA:BA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BA:BA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BB218=0,0,BB82*BB218/(SUMIFS(IdentFin!BB:BB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BB:BB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BC218=0,0,BC82*BC218/(SUMIFS(IdentFin!BC:BC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BC:BC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BD218=0,0,BD82*BD218/(SUMIFS(IdentFin!BD:BD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BD:BD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BE218=0,0,BE82*BE218/(SUMIFS(IdentFin!BE:BE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BE:BE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BF218=0,0,BF82*BF218/(SUMIFS(IdentFin!BF:BF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BF:BF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BG218=0,0,BG82*BG218/(SUMIFS(IdentFin!BG:BG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BG:BG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BH218=0,0,BH82*BH218/(SUMIFS(IdentFin!BH:BH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BH:BH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BI218=0,0,BI82*BI218/(SUMIFS(IdentFin!BI:BI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BI:BI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BJ218=0,0,BJ82*BJ218/(SUMIFS(IdentFin!BJ:BJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BJ:BJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BK218=0,0,BK82*BK218/(SUMIFS(IdentFin!BK:BK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BK:BK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BL218=0,0,BL82*BL218/(SUMIFS(IdentFin!BL:BL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BL:BL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BM218=0,0,BM82*BM218/(SUMIFS(IdentFin!BM:BM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BM:BM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BN218=0,0,BN82*BN218/(SUMIFS(IdentFin!BN:BN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BN:BN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BO218=0,0,BO82*BO218/(SUMIFS(IdentFin!BO:BO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BO:BO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BP218=0,0,BP82*BP218/(SUMIFS(IdentFin!BP:BP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BP:BP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BQ218=0,0,BQ82*BQ218/(SUMIFS(IdentFin!BQ:BQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BQ:BQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BR218=0,0,BR82*BR218/(SUMIFS(IdentFin!BR:BR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BR:BR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BS218=0,0,BS82*BS218/(SUMIFS(IdentFin!BS:BS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BS:BS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BT218=0,0,BT82*BT218/(SUMIFS(IdentFin!BT:BT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BT:BT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BU218=0,0,BU82*BU218/(SUMIFS(IdentFin!BU:BU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BU:BU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BV218=0,0,BV82*BV218/(SUMIFS(IdentFin!BV:BV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BV:BV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BW218=0,0,BW82*BW218/(SUMIFS(IdentFin!BW:BW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BW:BW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BX218=0,0,BX82*BX218/(SUMIFS(IdentFin!BX:BX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BX:BX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BY218=0,0,BY82*BY218/(SUMIFS(IdentFin!BY:BY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BY:BY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(BZ218=0,0,BZ82*BZ218/(SUMIFS(IdentFin!BZ:BZ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!BZ:BZ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CA218=0,0,CA82*CA218/(SUMIFS(IdentFin!CA:CA,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CA:CA,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CB218=0,0,CB82*CB218/(SUMIFS(IdentFin!CB:CB,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CB:CB,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CC218=0,0,CC82*CC218/(SUMIFS(IdentFin!CC:CC,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CC:CC,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CD218=0,0,CD82*CD218/(SUMIFS(IdentFin!CD:CD,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CD:CD,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CE218=0,0,CE82*CE218/(SUMIFS(IdentFin!CE:CE,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CE:CE,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CF218=0,0,CF82*CF218/(SUMIFS(IdentFin!CF:CF,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CF:CF,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CG218=0,0,CG82*CG218/(SUMIFS(IdentFin!CG:CG,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CG:CG,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CH218=0,0,CH82*CH218/(SUMIFS(IdentFin!CH:CH,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CH:CH,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CI218=0,0,CI82*CI218/(SUMIFS(IdentFin!CI:CI,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CI:CI,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CJ218=0,0,CJ82*CJ218/(SUMIFS(IdentFin!CJ:CJ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CJ:CJ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CK218=0,0,CK82*CK218/(SUMIFS(IdentFin!CK:CK,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CK:CK,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CL218=0,0,CL82*CL218/(SUMIFS(IdentFin!CL:CL,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CL:CL,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CM218=0,0,CM82*CM218/(SUMIFS(IdentFin!CM:CM,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CM:CM,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CN218=0,0,CN82*CN218/(SUMIFS(IdentFin!CN:CN,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CN:CN,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CO218=0,0,CO82*CO218/(SUMIFS(IdentFin!CO:CO,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CO:CO,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CP218=0,0,CP82*CP218/(SUMIFS(IdentFin!CP:CP,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CP:CP,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CQ218=0,0,CQ82*CQ218/(SUMIFS(IdentFin!CQ:CQ,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CQ:CQ,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CR218=0,0,CR82*CR218/(SUMIFS(IdentFin!CR:CR,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CR:CR,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CS218=0,0,CS82*CS218/(SUMIFS(IdentFin!CS:CS,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CS:CS,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CT218=0,0,CT82*CT218/(SUMIFS(IdentFin!CT:CT,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CT:CT,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CU218=0,0,CU82*CU218/(SUMIFS(IdentFin!CU:CU,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CU:CU,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CV218=0,0,CV82*CV218/(SUMIFS(IdentFin!CV:CV,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CV:CV,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CW218=0,0,CW82*CW218/(SUMIFS(IdentFin!CW:CW,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CW:CW,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CX218=0,0,CX82*CX218/(SUMIFS(IdentFin!CX:CX,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CX:CX,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}},{"$f":"IF(CY218=0,0,CY82*CY218/(SUMIFS(IdentFin!CY:CY,IdentFin!$Q:$Q,\"=INT_BASE\",IdentFin!$G:$G,\"=\"&$G201,IdentFin!$K:$K,\"=\"&$K201)+SUMIFS(ResidFin!CY:CY,ResidFin!$Q:$Q,\"=INT_BASE\",ResidFin!$G:$G,\"=\"&$G201,ResidFin!$K:$K,\"=\"&$K201)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"COUNTIF(D$1:D202,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution to effective amortization schedule"]
[{"$f":"Q203&\"_\"&C203&\"_\"&D203","v":"INT_BASE_7_0"},{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D203,\"=X\")+$C$6","v":7},0,{"$f":"R52","v":1},{"$f":"R53","v":6},{"$f":"ProjYr+D203","v":2023},{"$f":"G203+E203","v":2024},{"$f":"G203+F203","v":2029},{"$f":"U50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E152=F152,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE","This is the amount of principal to which the interest rate is applied for the purpose of calculating interest payments.",null,null,{"$f":"U135","v":0.74929315872757485},{"$f":"IF($O203=1,U135,AVERAGE(U135,V135))","v":0.74929315872757485},{"$f":"IF($O203=1,V135,AVERAGE(V135,W135))","v":0.74929315872757485},0.5994345269820599,0.44957589523654495,0.29971726349103001,0.14985863174551503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O203=1,CH135,AVERAGE(CH135,CI135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_1",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D204,\"=X\")+$C$6","v":7},1,{"$f":"R52","v":1},{"$f":"R53","v":6},2024,2025,2030,{"$f":"V50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E153=F153,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,{"$f":"V136","v":0.74861523687091669},0.74861523687091669,0.74861523687091669,0.5988921894967334,0.44916914212255005,0.2994460947483667,0.14972304737418335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_2",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D205,\"=X\")+$C$6","v":7},2,{"$f":"R52","v":1},{"$f":"R53","v":6},2025,2026,2031,{"$f":"W50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E154=F154,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,{"$f":"W137","v":0.92228206103968624},0.92228206103968624,0.92228206103968624,0.73782564883174895,0.55336923662381166,0.36891282441587436,0.1844564122079371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_3",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D206,\"=X\")+$C$6","v":7},3,{"$f":"R52","v":1},{"$f":"R53","v":6},2026,2027,2032,{"$f":"X50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E155=F155,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,{"$f":"X138","v":1.0884202382251544},1.0884202382251544,1.0884202382251544,0.87073619058012353,0.65305214293509262,0.43536809529006171,0.2176840476450308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_4",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D207,\"=X\")+$C$6","v":7},4,{"$f":"R52","v":1},{"$f":"R53","v":6},2027,2028,2033,{"$f":"Y50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E156=F156,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,{"$f":"Y139","v":1.2895304511909504},1.2895304511909504,1.2895304511909504,{"$f":"IF($O207=1,AA139,AVERAGE(AA139,AB139))","v":1.0316243609527604},0.77371827071457033,0.51581218047638022,0.25790609023819011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_5",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D208,\"=X\")+$C$6","v":7},5,{"$f":"R52","v":1},{"$f":"R53","v":6},2028,2029,2034,{"$f":"Z50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E157=F157,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,{"$f":"Z140","v":1.5226962426979398},{"$f":"IF($O208=1,Z140,AVERAGE(Z140,AA140))","v":1.5226962426979398},1.5226962426979398,1.2181569941583519,0.91361774561876397,0.60907849707917605,0.30453924853958808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_6",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D209,\"=X\")+$C$6","v":7},6,{"$f":"R52","v":1},{"$f":"R53","v":6},2029,2030,2035,{"$f":"AA50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E158=F158,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,{"$f":"AA141","v":1.7904215624833384},1.7904215624833384,1.7904215624833384,1.4323372499866707,1.0742529374900029,0.71616862499333522,0.3580843124966675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_7",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D210,\"=X\")+$C$6","v":7},7,{"$f":"R52","v":1},{"$f":"R53","v":6},2030,2031,2036,{"$f":"AB50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E159=F159,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,{"$f":"AB142","v":1.9538710438964788},1.9538710438964788,1.9538710438964788,1.563096835117183,1.1723226263378872,0.78154841755859139,0.39077420877929558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_8",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D211,\"=X\")+$C$6","v":7},8,{"$f":"R52","v":1},{"$f":"R53","v":6},2031,2032,2037,{"$f":"AC50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E160=F160,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC143","v":2.1712866263932717},2.1712866263932717,2.1712866263932717,1.7370293011146174,1.302771975835963,0.8685146505573087,0.43425732527865435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O211=1,CD143,AVERAGE(CD143,CE143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_9",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D212,\"=X\")+$C$6","v":7},9,{"$f":"R52","v":1},{"$f":"R53","v":6},2032,2033,2038,{"$f":"AD50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E161=F161,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD144","v":2.3869505056730862},2.3869505056730862,2.3869505056730862,1.9095604045384689,1.4321703034038515,0.95478020226923421,0.47739010113461694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_10",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D213,\"=X\")+$C$6","v":7},10,{"$f":"R52","v":1},{"$f":"R53","v":6},2033,2034,2039,{"$f":"AE50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E162=F162,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE145","v":2.6131680019587726},2.6131680019587726,2.6131680019587726,2.0905344015670182,1.5679008011752638,1.0452672007835093,0.52263360039175477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_11",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D214,\"=X\")+$C$6","v":7},11,{"$f":"R52","v":1},{"$f":"R53","v":6},2034,2035,2040,{"$f":"AF50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E163=F163,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF146","v":2.8426008293807072},2.8426008293807072,2.8426008293807072,2.2740806635045656,1.705560497628424,1.1370403317522824,0.56852016587614085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INT_BASE_7_12",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D215,\"=X\")+$C$6","v":7},12,{"$f":"R52","v":1},{"$f":"R53","v":6},2035,2036,2041,{"$f":"AG50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E164=F164,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG147","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["INT_BASE_7_13",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D216,\"=X\")+$C$6","v":7},13,{"$f":"R52","v":1},{"$f":"R53","v":6},2036,2037,2042,{"$f":"AH50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E165=F165,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH148","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($O216=1,AK148,AVERAGE(AK148,AL148))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["INT_BASE_7_14",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D217,\"=X\")+$C$6","v":7},14,{"$f":"R52","v":1},{"$f":"R53","v":6},2037,2038,2043,{"$f":"AI50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E166=F166,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI149","v":{"$error":"#N/A"}},{"$f":"IF($O217=1,AI149,AVERAGE(AI149,AJ149))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["INT_BASE_7_15",{"$f":"_xlfn.SWITCH(R57,\"Yes\",\"Committed\",\"No\",\"Uncommitted\",\"Not given\")","v":"Uncommitted"},{"$f":"COUNTIF(D$1:D218,\"=X\")+$C$6","v":7},15,{"$f":"R52","v":1},{"$f":"R53","v":6},2038,2039,2044,{"$f":"AJ50","v":1},{"$f":"R48","v":"Local"},{"$f":"R50","v":"Market"},{"$f":"R49","v":"Fixed"},{"$f":"R54","v":"Cent. Govt"},{"$f":"_xlfn.SWITCH(R51,\"Semiannual\",0.5,\"Annual\",1,\"Custom\",1)","v":1},{"$f":"IF(R51=\"Custom\",\"Custom\",IF(R49=\"Zero-coupon\",\"Zero\",IF(E167=F167,\"Bullet\",\"Amortizing\")))","v":"Amortizing"},"INT_BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ150","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($O218=1,CU150,AVERAGE(CU150,CV150))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"COUNTIF(D$1:D219,\"=X\")+$C$6","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"End of instrument \"&C219","v":"End of instrument 7"}]

{"sheet":"Signals","index":6,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,"Model operation and signals"]
[null,null,null,null,null,null,"Activated","Mechanical trigger","Index","Transformed index","Mechanical signal","Final assessment","Use of judgment","Manual adjust-ment"]
["SIG-NT",null,"Near-term risk assessment",null,null,null,{"$f":"H3","v":true},{"$f":"IF(Engagement=\"Program, nonprecautionary\",FALSE,TRUE)","v":true},{"$f":"LOGIT!J23","v":{"$error":"#N/A"}},{"$f":"I3","v":{"$error":"#N/A"}},{"$f":"IF(Engagement=\"Program, nonprecautionary\",\"n.a.\",LOGIT!J24)","v":{"$error":"#N/A"}},"n.a.",{"$f":"IF(K3=L3,\"No\",\"Yes\")","v":{"$error":"#N/A"}}]
[]
["SIG-MT",null,"Medium-term index/risk assesment",null,null,null,true,true,"…",{"$f":"AVERAGE(J6:J7)","v":{"$error":"#N/A"}},{"$f":"IF(J5<Config!$CX$4,\"Low\",IF(J5>Config!$CX$5,\"High\",IF(AND(J5>=Config!$CX$4,J5<=Config!$CX$5),\"Moderate\",\"n.a.\")))","v":{"$error":"#N/A"}},"Moderate",{"$f":"IF(K5=L5,\"No\",\"Yes\")","v":{"$error":"#N/A"}}]
["SIG-MT-FAN",null,null,null,"Debt fanchart",null,true,true,{"$f":"FAN!I14","v":2.7416509956361086},{"$f":"I6/Config!AH23","v":0.60925577680802412},{"$f":"FAN!I15","v":"High"},"…","…"]
["SIG-MT-GFN",null,null,null,"GFN financeability module",null,true,true,{"$f":"GFN!K8","v":{"$error":"#N/A"}},{"$f":"I7/Config!$CG$8","v":{"$error":"#N/A"}},{"$f":"GFN!K9","v":{"$error":"#N/A"}},"…","…"]
["SIG-MT-STS",null,null,null,"Stress tests",null,null,null,null,null,{"$f":"P9&P10&P11&P12&P13","v":""},"…",null,"....."]
["ST-BC",null,null,null,null,"Banking crisis",false,{"$f":"OR(VLOOKUP(\"FPMISPRCSRT\",NewMacrofwData,MATCH(-1,NewMacrofwDates,0),FALSE)>VLOOKUP(\"LIM_FPMISPRCSRT\",STBnksLIMs,4,FALSE),VLOOKUP(\"FSLTDSRT\",NewMacrofwData,MATCH(-1,NewMacrofwDates,0),FALSE)>VLOOKUP(\"LIM_FSLTDSRT\",STBnksLIMs,4,FALSE))","v":false},null,null,"…",null,null,{"$f":"NOT(G9=H9)","v":false},null,{"$f":"IF(G9=TRUE,\"Bank. Crisis \",\"\")","v":""}]
["ST-CP",null,null,null,null,"Commodity prices",false,{"$f":"ISNUMBER(MATCH(IFScode,STCommCtrys,0))","v":false},null,null,"…",null,null,{"$f":"NOT(G10=H10)","v":false},null,{"$f":"IF(G10=TRUE,\"Comm. Prices \",\"\")","v":""}]
["ST-CL",null,null,null,null,"Contingent liabilities",false,{"$f":"AND(Perimeter=\"Central government\",CovExclSectors=\"No\")","v":false},null,null,"…",null,null,{"$f":"NOT(G11=H11)","v":false},null,{"$f":"IF(G11=TRUE,\"Cont. Liabty. \",\"\")","v":""}]
["ST-ER",null,null,null,null,"Exchange rate",false,{"$f":"AND(VLOOKUP(\"EREER_GAP\",NewMacrofwData,MATCH(-1,NewMacrofwDates,0),FALSE)>STERLim,VLOOKUP(\"EREER_GAP\",NewMacrofwData,MATCH(MTHorizon,NewMacrofwDates,0),FALSE)>STERLim)","v":false},null,null,"…",null,null,{"$f":"NOT(G12=H12)","v":false},null,{"$f":"IF(G12=TRUE,\"FX rate \",\"\")","v":""}]
["ST-ND",null,null,null,null,"Natural disasters",false,{"$f":"ISNUMBER(MATCH(IFScode,STNatDisList,0))","v":false},null,null,"…",null,null,{"$f":"NOT(G13=H13)","v":false},null,{"$f":"IF(G13=TRUE,\"Nat. Diast.\",\"\")","v":""}]
[]
["SIG-LT",null,"Long-term assessment",null,null,null,true,"…","…","…","…","Moderate","Judgment-based"]
[]
["SIG-O",null,"Overall risk of sovereign stress",null,null,null,true,"…","…","…","…","Low","Judgment-based"]
[]
["SIG-STAB",null,"Debt stabilization in the baseline (last 2 years)",null,null,null,{"$f":"H19","v":true},{"$f":"NOT(H20)","v":true},"…","…",{"$f":"IF(AND(BaseDB!W152>0,BaseDB!X152>0),\"No\",\"Yes\")","v":"Yes"},"…"]
["SIG-SUST-M",null,"Sustainability assessment",null,null,null,{"$f":"H20","v":false},{"$f":"Engagement=\"Program, nonprecautionary\"","v":false},"…",null,{"$f":"\"\"","v":""},"Not required for surveillance countries",{"$f":"IF(K20=L20,\"No\",\"Yes\")","v":"Yes"}]
[]
[null,null,"Check: no manual overrides on stress tests:",null,null,null,{"$f":"AND(NOT(N9),NOT(N10),NOT(N11),NOT(N12),NOT(N13))","v":true}]
["Sheet ends"]

{"sheet":"Output","index":7,"n_rows":393,"n_cols":166,"rows_kept":393,"cut":false,"hidden":false,"merged":[[322,154,322,155],[279,102,281,116],[203,58,205,76],[242,112,243,112],[244,112,245,112],[161,65,161,70],[239,112,240,116],[322,146,322,147],[322,148,322,149],[322,150,322,151],[293,146,293,155],[298,147,298,154],[301,147,301,154],[304,147,304,154],[306,146,306,147],[306,148,306,149],[306,150,306,151],[306,152,306,153],[306,154,306,155],[314,147,314,154],[317,147,317,154],[320,147,320,154],[190,58,190,76],[191,58,191,76],[226,80,228,95],[284,102,284,116],[286,102,286,116],[287,102,287,116],[322,152,322,153],[60,38,60,40],[70,38,70,40],[71,36,72,36],[75,37,76,37],[81,39,82,39],[63,25,70,25],[63,26,68,26],[63,27,67,27],[63,28,65,28],[66,28,70,28],[68,27,70,27],[69,26,70,26],[75,33,76,33],[75,34,76,34],[71,33,72,33],[81,32,82,32],[81,33,82,33],[81,34,82,34],[71,34,72,34],[71,38,72,40],[71,37,72,37],[92,25,99,40],[83,28,85,28],[86,28,90,28],[88,27,90,27],[89,26,90,26],[83,25,90,25],[83,26,88,26],[75,35,76,35],[75,36,76,36],[78,36,78,37],[78,34,78,35],[46,11,53,20],[16,13,17,13],[16,14,17,14],[16,11,17,12],[16,15,17,20],[29,13,30,13],[35,11,37,12],[35,13,37,13],[35,15,37,20],[18,15,21,20],[22,15,25,20],[31,15,34,20],[38,15,38,20],[26,15,30,20],[35,14,37,14],[39,11,39,20],[40,11,45,20],[343,129,343,155],[333,146,333,148],[334,146,334,149],[335,146,335,149],[339,129,341,155],[342,129,342,155],[331,146,331,148],[331,149,331,151],[331,152,331,155],[332,146,332,148],[332,149,332,151],[332,152,332,155],[58,38,58,40],[74,33,74,34],[74,35,74,37],[59,38,59,40],[63,38,63,40],[64,38,64,40],[330,146,330,148],[327,129,327,155],[80,25,80,40],[81,37,82,37],[153,44,154,53],[83,27,87,27],[81,35,82,35],[81,36,82,36],[161,72,161,76],[65,38,65,40],[66,38,66,40],[67,38,67,40],[68,38,68,40],[69,38,69,40],[71,35,72,35],[100,25,102,40],[81,40,82,40],[81,38,82,38]]}
[]
[]
[]
[]
[]
[null,null,null,null,"SummaryTable"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Main Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(N17,SignalsHeaders,0)","v":11},{"$f":"MATCH(O17,SignalsHeaders,0)","v":12}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname & \": Risk of sovereign stress\"","v":"*** MAC DSA sample ***: Risk of sovereign stress"}]
[null,null,null,null,null,null,null,null,null,null,null,"Horizon",null,"Mechanical signal","Final assessment","Comments"]
[]
[null,null,null,null,null,null,null,null,null,"SIG-O",null,"Overall",null,"…",{"$f":"VLOOKUP($J19,SignalsTable,O$13,FALSE)","v":"Low"},"Country teams must input comments on the module in this section."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"SIG-NT",null,"Near term 1/",null,{"$f":"VLOOKUP($J23,SignalsTable,N$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($J23,SignalsTable,O$13,FALSE)","v":"n.a."},"Country teams must input comments on the module in this section."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"SIG-MT",null,"Medium term",null,{"$f":"VLOOKUP($J27,SignalsTable,N$13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($J27,SignalsTable,O$13,FALSE)","v":"Moderate"},"Country teams must input comments on the module in this section."]
[null,null,null,null,null,null,null,null,null,"SIG-MT-FAN",null,null,"Fanchart",{"$f":"VLOOKUP($J28,SignalsTable,N$13,FALSE)","v":"High"},"…"]
[null,null,null,null,null,null,null,null,null,"SIG-MT-GFN",null,null,"GFN",{"$f":"VLOOKUP($J29,SignalsTable,N$13,FALSE)","v":{"$error":"#N/A"}},"…"]
[null,null,null,null,null,null,null,null,null,"SIG-MT-STS",null,null,"Stress test",{"$f":"VLOOKUP($J30,SignalsTable,N$13,FALSE)","v":""},"…"]
[]
[null,null,null,null,null,null,null,null,null,"SIG-LT",null,"Long term",null,"…",{"$f":"VLOOKUP($J32,SignalsTable,O$13,FALSE)","v":"Moderate"},"Country teams must input comments on the module in this section."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"SIG-SUST-M",null,"Sustainability assessment 2/",null,{"$f":"VLOOKUP($J36,SignalsTable,N$13,FALSE)","v":""},{"$f":"VLOOKUP($J36,SignalsTable,O$13,FALSE)","v":"Not required for surveillance countries"},"Country teams must input comments on the module in this section."]
[null,null,null,null,null,null,null,null,null,"SIG-SUST-F"]
[null,null,null,null,null,null,null,null,null,"SIG-STAB"]
[null,null,null,null,null,null,null,null,null,null,null,"Debt stabilization in the baseline",null,null,null,{"$f":"VLOOKUP($J38,SignalsTable,N13,FALSE)","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,"DSA summary assessment"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Source: Fund staff.\nNote: The risk of sovereign stress is a broader concept than debt sustainability. Unsustainable debt can only be resolved through exceptional measures (such as debt restructuring). In contrast, a sovereign can face stress without its debt necessarily being unsustainable, and there can be various measures—that do not involve a debt restructuring—to remedy such a situation, such as fiscal adjustment and new financing.\n1/ The near-term assessment is not applicable in cases where there is a disbursing IMF arrangement. In surveillance-only cases or in cases with precautionary IMF arrangements, the near-term assessment is performed but not published.\n2/ A debt sustainability assessment is optional for surveillance-only cases and mandatory in cases where there is a Fund arrangement. The mechanical signal of the debt sustainability assessment is deleted before publication. In surveillance-only cases or cases with IMF arrangements with normal access, the qualifier indicating probability of sustainable debt (\"with high probability\" or \"but not with high probability\") is deleted before publication."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt disclosures"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Debt coverage and disclosures\"","v":"*** MAC DSA sample ***: Debt coverage and disclosures"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Debt coverage in the DSA: 1/",null,null,null,null,null,null,null,"CG","GG","NFPS","CPS","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGQUALIF",null,"1a. If central government, are non-central government entities insignificant?",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Questions!$C$21=\"Central government\",VLOOKUP(X61,DebtMetadata,3,FALSE),\"n.a.\")","v":"n.a."},{"$f":"IF(VLOOKUP(X61,DebtMetadata,5,FALSE)=\"\",\"\",VLOOKUP(X61,DebtMetadata,5,FALSE))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Subsectors included in the chosen coverage in (1) above:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsectors captured in the baseline",null,null,null,null,null,null,"Inclusion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCG",null,"CPS","NFPS","GG: expected","CG",1,"Budgetary central government",null,null,null,null,null,null,{"$f":"VLOOKUP(X64,DebtMetadata,3,FALSE)","v":"Yes"},{"$f":"IF(VLOOKUP(X64,DebtMetadata,5,FALSE)=\"\",\"\",VLOOKUP(X64,DebtMetadata,5,FALSE))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBFs",null,null,null,null,null,2,"Extra budgetary funds (EBFs)",null,null,null,null,null,null,"No","Not applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSFs",null,null,null,null,null,3,"Social security funds (SSFs)",null,null,null,null,null,null,"No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SG",null,null,null,null,null,4,"State governments",null,null,null,null,null,null,"No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LG",null,null,null,null,null,5,"Local governments",null,null,null,null,null,null,"Yes",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PNFC",null,null,null,null,null,6,"Public nonfinancial corporations",null,null,null,null,null,null,"No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CB",null,null,null,null,null,7,"Central bank",null,null,null,null,null,null,"No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPFC",null,null,null,null,null,8,"Other public financial corporations",null,null,null,null,null,null,"No",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Instrument coverage:",null,null,null,null,null,null,null,"Currency & deposits","Loans","Debt securities","Oth acct. payable 2/","IPSGSs 3/",{"$f":"IF(ISBLANK(Questions!E34),\"\",Questions!$E34)","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Accounting principles:",null,null,null,null,null,null,null,"Basis of recording",null,"Valuation of debt stock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash basis 4/","Cash basis","Nominal value 5/","Face value 6/","Market value 7/"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Debt consolidation across sectors:",null,null,null,null,null,null,null,null,"Consolidated",null,"Non-consolidated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Color code: █ chosen coverage     █ Missing from recommended coverage     █ Not applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reporting on intra-government debt holdings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holder","Budget. central govt","Extra-budget. funds (EBFs)","Social security funds (SSFs)","State govt.","Local govt.","Nonfin. pub. corp.","Central bank","Oth. pub. fin corp","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Issuer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCG",null,"CPS","NFPS","GG: expected","CG",1,"Budget. central govt",null,{"$f":"IF(ISNUMBER(VLOOKUP($X84,DebtMetadata,AG$106,FALSE)),VLOOKUP($X84,DebtMetadata,AG$106,FALSE),\"\")","v":""},"","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBFs",null,null,null,null,null,2,"Extra-budget. funds",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSFs",null,null,null,null,null,3,"Social security funds",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SG",null,null,null,null,null,4,"State govt.",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LG",null,null,null,null,null,5,"Local govt.",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PNFC",null,null,null,null,null,6,"Nonfin pub. corp.",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CB",null,null,null,null,null,7,"Central bank",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPFC",null,null,null,null,null,8,"Oth. pub. fin. corp",null,"","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CH-TOT",null,null,null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ CG=Central government; GG=General government; NFPS=Nonfinancial public sector; PS=Public sector. \n2/ Stock of arrears could be used as a proxy in the absence of accrual data on other accounts payable. \n3/ Insurance, Pension, and Standardized Guarantee Schemes, typically including government employee pension liabilities. \n4/ Includes accrual recording, commitment basis, due for payment, etc. \n5/ Nominal value at any moment in time is the amount the debtor owes to the creditor. It reflects the value of the instrument at creation and subsequent economic flows (such as transactions, exchange rate, and other valuation changes other than market price changes, and other volume changes). \n6/ The face value of a debt instrument is the undiscounted amount of principal to be paid at (or before) maturity. \n7/ Market value of debt instruments is the value as if they were acquired in market transactions on the balance sheet reporting date (reference date). Only traded debt securities have observed market values."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commentary:"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BCG","EBFs","SSFs","SG","LG","PNFC","CB","OPFC","CH-TOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AG105,Questions!$23:$23,0)","v":7},{"$f":"MATCH(AH105,Questions!$23:$23,0)","v":8},{"$f":"MATCH(AI105,Questions!$23:$23,0)","v":9},{"$f":"MATCH(AJ105,Questions!$23:$23,0)","v":10},{"$f":"MATCH(AK105,Questions!$23:$23,0)","v":11},{"$f":"MATCH(AL105,Questions!$23:$23,0)","v":12},{"$f":"MATCH(AM105,Questions!$23:$23,0)","v":13},{"$f":"MATCH(AN105,Questions!$23:$23,0)","v":14},{"$f":"MATCH(AO105,Questions!$23:$23,0)","v":15}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt structure"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Public debt structure indicators\"","v":"*** MAC DSA sample ***: Public debt structure indicators"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!B37&\" (\"&Charts!B38&\")\"","v":"Debt by currency (percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Note: The perimeter shown is \"&LOWER(Perimeter)&\".\"","v":"Note: The perimeter shown is general government."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!$B$65&\" (\"&Charts!$B$66&\")\"","v":"Public debt by holder (percent of GDP)"},null,null,null,null,{"$f":"Charts!$B$109&\" (\"&Charts!B110&\")\"","v":"Public debt by governing law, 2022 (percent)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Note: The perimeter shown is \"&Charts!$C$76","v":"Note: The perimeter shown is general government."},null,null,null,null,{"$f":"\"Note: The perimeter shown is \"&Charts!$C$116","v":"Note: The perimeter shown is general government."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charts!$B$128","v":"Debt by instruments (percent of GDP)"},null,null,null,null,{"$f":"Charts!$B$84&\" (\"&Charts!$B$85&\")\"","v":"Public debt by maturity (percent of GDP)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Note: The perimeter shown is \"&Charts!$C$139","v":"Note: The perimeter shown is general government."},null,null,null,null,{"$f":"\"Note: The perimeter shown is \"&Charts!C96","v":"Note: The perimeter shown is general government."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commentary: "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,null,0,1,2,3,4,5,null,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BL157,BaseDBdates,0)","v":18},null,{"$f":"MATCH(BN157,BaseDBdates,0)","v":19},20,21,22,23,24,null,{"$f":"MATCH(BU157,BaseDBdates,0)","v":25},{"$f":"MATCH(BV157,BaseDBdates,0)","v":26},{"$f":"MATCH(BW157,BaseDBdates,0)","v":27},{"$f":"MATCH(BX157,BaseDBdates,0)","v":28},{"$f":"MATCH(BY157,BaseDBdates,0)","v":29}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Baseline scenario\"","v":"*** MAC DSA sample ***: Baseline scenario"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of GDP unless indicated otherwise)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,"Medium-term projection",null,null,null,null,null,null,"Extended projection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProjYr+BL157","v":2022},null,{"$f":"ProjYr+BN157","v":2023},2024,2025,2026,2027,2028,null,{"$f":"ProjYr+BU157","v":2029},{"$f":"ProjYr+BV157","v":2030},{"$f":"ProjYr+BW157","v":2031},{"$f":"ProjYr+BX157","v":2032},{"$f":"ProjYr+BY157","v":2033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GGXWDG_GDP",null,"Public debt",null,null,null,null,{"$f":"IFERROR(VLOOKUP($BE164,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":60.079616478495126},null,{"$f":"IFERROR(VLOOKUP($BE164,BaseDBData,BN$158,FALSE)*100,\"n.a.\")","v":60.347866370651225},61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308,null,{"$f":"IFERROR(VLOOKUP($BE164,BaseDBData,BU$158,FALSE)*100,\"n.a.\")","v":62.275807406805569},62.666889436302519,63.136913950406793,63.733315794678425,64.409631016011801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GGXWDG_DGDP",null,"Change in public debt",null,null,null,null,-6.278741792054177,null,0.26824989215610273,1.0815238511321712,0.33616612036898585,0.36015836534537549,8.8735742006629259E-2,-0.12326161964008042,null,0.18461857694126449,0.39108202949694748,0.47002451410427248,0.59640184427163234,0.67631522133337896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDI_GDP_OUT",null,null,"Contribution of identified flows",null,null,null,-8.2769399826243308,null,-0.14594473293499927,0.72949875800362662,0.17284828057747448,0.22234398735331456,3.5218121889091257E-2,-0.15556372005766853,null,0.15821385795552542,0.36776095672856035,0.45758233242183383,0.58706469271486372,0.67068403193406456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIP_GDP",null,null,null,"Primary deficit",null,null,-2.4278528794417329,null,-2.997685010002759E-2,-3.4034188365674137E-2,-0.32948202166480467,-0.47396820583001364,-0.6073751461211252,-0.68559328604642178,null,-0.44624289953536483,-0.21518624559560798,-8.9514565887028762E-4,0.20909322036905073,0.41477882952182948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIPRXI_GDP",null,null,null,null,"Noninterest revenues",null,28.4628191192757,null,26.738660756860412,26.307962900057369,26.465279623012318,26.425860721163197,26.377907604693174,26.261068144882781,null,26.017728459501683,25.757466858283966,25.501628326673149,25.250218785961227,25.003238063286322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIPEXI_GDP",null,null,null,null,"Noninterest expenditures",null,26.034966239833967,null,26.708683906760385,26.273928711691696,26.135797601347516,25.951892515333185,25.770532458572049,25.575474858836362,null,25.571485559966316,25.542280612688355,25.500733181014279,25.459312006330283,25.418016892808147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIA_GDP_OUT",null,null,null,"Automatic debt dynamics",null,null,-4.8827349185927105,null,0.408656304610787,0.76563081504652641,0.50442502882962381,0.69840378238686762,0.64468172452897765,0.53211489451472549,null,0.60653896270903529,0.58502628891243114,0.46055345071002279,0.38004433568013019,0.25797496110850776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIADRRI_GDP_OUT",null,null,null,null,"Real interest rate and relative inflation",null,-2.6988656462883411,null,2.478360362135632,2.0909046201329997,1.9305219965128142,1.9456637269994395,1.7134346139149579,1.5456597573798267,null,1.4728876618957292,1.4117534729195622,1.2961220488984015,1.2255312451687572,1.1151078928381892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIADR_GDP",null,null,null,null,null,"Real interest rate",-4.1058412292839845,null,2.8922212001957641,2.4415585992490945,2.0934937311364514,2.08123427919785,1.7662214075971743,1.5774736208531199,null,1.4989537247298246,1.4339315060439002,1.3082314067217657,1.2344549798818221,1.120529984765829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIARI_GDP",null,null,null,null,null,"Relative inflation",1.4069755829956434,null,-0.41386083806013213,-0.35065397911609458,-0.16297173462363723,-0.13557055219841038,-5.2786793682216122E-2,-3.1813863473293388E-2,null,-2.6066062834095339E-2,-2.2178033124338154E-2,-1.2109357823364218E-2,-8.9237347130647019E-3,-5.4220919276396955E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIADG_GDP",null,null,null,null,"Real growth rate",null,-1.4886958234602958,null,-2.0697040575248451,-1.3252738050864734,-1.4260969676831905,-1.2472599446125716,-1.0687528893859803,-1.0135448628651011,{"$f":"IFERROR(VLOOKUP($BE174,BaseDBData,BT$158,FALSE)*100,\"n.a.\")","v":"n.a."},{"$f":"IFERROR(VLOOKUP($BE174,BaseDBData,BU$158,FALSE)*100,\"n.a.\")","v":-0.86634869918669388},{"$f":"IFERROR(VLOOKUP($BE174,BaseDBData,BV$158,FALSE)*100,\"n.a.\")","v":-0.82672718400713108},{"$f":"IFERROR(VLOOKUP($BE174,BaseDBData,BW$158,FALSE)*100,\"n.a.\")","v":-0.83556859818837881},{"$f":"IFERROR(VLOOKUP($BE174,BaseDBData,BX$158,FALSE)*100,\"n.a.\")","v":-0.84548690948862715},"…"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIAE_GDP",null,null,null,null,"Real exchange rate",null,-0.69517344884407284,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"IFERROR(VLOOKUP($BE175,BaseDBData,BY$158,FALSE)*100,\"n.a.\")","v":5.4220919276397371E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIAO_GDP",null,null,null,"Other identified flows",null,null,-0.9663521845898887,null,{"$f":"IFERROR(VLOOKUP($BE176,BaseDBData,BN$158,FALSE)*100,\"n.a.\")","v":-0.52462418744575856},-2.0978686772256732E-3,-2.0947265873446589E-3,-2.0915892035393477E-3,-2.0884565187612079E-3,-2.0853285259722497E-3,null,{"$f":"IFERROR(VLOOKUP($BE176,BaseDBData,BU$158,FALSE)*100,\"n.a.\")","v":-2.0822052181450291E-3},-2.0790865882626365E-3,-2.0759726293186603E-3,-2.0728633343171815E-3,-2.0697586962727717E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIAOC_GDP",null,null,null,null,"Contingent liabilities",null,0,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIR_GDP",null,null,null,null,"(minus) Interest Revenues",null,-2.1041670034618754E-3,null,-2.1010154802415131E-3,-2.0978686772256732E-3,-2.0947265873446589E-3,-2.0915892035393477E-3,-2.0884565187612079E-3,-2.0853285259722497E-3,null,-2.0822052181450291E-3,-2.0790865882626365E-3,-2.0759726293186603E-3,-2.0728633343171815E-3,-2.0697586962727717E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDIAOO_GDP",null,null,null,null,"Other transactions",null,-0.96424801758642675,null,-0.52252317196551712,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DDR_GDP_OUT",null,null,"Contribution of residual",null,null,null,1.9981981905701551,null,0.414194625091102,0.35202509312854452,0.16331783979151138,0.13781437799206089,5.3517620117538002E-2,3.2302100417588089E-2,null,2.6404718985739071E-2,2.3321072768387123E-2,1.2442181682438663E-2,9.3371515567685689E-3,5.6311893993144522E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN_GDP",null,"Gross financing needs",null,null,null,null,{"$f":"IFERROR(VLOOKUP($BE182,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":3.3642174920876573},null,{"$f":"IFERROR(VLOOKUP($BE182,BaseDBData,BN$158,FALSE)*100,\"n.a.\")","v":8.089869453967232},7.0085911407387593,5.8980537690252683,8.3019730580708782,6.6615735293449188,4.6877653994939683,null,{"$f":"IFERROR(VLOOKUP($BE182,BaseDBData,BU$158,FALSE)*100,\"n.a.\")","v":5.2216970009362633},6.180355192645905,6.4537816034612794,6.8438402804883935,7.599229266587006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_GDP",null,null,"of which: debt service",null,null,null,{"$f":"IFERROR(VLOOKUP($BE183,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":5.794174538532852},null,8.1219473195475018,7.0447231977816589,6.2296305172774176,8.7780328531044329,7.2710371319848059,5.3754440140663631,null,5.6700221056897728,6.3976205248297751,6.4567527217494689,6.6368199234536602,7.1865201957614495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSCL_GDP",null,null,null,"Local currency",null,null,{"$f":"IFERROR(VLOOKUP($BE184,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":4.6520974326538527},null,6.8438461357882385,3.8432121708058049,4.7797605327808306,3.8496192006355336,5.1839768409324822,3.7515792716144296,null,4.2836707832931777,3.4224570096553144,4.7840270355185801,4.7952305950203877,5.4361858020340605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSCF_GDP",null,null,null,"Foreign currency",null,null,{"$f":"IFERROR(VLOOKUP($BE185,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":1.1420771058789998},null,1.2781011837592637,3.1612488958538925,1.3508555706335281,4.8084878818739494,1.8838872784725538,1.3828621733393709,null,1.0853271892431942,2.5311905852404792,1.0942259573654394,1.0846617123740405,0.81171265349433674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGDP_RPCH",null,null,"Real GDP growth (percent)",null,null,null,{"$f":"IFERROR(VLOOKUP($BE187,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":2.2949029905536378},null,{"$f":"IFERROR(VLOOKUP($BE187,BaseDBData,BN$158,FALSE)*100,\"n.a.\")","v":3.5678455132034603},2.2453669814898491,2.3766978283075169,2.0609634091802942,1.7504193748941965,1.6560945514609626,null,{"$f":"IFERROR(VLOOKUP($BE187,BaseDBData,BU$158,FALSE)*100,\"n.a.\")","v":1.4150281116905639},1.3453857747091291,1.3513678615665548,1.3573086211899454,1.3632076450919017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGDP_DPCH",null,null,"Inflation (GDP deflator; percent)",null,null,null,{"$f":"IFERROR(VLOOKUP($BE188,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":11.34970611808599},null,-0.15276193181236186,9.0877808494482792E-3,0.8908631982729398,0.92221130419374298,1.2543644975754775,1.4313357604643251,null,1.4461943195809956,1.4556046499788922,1.4707588568172225,1.4855814563592418,1.5000713157358403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGDP_PCH",null,null,"Nominal GDP growth (percent)",null,null,null,{"$f":"IFERROR(VLOOKUP($BE189,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":13.905073853762628},null,3.4096332716610389,2.2546588163698589,3.28873415286699,3.0021811509088003,3.0267405116670032,3.1111345854674566,null,2.8816864874433357,2.8205739225848347,2.8420020808959556,2.8630540027311469,2.8837280476856852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIGDE",null,null,"Effective interest rate (percent)",null,null,null,{"$f":"IFERROR(VLOOKUP($BE190,BaseDBData,BL$158,FALSE)*100,\"n.a.\")","v":4.3019707514776773},null,4.8253579561503246,4.1461145982185341,4.4109098187156768,4.3929429374668132,4.1833937329478754,4.0457620496883591,null,3.9298782379128134,3.8230996140184561,3.6176842629222716,3.4967632090699516,3.3089259278718504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution to change in public debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Near Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(CG210,DatesNT,0)","v":7},{"$f":"MATCH(CH210,DatesNT,0)","v":8},{"$f":"MATCH(CI210,DatesNT,0)","v":9},{"$f":"MATCH(CJ210,DatesNT,0)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4,-3,-2,-1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Near-term risk analysis\"","v":"*** MAC DSA sample ***: Near-term risk analysis"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of data",null,null,null,{"$f":"ProjYr+CG210","v":2019},{"$f":"ProjYr+CH210","v":2020},{"$f":"ProjYr+CI210","v":2021},{"$f":"ProjYr+CJ210","v":2022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To predict stress in [t+1, t+2]",null,null,null,{"$f":"CG213+1&\"-\"&CG213-1998","v":"2020-21"},{"$f":"CH213+1&\"-\"&CH213-1998","v":"2021-22"},{"$f":"CI213+1&\"-\"&CI213-1998","v":"2022-23"},{"$f":"CJ213+1&\"-\"&CJ213-1998","v":"2023-24"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LSP",null,"Logit stress probability (LSP)",null,null,null,{"$f":"VLOOKUP($CA215,DataNT,CG$209,FALSE)","v":4.5795544752290487E-2},"n.a.",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.LSP",null,"Change in LSP",null,null,null,1.1179768835155174E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"due to:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.LSP.INST",null,null,"Institutional quality",null,null,{"$f":"VLOOKUP($CA218,DataNT,CG$209,FALSE)","v":2.1675539193034485E-4},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.LSP.HIST",null,null,"Stress history",null,null,-1.1775604581153465E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.LSP.CYCL",null,null,"Cyclical position",null,null,1.2195683069403458E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.LSP.DEBT",null,null,"Debt burden & buffers",null,null,1.4128947590312944E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.LSP.INTL",null,null,"Global conditions",null,null,-1.4329561485584235E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prob. of missed crisis, \"&ProjYr&\"-\"&ProjYr+1&\" (if stress not predicted): \"&TEXT(Charts!R4538*100,\"0.0\")&\" pct.\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prob. of false alarm, \"&ProjYr&\"-\"&ProjYr+1&\" (if stress predicted): \"&TEXT(Charts!Q4538*100,\"0.0\")&\" pct.\"","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism Tools"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Realism of Baseline Assumptions\"","v":"*** MAC DSA sample ***: Realism of Baseline Assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AEEM=\"EM\", \"Emerging Markets\", \"Advanced Economies\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast track Record 1/\"","v":"Forecast track Record 1/"},null,null,null,"t+1",null,"t+3",null,"t+5",null,"Comparator group:",null,null,null,null,null,null,{"$f":"IF(Charts!$C$597=1,\"Commodity Exporter\",\"Non-Commodity Exporter\")","v":"Non-Commodity Exporter"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public debt to GDP",null,null,null,null,null,null,null,null,null,{"$f":" DP238&\",  \"&DP239&\",  \"&DP240","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"IF(Engagement=\"Surveillance\",\"Surveillance\",\"Program\")","v":"Surveillance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary deficit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"r - g",null,null,null,null,null,null,null,null,null,"Color code:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate depreciaton",null,null,null,null,null,null,null,null,null,"Optimistic","█","> 75th percentile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFA",null,null,null,null,null,null,null,null,null,null,"█","50-75th percentile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"real-time",null,"t+3",null,"t+5",null,"Pessimistic","█","25-50th percentile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical output gap revisions 2/",null,null,null,null,null,null,null,null,null,null,"█","< 25th percentile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Public Debt Creating Flows\"","v":"Public Debt Creating Flows"},null,null,null,null,null,"Bond Issuances (bars, debt issuances (RHS, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Percent of GDP)",null,null,null,null,null,"%GDP); lines, avg marginal interest rates (LHS, percent))"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-Year Debt Reduction",null,null,null,null,null,"3-Year Adjustment in Cyclically-Adjusted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Percent of GDP)",null,null,null,null,null,"Primary Balance (percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Adjustment and Possible Growth Paths",null,null,null,null,null,"Real GDP Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(lines, real growth using multiplier (LHS); bars, fiscal adj. (RHS))",null,null,null,null,null,"(in percent)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source : IMF Staff."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Charts!J597=0,\"1/ Projections made in the October and April WEO vintage.\",\"1/ Projections made in the October and April WEO vintage. Program status not used in creating comparator group due to lack of data.\")","v":"1/ Projections made in the October and April WEO vintage."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"2/ Calculated as the percentile rank of the country's output gap revisions (defined as the difference between real time/period ahead estimates \"","v":"2/ Calculated as the percentile rank of the country's output gap revisions (defined as the difference between real time/period ahead estimates "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"3/ Data cover annual obervations from 1990 to 2019 for MAC advanced and emerging economies. Percent of sample on vertical axis.\"","v":"3/ Data cover annual obervations from 1990 to 2019 for MAC advanced and emerging economies. Percent of sample on vertical axis."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"4/ The Laubach (2009) rule is a linear rule assuming bond spreads increase by about 4 bps in response to a 1 ppt increase in the projected debt-to-GDP ratio.\"","v":"4/ The Laubach (2009) rule is a linear rule assuming bond spreads increase by about 4 bps in response to a 1 ppt increase in the projected debt-to-GDP ratio."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium Term Modules",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DFIW","DFIP","DFID","GFIG","GFIB","GFIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt fanchart module comparisons",null,null,"GFN financeability module comparisons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(FE290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FF290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FG290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FH290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FI290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(FJ290&\"-\"&Charts!$B$3622,Charts!$F$3617:$CE$3620,4,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cname&\": Medium-term risk assessment\"","v":"*** MAC DSA sample ***: Medium-term risk assessment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($FD293=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value","Contrib 1/","Percentile in peer group 2/",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final fanchart (pct of GDP)",null,null,null,null,null,null,null,null,null,null,"Debt fanchart module",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fanchart width",null,null,{"$f":"VLOOKUP(\"DFIW\",FanOutTab,MATCH(\"Raw value\",FanOutTabLabels,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(\"DFIW\",FanOutTab,MATCH(\"Index\",FanOutTabLabels,0),FALSE)","v":1.5998578477573475},null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Probability of debt non-",null,null,{"$f":"VLOOKUP(\"DFIP\",FanOutTab,MATCH(\"Raw value\",FanOutTabLabels,0),FALSE)*100","v":46.430000000000007},{"$f":"VLOOKUP(\"DFIP\",FanOutTab,MATCH(\"Index\",FanOutTabLabels,0),FALSE)","v":0.38915471916007877},null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"stabilizaiton (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF($FD303=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terminal debt-to-GDP x",null,null,{"$f":"VLOOKUP(\"DFID\",FanOutTab,MATCH(\"Raw value\",FanOutTabLabels,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(\"DFID\",FanOutTab,MATCH(\"Index\",FanOutTabLabels,0),FALSE)","v":0.75263842871868236},null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"institutions index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,25,null,50,null,75,null,100,null,null,null,null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt fanchart index (DFI)",null,null,null,{"$f":"VLOOKUP(\"DFI\",FanOutTab,MATCH(\"Index\",FanOutTabLabels,0),FALSE)","v":2.7416509956361086},null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk signal: 3/",null,null,null,{"$f":"VLOOKUP(\"DFS\",FanOutTab,MATCH(\"Index\",FanOutTabLabels,0),FALSE)","v":"High"},null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross financing needs (pct of GDP)",null,null,null,null,null,null,null,null,null,null,"Gross financing needs (GFN) module",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($FD313=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average baseline GFN",null,null,{"$f":"VLOOKUP(\"GFIG\",GFNOutTab,MATCH(\"Value\",GFNOutTabLabels,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(\"GFIG\",GFNOutTab,MATCH(\"Weight\",GFNOutTabLabels,0),FALSE)*EO314","v":2.3115948940722251},null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Banks' claims on the ",null,null,{"$f":"VLOOKUP(\"GFIB\",GFNOutTab,MATCH(\"Value\",GFNOutTabLabels,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(\"GFIB\",GFNOutTab,MATCH(\"Weight\",GFNOutTabLabels,0),FALSE)*EO317","v":6.7623527038237023},null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gen. govt (pct bank assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chg. In banks' claims in",null,null,{"$f":"VLOOKUP(\"GFIC\",GFNOutTab,MATCH(\"Value\",GFNOutTabLabels,0),FALSE)*100","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(\"GFIC\",GFNOutTab,MATCH(\"Weight\",GFNOutTabLabels,0),FALSE)*EO320","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"stress (pct banks' assets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,25,null,50,null,75,null,100,null,null,null,null,30,{"$f":"IF($FD323=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN financeability index (GFI)",null,null,null,{"$f":"VLOOKUP(\"GFI\",GFNOutTab,MATCH(\"Value\",GFNOutTabLabels,0),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk signal: 4/",null,null,null,{"$f":"VLOOKUP(\"GFS\",GFNOutTab,MATCH(\"Value\",GFNOutTabLabels,0),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Triggered stress tests (stress tests not activated in gray)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IF($FD328=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Banking crisis",null,null,"Commodity prices",null,null,null,null,null,null,"Exchange rate",null,null,"Contingent liab.",null,null,"Natural disaster",null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium-term index (index number)",null,null,null,null,null,null,null,null,null,null,null,"Medium-term risk analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value","Value (normalized)",null,null,"Weight",null,null,"Contribution",null,null,null,null,null,null,38,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt fanchart index ",null,null,null,{"$f":"EP309","v":2.7416509956361086},{"$f":"EP309/Config!AH23","v":0.60925577680802412},null,null,0.5,null,null,{"$f":"EQ332*ET332","v":0.30462788840401206},null,null,null,null,null,null,39,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN finaceability index ",null,null,null,{"$f":"EP325","v":{"$error":"#N/A"}},{"$f":"EP325/Config!CG8","v":{"$error":"#N/A"}},null,null,0.5,null,null,{"$f":"EQ333*ET333","v":{"$error":"#N/A"}},null,null,null,null,null,null,40,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium-term index",null,null,null,null,{"$f":"EQ332*ET332+EQ333*ET333","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk signal: 5/",null,null,null,null,{"$f":"IF(EQ334>Config!$CX$5,\"High\",IF(EQ334<Config!$CX$4,\"Low\",IF(AND(EQ334<=Config!$CX$5,EQ334>=Config!$CX$4),\"Moderate\",\"…\")))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final assessment: ",null,null,null,null,{"$f":"VLOOKUP(\"SIG-MT\",SignalsTable,MATCH(\"Final assessment\",SignalsHeaders,0),FALSE)","v":"Moderate"},null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prob. of missed crisis, \" & ProjYr & \"-\" & ProjYr+5 & \", if stress not predicted: \" & TEXT(Charts!F4538*100,\"0.0\")&\" pct.\"","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"IF($FD338=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prob. of false alarms, \" & ProjYr & \"-\" & ProjYr+5 & \", if stress predicted: \"& TEXT(Charts!E4538*100,\"0.0\")&\" pct.\"","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: IMF staff estimates and projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ See Annex IV of IMF, 2022, Staff Guidance Note on the Sovereign Risk and Debt Sustainability Framework for details on index calculation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"2/ The comparison group is \"&LOWER(Output!DP238)&\", \"&LOWER(Output!DP239)&\", \"&LOWER(Output!DP240)&\".\"","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3/ The signal is low risk if the DFI is below 1.13; high risk if the DFI is above 2.08; and otherwise, it is moderate risk.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4/ The signal is low risk if the GFI is below 7.6; high risk if the DFI is above 17.9; and otherwise, it is moderate risk.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5/ The signal is low risk if the GFI is below 0.26; high risk if the DFI is above 0.40; and otherwise, it is moderate risk.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$f":"IF($FD348=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EB350,1,0)","v":0},{"$f":"VLOOKUP(\"ST-BC\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},null,{"$f":"IF(EE350,1,0)","v":0},{"$f":"VLOOKUP(\"ST-CP\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(EL350,1,0)","v":0},{"$f":"VLOOKUP(\"ST-ER\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},null,{"$f":"IF(EO350,1,0)","v":0},{"$f":"VLOOKUP(\"ST-CL\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},null,{"$f":"IF(ER350,1,0)","v":0},{"$f":"VLOOKUP(\"ST-ND\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},{"$f":"VLOOKUP(\"ST-ND\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,57,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"IF($FD358=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"IF($FD368=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,{"$f":"IF($FD378=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$f":"IF($FD388=FE$292,1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Charts","index":8,"n_rows":5541,"n_cols":83,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[325,4,325,8],[350,1,350,2],[379,3,379,17],[433,3,433,17],[436,1,457,1],[382,1,403,1],[406,3,406,17],[409,1,430,1],[596,5,596,7],[2899,10,2899,12],[2904,0,2906,0],[350,4,350,6],[350,8,350,12],[601,0,603,0],[604,0,606,0],[607,0,609,0],[610,0,612,0],[613,0,615,0],[3620,75,3620,82],[3620,3,3620,10],[3620,11,3620,18],[3620,19,3620,26],[3620,27,3620,34],[3620,35,3620,42],[4538,1,4538,4],[3620,43,3620,50],[3620,51,3620,58],[3620,59,3620,66],[3620,67,3620,74]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[]
["Debt driviers on Baseline Scenario page"]
["Title:","Contribution to change in public debt"]
["Units:","Percent of GDP"]
["Column ref:",null,{"$f":"MATCH(C7,BaseDBdates,0)","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
["Years:",null,-10,{"$f":"C7+1","v":-9},{"$f":"D7+1","v":-8},-7,-6,-5,-4,-3,-2,-1,{"$f":"L7+1","v":0},1,2,3,4,5,6,7,8,9,10]
["Horizonal labels:",null,{"$f":"ProjYr+C7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,null,null,"Cumulative"]
["GGXWDG_DGDP","Change in public debt",{"$f":"IFERROR(VLOOKUP($A9,BaseDBData,C$6,FALSE)*100,\"\")","v":-1.8930617048546372},1.914455702972151,3.2907910478100098,8.8750471285796824,5.9020746192803175,0.86500142308064687,4.5750454930093554,15.144766548676635,0.70236207520643079,-6.278741792054177,{"$f":"IFERROR(VLOOKUP($A9,BaseDBData,M$6,FALSE)*100,\"\")","v":0.26824989215610273},1.0815238511321712,0.33616612036898585,0.36015836534537549,8.8735742006629259E-2,-0.12326161964008042,0.18461857694126449,0.39108202949694748,0.47002451410427248,0.59640184427163234,0.67631522133337896,null,{"$f":"B9","v":"Change in public debt"},{"$f":"SUMIF($C$7:$W$7,\">=0\",C9:W9)","v":4.3300145375166803}]
["DDR_GDP_OUT","Residual",{"$f":"IFERROR(VLOOKUP($A10,BaseDBData,C$6,FALSE)*100,\"\")","v":-3.5552577804161891},0.53693071797203773,-0.35305233386280915,0.53762613426413808,-2.766718562749229,-1.7542799605492618,1.364848140299918,3.1162736610203732,0.62148153490337243,1.9981981905701551,0.414194625091102,0.35202509312854452,0.16331783979151138,0.13781437799206089,5.3517620117538002E-2,3.2302100417588089E-2,2.6404718985739071E-2,2.3321072768387123E-2,1.2442181682438663E-2,9.3371515567685689E-3,5.6311893993144522E-3,null,{"$f":"B10","v":"Residual"},1.2303079709309928]
["DDIAO_GDP","Other flows",-2.0238238326566044E-2,-2.4043236300631885,-5.6951148900002355,-4.7915419861078226,-1.9890576675605502,-2.2794874639988216,-1.1485593644088143,-4.7077777247658315,-4.2718127267719277,-0.9663521845898887,-0.52462418744575856,-2.0978686772256732E-3,-2.0947265873446589E-3,-2.0915892035393477E-3,-2.0884565187612079E-3,-2.0853285259722497E-3,-2.0822052181450291E-3,-2.0790865882626365E-3,-2.0759726293186603E-3,-2.0728633343171815E-3,-2.0697586962727717E-3,null,"Other flows",-0.54546204342491811]
["DDIAE_GDP_OUT","Exch. rate depreciation",2.9116203375914688E-2,6.9198084383694666E-2,0.52303529985606434,0.77717890610943052,-0.23000434144444903,-0.34402350865530518,0.36864237159283586,0.84730096247124487,-1.1761971418205635,-0.69517344884407284,"","","","","","","","","","","",null,"Exch. rate depreciation",0]
["DDIADG_GDP","Real GDP growth",-1.0920724423309771,-0.88499077000326609,-0.11821477047121041,1.6159821734174036,2.0873048871153821,1.0320642313699417,-6.0791107184452568E-3,2.9915319267313101,2.2247757517438349,-1.4886958234602958,-2.0697040575248451,-1.3252738050864734,-1.4260969676831905,-1.2472599446125716,-1.0687528893859803,-1.0135448628651011,-0.86634869918669388,-0.82672718400713108,-0.83556859818837881,-0.84548690948862715,-0.85713293172968141,null,"Real GDP growth",-12.381896849758677]
["DDIADR_GDP","Real interest rate",1.1449220411857788,1.6356731465483769,3.8195255078173442,3.498122667818313,0.57761710879629991,0.72138964512602799,3.4746517388484763,5.4376770063503059,-3.4385850885059508,-4.1058412292839845,2.8922212001957641,2.4415585992490945,2.0934937311364514,2.08123427919785,1.7662214075971743,1.5774736208531199,1.4989537247298246,1.4339315060439002,1.3082314067217657,1.2344549798818221,1.120529984765829,null,{"$f":"B18","v":"Real Interest rate and relative inflation"},{"$f":"SUMIF($C$7:$W$7,\">=0\",C18:W18)","v":18.225947398796311}]
["DDIP_GDP","Primary deficit",1.6180433490919961,3.0574763030486873,5.6741441313041703,7.6304665897767423,7.7738722361500781,3.1633126424786875,0.9260017038129047,8.3154539546606792,5.4413845315889198,-2.4278528794417329,-2.997685010002759E-2,-3.4034188365674137E-2,-0.32948202166480467,-0.47396820583001364,-0.6073751461211252,-0.68559328604642178,-0.44624289953536483,-0.21518624559560798,-8.9514565887028762E-4,0.20909322036905073,0.41477882952182948,null,"Primary deficit",-2.1988819390270296]
["DDIARI_GDP","Relative Inflation",-1.7574837434594325E-2,-9.5508148914191404E-2,-0.55953189683331372,-0.39278735669852244,0.44906095897278497,0.32602583730937856,-0.40445998641751996,-0.85569323779144413,1.3013152140687456,1.4069755829956434,-0.41386083806013213,-0.35065397911609458,-0.16297173462363723,-0.13557055219841038,-5.2786793682216122E-2,-3.1813863473293388E-2,-2.6066062834095339E-2,-2.2178033124338154E-2,-1.2109357823364218E-2,-8.9237347130647019E-3,-5.4220919276396955E-3,null,"Relative inflation",-1.2223570415762861]
[null,"Projection",{"$f":"IF(C7>=0,ROUNDUP(MAX($C$19:$W$19)+2,0),#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(D7>=0,ROUNDUP(MAX($C$19:$W$19)+2,0),#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},23,23,23,23,23,23,23,23,23,23,23]
[null,"Real Interest rate and relative inflation",{"$f":"C14+C16","v":1.1273472037511845},{"$f":"D14+D16","v":1.5401649976341856},3.2599936109840306,3.1053353111197906,1.026678067769085,1.0474154824354065,3.0701917524309565,4.581983768558862,-2.1372698744372052,-2.6988656462883411,2.478360362135632,2.0909046201329997,1.9305219965128142,1.9456637269994397,1.7134346139149581,1.5456597573798265,1.4728876618957292,1.411753472919562,1.2961220488984015,1.2255312451687574,1.1151078928381892]
["Max bar",null,{"$f":"MAX(C10,0)+MAX(C11,0)+MAX(C12,0)+MAX(C13,0)+MAX(C14,0)+MAX(C15,0)","v":2.7920815936536894},{"$f":"MAX(D10,0)+MAX(D11,0)+MAX(D12,0)+MAX(D13,0)+MAX(D14,0)+MAX(D15,0)","v":5.2992782519527966},10.016704938977579,14.059376471386027,10.43879423206176,4.916766518974657,6.1341439545541352,20.708237511233911,8.2876418182361267,1.9981981905701551,3.3064158252868663,2.7935836923776391,2.2568115709279626,2.2190486571899108,1.8197390277147123,1.609775721270708,1.5253584437155636,1.4572525788122872,1.3206735884042045,1.4528853518076414,1.5409400036869729]
["Min bar",null,{"$f":"MIN(C10,0)+MIN(C11,0)+MIN(C12,0)+MIN(C13,0)+MIN(C14,0)+MIN(C15,0)","v":-4.6675684610737322},{"$f":"MIN(D10,0)+MIN(D11,0)+MIN(D12,0)+MIN(D13,0)+MIN(D14,0)+MIN(D15,0)","v":-3.2893144000664547},-6.1663819943342553,-4.7915419861078226,-4.9857805717542281,-4.3777909332033884,-1.1546384751272596,-4.7077777247658315,-8.8865949570984419,-9.6839155656199747,-2.6243050950706315,-1.3614058621293732,-1.7576737159353397,-1.7233197396461246,-1.6782164920258666,-1.7012234774374952,-1.3146738039402037,-1.0439925161910018,-0.83853971647656778,-0.84755977282294437,-0.85920269042595421]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Public debt by currency, including projection on debt structure figure"]
["Title:","Debt by currency"]
["Units:","percent of GDP"]
["Column ref:",null,{"$f":"MATCH(C40,BaseDBdates,0)","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
["Years:",null,-10,{"$f":"C40+1","v":-9},{"$f":"D40+1","v":-8},-7,-6,-5,-4,-3,-2,-1,{"$f":"L40+1","v":0},1,2,3,4,5,6,7,8,9,10]
["Horizonal labels:",null,{"$f":"ProjYr+C40","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
["GGXWDGCF_GDP","Foreign currency",{"$f":"IFERROR(VLOOKUP($A42,BaseDBData,C$6,FALSE)*100,\"\")","v":5.236561705285351},6.9289788895748394,7.752498671297765,12.945402146186632,14.246140790827951,14.619908607589164,15.724786654684344,20.776828391514009,19.153933582907467,17.30321270546807,{"$f":"IFERROR(VLOOKUP($A42,BaseDBData,M$6,FALSE)*100,\"\")","v":16.154177674553726},13.42160500311981,12.3943972025028,8.1441954043402109,6.638282704406409,5.591787648476779,4.8482125520210566,2.734127455189971,2.0817284765213824,1.307262208211831,0.90821822575107447]
["GGXWDGCL_GDP","Local currency",19.852252526648719,20.074291045331378,22.541562311418463,26.223705965109286,30.825041939748282,31.316275546067718,34.786442991981886,44.879167803828864,47.204424687641833,42.776403773027063,42.821358535732109,43.565284001961217,43.844520778187452,44.146126519970494,43.763347588447239,43.691469034910853,43.301283589406999,43.702093277335507,43.304082500451599,43.468996386490183,43.355548735700708]
["GGXWDGCI_GDP","Local-linked",0,0,0,0,0,0,0,0,0,0,1.3723301603653992,4.4425012167023645,5.5266383614621342,9.8353927831870518,11.812820156650744,12.807932146476681,14.126311265377517,16.230668703777042,17.751102973433809,18.957057199976422,20.145864054560018]
[null,"Projection",{"$f":"IF(C40>=0,ROUNDUP(MAX($C47:$W47)+10,0),#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(D40>=0,ROUNDUP(MAX($C47:$W47)+10,0),#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},77,77,77,77,77,77,77,77,77,77,77]
[]
["Max bar",null,{"$f":"MAX(C43,0)+MAX(C42,0)","v":25.088814231934069},{"$f":"MAX(D43,0)+MAX(D42,0)","v":27.003269934906218},30.294060982716228,39.16910811129592,45.071182730576233,45.936184153656882,50.51122964666623,65.65599619534288,66.358358270549303,60.079616478495133,58.975536210285838,56.986889005081025,56.238917980690253,52.290321924310703,50.401630292853646,49.283256683387634,48.14949614142806,46.436220732525477,45.385810976972984,44.776258594702014,44.263766961451779]
["Min bar",null,{"$f":"MIN(C43,0)+MIN(C42,0)","v":0},{"$f":"MIN(D43,0)+MIN(D42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Public debt by holder for debt structure figure"]
["Title:","Public debt by holder"]
["Units:","percent of GDP"]
["Column ref:",{"$f":"MATCH(\"UNIT_OR_PERIMETER\",NewMacrofwDates,0)","v":7},{"$f":"MATCH(C68,BaseDBdates,0)","v":9},10,11,12,13,14,15,16,17,18]
["Years:",null,-10,{"$f":"C68+1","v":-9},{"$f":"D68+1","v":-8},-7,-6,-5,-4,-3,-2,-1]
["Horizonal labels:",null,{"$f":"ProjYr+C68","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022]
["GGXWDGDC_GDP","Domestic central bank",{"$f":"IFERROR(VLOOKUP($A70,BaseDBData,C$6,FALSE)*100,\"\")","v":20.19087223686557},23.650952901029726,26.533209170974132,34.306464859579542,39.475827280332851,40.23344322706523,44.240520360170528,57.505142059812322,5.0393089549798926,5.1513355473344795]
["GGXWDGDB_GDP","Domestic commercial banks",9.7391139436405858,11.408091858371506,12.798354839507519,16.547802707646415,19.041256632819969,19.406694437793728,21.339517365027881,27.737738335205915,21.165538272678535,21.636059756719639]
["GGXWDGDN_GDP","Domestic other creditors",0,0,0,0,0,0,0,0,13.414278437826269,13.712485179208983]
["GGXWDGXO_GDP","External official creditors",0,0,0,0,0,0,0,0,10.313424999495872,10.542698074141628]
["GGXWDGXP_GDP","External private creditors",0,0,0,0,0,0,0,0,9.1225956135384152,9.3253959000744651]
[]
["P_HOLDER","Perimeter:",{"$f":"LOWER(VLOOKUP($A76,NewMacrofwData,B67,FALSE))&\".\"","v":"general government."}]
[]
[]
[]
[]
[]
[]
["Public debt by maturity"]
["Title:","Public debt by maturity"]
["Units:","percent of GDP"]
["Column ref:",{"$f":"MATCH(\"UNIT_OR_PERIMETER\",NewMacrofwDates,0)","v":7},{"$f":"MATCH(C87,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
["Years:",null,-5,-4,{"$f":"D87+1","v":-3},-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C87","v":2018},{"$f":"ProjYr+D87","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GGXWDGMS_GDP","≤ 1 year",{"$f":"VLOOKUP($A89,BaseDBData,C$86,FALSE)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7014659731423114,3.4662704684792591,5.8936739671208596,4.2574066024747106,2.3875747815252817,2.4158355401086555]
["GGXWDGMLM_GDP","1-5 years",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},17.635615972799794,17.158184693275466,14.366239311235629,12.898384054816306,13.184244457213943,13.577167166228243]
["GGXWDGMLL_GDP","> 5 years",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},38.010784424709129,40.804935060028669,41.505643063795901,44.969924050206743,46.64263121076516,46.098186123527405]
[null,"Proj",{"$f":"IF(C87>=0,ROUNDUP(MAX($C$94:$M$94)+2,0),#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Total",{"$f":"SUM(C89:C91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.347866370651232,61.429390221783393,61.765556342152394,62.125714707497764,62.214450449504383,62.091188829864308]
[]
["P_MATURITY","Perimeter",{"$f":"LOWER(VLOOKUP($A96,NewMacrofwData,B86,FALSE))&\".\"","v":"general government."}]
[null,"Label:",{"$f":"\"Residual maturity: \"&TEXT(ChartMaturityYears,\"0.#\")& \" years\"","v":"Residual maturity: 6. years"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Public debt by governing law"]
["Title:",{"$f":"\"Public debt by governing law, \"&ProjYr-1","v":"Public debt by governing law, 2022"}]
["Units:","percent"]
[null,null,{"$f":"MATCH(-1,NewMacrofwDates,0)","v":32}]
["GGXWDGLD_H","Domestic law",{"$f":"VLOOKUP($A112,NewMacrofwData,C$111,FALSE)","v":{"$error":"#N/A"}}]
["GGXWDGLI_H","Foreign law ex. multilateral",{"$f":"VLOOKUP($A113,NewMacrofwData,C$111,FALSE)","v":{"$error":"#N/A"}}]
["GGXWDGLM_H","Multilateral",{"$f":"VLOOKUP($A114,NewMacrofwData,C$111,FALSE)","v":{"$error":"#N/A"}}]
[]
["P_LAW","Perimeter",{"$f":"LOWER(VLOOKUP($A116,NewMacrofwData,MATCH(\"UNIT_OR_PERIMETER\",NewMacrofwDates,0),FALSE))&\".\"","v":"general government."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instruments"]
["Title","Debt by instruments (percent of GDP)"]
["Units","(percent of GDP)"]
["Column reference:",null,{"$f":"MATCH(C131,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
["Years:",null,-5,-4,{"$f":"D131+1","v":-3},-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C131","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GGXWDGTM_GDP","Marketable debt",{"$f":"VLOOKUP($A133,BaseDBData,C$130,FALSE)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGTN_GDP","Nonmarketable debt",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Proj.",{"$f":"IF(C131>=0,ROUNDUP(MAX($C$136:$M$136)+2,0),#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(D131>=0,ROUNDUP(MAX($C$136:$M$136)+2,0),#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(H131>=0,ROUNDUP(MAX($C$136:$M$136)+10,0),#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(I131>=0,ROUNDUP(MAX($C$136:$M$136)+10,0),#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total",{"$f":"C133+C134","v":{"$error":"#N/A"}},{"$f":"D133+D134","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,{"$f":"G134/G136*100","v":{"$error":"#N/A"}},{"$f":"H134/H136*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["P_MARKET","Perimeter",{"$f":"LOWER(VLOOKUP($A139,NewMacrofwData,MATCH(\"UNIT_OR_PERIMETER\",NewMacrofwDates,0),FALSE))&\".\"","v":"general government."}]
["C-I-PER"]
[]
["ENDE",null,{"$f":"VLOOKUP($A142,BaseDBData,MATCH(C$131,BaseDBdates,0),FALSE)","v":6.7663235294117499},6.7531277777777703,6.7603588235294003,6.7664250000000097,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601]
[]
[]
["Debt drivers (Realism Tools)"]
["Title:","Public Debt Creating Flows"]
["Units:","Percent of GDP"]
["Column ref:",null,{"$f":"MATCH(C149,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
["Years:",null,-5,{"$f":"C149+1","v":-4},-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C149","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,null,null,"Past 5 years","Next 5 years"]
["GGXWDG_DGDP","Change in public sector debt",{"$f":"IFERROR(VLOOKUP($A151,BaseDBData,C$148,FALSE)*100,\"\")","v":0.86500142308064687},4.5750454930093554,15.144766548676635,0.70236207520643079,-6.278741792054177,0.26824989215610273,1.0815238511321712,0.33616612036898585,0.36015836534537549,8.8735742006629259E-2,-0.12326161964008042,null,null,{"$f":"B151","v":"Change in public sector debt"},{"$f":"SUM(C151:G151)","v":15.008433747918893},{"$f":"SUM(H151:M151)","v":2.0115723513691841}]
["DDR_GDP_OUT","Residual",{"$f":"IFERROR(VLOOKUP($A152,BaseDBData,C$148,FALSE)*100,\"\")","v":-1.7542799605492618},1.364848140299918,3.1162736610203732,0.62148153490337243,1.9981981905701551,0.414194625091102,0.35202509312854452,0.16331783979151138,0.13781437799206089,5.3517620117538002E-2,3.2302100417588089E-2,null,null,"Residual",{"$f":"SUM(C152:G152)+SUM(C153:G153)","v":-8.0274678982907268},{"$f":"SUM(H152:M152)+SUM(H153:M153)","v":0.61808949957974324}]
["DDIAO_GDP","Other flows",-2.2794874639988216,-1.1485593644088143,-4.7077777247658315,-4.2718127267719277,-0.9663521845898887,-0.52462418744575856,-2.0978686772256732E-3,-2.0947265873446589E-3,-2.0915892035393477E-3,-2.0884565187612079E-3,-2.0853285259722497E-3,null,null,{"$f":"B154","v":"Exch. rate depreciation"},{"$f":"SUM(C154:G154)","v":-0.99945076525586074},{"$f":"SUM(H154:M154)","v":0}]
["DDIAE_GDP_OUT","Exch. rate depreciation",-0.34402350865530518,0.36864237159283586,0.84730096247124487,-1.1761971418205635,-0.69517344884407284,"","","","","","",null,null,{"$f":"B155","v":"Real GDP growth"},{"$f":"SUM(C155:G155)","v":4.7535969756663459},{"$f":"SUM(H155:M155)","v":-8.1506325271581623}]
["DDIADG_GDP","Real GDP growth",1.0320642313699417,-6.0791107184452568E-3,2.9915319267313101,2.2247757517438349,-1.4886958234602958,-2.0697040575248451,-1.3252738050864734,-1.4260969676831905,-1.2472599446125716,-1.0687528893859803,-1.0135448628651011,null,null,{"$f":"B156","v":"Real interest rate and relative inflation"},{"$f":"SUM(C156:G156)","v":3.8634554826996799},{"$f":"SUM(H156:M156)","v":11.70454507707567}]
["DDIADR_GDP","Real interest rate and relative inflation",{"$f":"IFERROR(VLOOKUP($A156,BaseDBData,C$148,FALSE)*100+C158,\"\")","v":1.0474154824354065},3.0701917524309565,4.581983768558862,-2.1372698744372052,-2.6988656462883411,2.478360362135632,2.0909046201329997,1.9305219965128142,1.9456637269994397,1.7134346139149581,1.5456597573798265,null,null,{"$f":"B157","v":"Primary deficit"},{"$f":"SUM(C157:G157)","v":15.41829995309946},{"$f":"SUM(H157:M157)","v":-2.1604296981280671}]
["DDIP_GDP","Primary deficit",3.1633126424786875,0.9260017038129047,8.3154539546606792,5.4413845315889198,-2.4278528794417329,-2.997685010002759E-2,-3.4034188365674137E-2,-0.32948202166480467,-0.47396820583001364,-0.6073751461211252,-0.68559328604642178]
["DDIARI_GDP","Relative Inflation",0.32602583730937856,-0.40445998641751996,-0.85569323779144413,1.3013152140687456,1.4069755829956434,-0.41386083806013213,-0.35065397911609458,-0.16297173462363723,-0.13557055219841038,-5.2786793682216122E-2,-3.1813863473293388E-2]
[]
[]
["3 year debt reduction (Realism Tools)"]
["Title:","3-Year Debt Reduction"]
["Units:","Percent of GDP"]
["Column ref:",null,{"$f":"MATCH(C165,BaseDBdates,0)","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["Years:",null,-11,{"$f":"C165+1","v":-10},-9,-8,-7,-6,-5,-4,-3,-2,-1,{"$f":"M165+1","v":0},1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C165","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GGXWDG_GDP","Total public debt",{"$f":"IFERROR(VLOOKUP($A167,BaseDBData,C$164,FALSE)*100,\"\")","v":26.981875936788708},25.088814231934069,27.003269934906221,30.294060982716232,39.169108111295913,45.071182730576233,45.936184153656882,50.511229646666237,65.655996195342865,66.358358270549303,60.079616478495126,60.347866370651225,61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
[null,null,null,null,null,{"$f":"C167-F167","v":-3.3121850459275244},{"$f":"D167-G167","v":-14.080293879361843},-18.067912795670011,-15.64212317094065,-11.342121535370325,-20.584813464766633,-20.422174116892421,-9.5683868318288887,5.3081298246916404,4.9289680487659027,-1.6859398636572607,-1.7778483368465317,-0.78506022772099016,-0.32563248771192121]
[null,"Three year Reduction",{"$f":"-(P167-M167)","v":-1.6859398636572607},null,{"$f":"IF(C169>B200,G201,MATCH(MIN(ABS(B172:B200-C169)),ABS(B172:B200-C169),0))","v":14},null,null,"Percentile",{"$f":"VLOOKUP(E169,G172:H201,2,FALSE)","v":44.099999999999994}]
[null,"Max Change",{"$f":"MAX(C168:M168)","v":-3.3121850459275244},null,{"$f":"IF(C170>B200,G201,MATCH(MIN(ABS(B172:B200-C170)),ABS(B172:B200-C170),0))","v":13}]
[null,"Bin","Frequency","Percent of sample","Country Value","Country Max","Row Number","Cumulative"]
[null,-28,107,3.9,{"$f":"IF(G172=$E$169,D172,NA())","v":{"$error":"#N/A"}},{"$f":"IF(G172=$E$170,D172,NA())","v":{"$error":"#N/A"}},1,{"$f":"SUM(D$172:D172)","v":3.9}]
[null,-26,22,0.8,{"$error":"#N/A"},{"$f":"IF(G173=$E$170,D173,NA())","v":{"$error":"#N/A"}},2,{"$f":"SUM(D$172:D173)","v":4.7}]
[null,-24,23,0.8,{"$error":"#N/A"},{"$error":"#N/A"},3,{"$f":"SUM(D$172:D174)","v":5.5}]
[null,-22,21,0.8,{"$error":"#N/A"},{"$error":"#N/A"},4,{"$f":"SUM(D$172:D175)","v":6.3}]
[null,-20,26,1,{"$error":"#N/A"},{"$error":"#N/A"},5,{"$f":"SUM(D$172:D176)","v":7.3}]
[null,-18,30,1.1000000000000001,{"$error":"#N/A"},{"$error":"#N/A"},6,{"$f":"SUM(D$172:D177)","v":8.4}]
[null,-16,40,1.5,{"$error":"#N/A"},{"$error":"#N/A"},7,{"$f":"SUM(D$172:D178)","v":9.9}]
[null,-14,63,2.2999999999999998,{"$error":"#N/A"},{"$error":"#N/A"},8,{"$f":"SUM(D$172:D179)","v":12.2}]
[null,-12,88,3.2,{"$error":"#N/A"},{"$error":"#N/A"},9,{"$f":"SUM(D$172:D180)","v":15.399999999999999}]
[null,-10,105,3.9,{"$error":"#N/A"},{"$error":"#N/A"},10,{"$f":"SUM(D$172:D181)","v":19.299999999999997}]
[null,-8,118,4.3,{"$error":"#N/A"},{"$error":"#N/A"},11,{"$f":"SUM(D$172:D182)","v":23.599999999999998}]
[null,-6,150,5.5,{"$error":"#N/A"},{"$error":"#N/A"},12,{"$f":"SUM(D$172:D183)","v":29.099999999999998}]
[null,-4,196,7.2,{"$error":"#N/A"},7.2,13,{"$f":"SUM(D$172:D184)","v":36.299999999999997}]
[null,-2,211,7.8,7.8,{"$error":"#N/A"},14,{"$f":"SUM(D$172:D185)","v":44.099999999999994}]
[null,0,273,10,{"$error":"#N/A"},{"$error":"#N/A"},15,{"$f":"SUM(D$172:D186)","v":54.099999999999994}]
[null,2,255,9.4,{"$error":"#N/A"},{"$error":"#N/A"},16,{"$f":"SUM(D$172:D187)","v":63.499999999999993}]
[null,4,177,6.5,{"$error":"#N/A"},{"$error":"#N/A"},17,{"$f":"SUM(D$172:D188)","v":70}]
[null,6,143,5.3,{"$error":"#N/A"},{"$error":"#N/A"},18,{"$f":"SUM(D$172:D189)","v":75.3}]
[null,8,131,4.8,{"$error":"#N/A"},{"$error":"#N/A"},19,{"$f":"SUM(D$172:D190)","v":80.099999999999994}]
[null,10,110,4,{"$error":"#N/A"},{"$error":"#N/A"},20,{"$f":"SUM(D$172:D191)","v":84.1}]
[null,12,85,3.1,{"$error":"#N/A"},{"$error":"#N/A"},21,{"$f":"SUM(D$172:D192)","v":87.199999999999989}]
[null,14,64,2.4,{"$error":"#N/A"},{"$error":"#N/A"},22,{"$f":"SUM(D$172:D193)","v":89.6}]
[null,16,42,1.5,{"$error":"#N/A"},{"$error":"#N/A"},23,{"$f":"SUM(D$172:D194)","v":91.1}]
[null,18,37,1.4,{"$error":"#N/A"},{"$error":"#N/A"},24,{"$f":"SUM(D$172:D195)","v":92.5}]
[null,20,31,1.1000000000000001,{"$error":"#N/A"},{"$error":"#N/A"},25,{"$f":"SUM(D$172:D196)","v":93.6}]
[null,22,28,1,{"$error":"#N/A"},{"$error":"#N/A"},26,{"$f":"SUM(D$172:D197)","v":94.6}]
[null,24,13,0.5,{"$error":"#N/A"},{"$error":"#N/A"},27,{"$f":"SUM(D$172:D198)","v":95.1}]
[null,26,18,0.7,{"$error":"#N/A"},{"$error":"#N/A"},28,{"$f":"SUM(D$172:D199)","v":95.8}]
[null,28,13,0.5,{"$error":"#N/A"},{"$error":"#N/A"},29,{"$f":"SUM(D$172:D200)","v":96.3}]
[null,"More",102,3.7,{"$error":"#N/A"},{"$error":"#N/A"},30,{"$f":"SUM(D$172:D201)","v":100}]
[]
[]
["3 year adjustment in cyclically adjusted primary balance (CAPB) (Realism Tools)"]
["Title:","3-Year Adjustment in Cyclically-Adjusted Primary Balance (CAPB)"]
["Units:","Percent of GDP"]
["Column ref:",null,{"$f":"MATCH(C208,MacrofwDates,0)","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["Years:",null,-21,{"$f":"C208+1","v":-20},-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C208","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,{"$f":"ProjYr+M208","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"ProjYr+Y208","v":2024},{"$f":"ProjYr+Z208","v":2025},{"$f":"ProjYr+AA208","v":2026},{"$f":"ProjYr+AB208","v":2027},{"$f":"ProjYr+AC208","v":2028}]
["GGCBP_GDP","Cyclically Adjusted Primary Balance",{"$f":"IFERROR(VLOOKUP($A210,MacrofwData,C$207,FALSE),\"\")","v":3.7744113913422446},5.6896295845877916,4.806929397787334,5.0690403390577208,3.7695849586630112,5.2647901962853831,7.4717170492518497,-2.3268870610962726,2.5103604864669369,1.1037986518247291,0.43007538999138661,-1.1563226630165633,-2.6710744595142333,-5.4128243052988196,-7.531746570907365,-7.6883250491073278,-2.8924946348983154,-0.54492384697821417,-8.2657195388325988,-5.2063706268136762,2.9103268849806585,0.43277018381843346,0.42838688179862672,0.73178375328042045,0.87802388495458283,1.0131818363460181,1.090865228599855]
["GGRXI","Noninterest revenue",13.396711886157997,16.926180494473819,20.212092592701413,29.085494678044391,38.1237841439346,39.314658205335725,56.098942266125057,38.116304000000007,42.853601613104004,46.584416764376272,48.363148708996171,51.853687069409666,52.912950343863422,46.265146024538787,33.90851190756586,32.368954000000002,38.693554818300001,42.813331941400655,33.330452195252846,35.815371025849764,52.754840458264255,51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662]
["GGEXI","Noninterest expenditure",11.701899999999998,13.456300000000002,16.703399999999998,24.699831,34.631500000000003,33.037600000000005,44.318100000000001,42.230900000000005,40.384599999999999,45.736000000000004,48.537700000000001,54.8598,58.797800000000002,56.505299999999998,46.501100000000001,45.211299999999994,44.046999999999997,44.364999999999995,45.985800000000005,44.669600000000003,48.254899999999999,51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097]
[null,"Primary Balance",{"$f":"C211-C212","v":1.6948118861579982},{"$f":"D211-D212","v":3.4698804944738164},3.508692592701415,4.3856636780443914,3.4922841439345973,6.2770582053357202,11.780842266125056,-4.1145959999999988,2.4690016131040053,0.84841676437626745,-0.17455129100383004,-3.0061129305903336,-5.8848496561365806,-10.240153975461212,-12.592588092434141,-12.842345999999992,-5.3534451816999962,-1.5516680585993399,-12.655347804747159,-8.8542289741502387,4.4999404582642555,5.7455471806633795E-2,6.6702774879679794E-2,0.66698056632489511,0.98827336128746879,1.3047726842571308,1.5186229579675654]
[null,"Primary Balance to GDP",{"$f":"C213*100/C215","v":2.9436996876228019},{"$f":"D213*100/D215","v":5.0018005122205436},4.231846061620324,4.4198298165419132,3.0216260645820903,4.6126358599283401,6.8798038634269076,-2.9605817616449128,1.7521051235624496,0.52077645443246923,-9.9322894973346204E-2,-1.6180433490919961,-3.0574763030486873,-5.6741441313041703,-7.6304665897767423,-7.7738722361500798,-3.1633126424786884,-0.92600170381290481,-8.3154539546606792,-5.4413845315889198,2.4278528794417329,2.997685010002759E-2,3.4034188365674144E-2,0.32948202166480467,0.47396820583001364,0.6073751461211252,0.68559328604642178]
["NGDP","Nominal GDP",{"$f":"IFERROR(VLOOKUP($A215,MacrofwData,C$207,FALSE),\"\")","v":57.574211570700385},69.372628636350129,82.911631037873278,99.226980677634927,115.57631782666006,136.08397445518793,171.23805416535356,138.97930647637006,140.91629434219868,162.91381016848266,175.74124379950035,185.78692173341869,192.47408885127408,180.47045930621383,165.03038109498601,165.1988302596547,169.23541194793754,167.56643667178918,152.1907026814097,162.72014820398562,185.34650498670183,191.66614108858928,195.98755863663905,202.43306841289242,208.5104758359906,214.82154687918819,221.50493432118279]
["GGX_GDP","Expenditure to GDP",24.249398505189394,23.133331279868795,22.997617778487612,27.453552263673792,32.086850227932793,26.260035498718967,27.61383865898145,32.904754786479941,30.993505899282752,29.833198271979668,29.290107937739741,31.040128907861011,32.170771852748594,33.215242112444749,30.45711926888783,30.072670564261799,28.855544733759917,29.48711029570909,33.541996390450706,30.48651353107908,28.541190999957326,29.512152463847066,28.860062863826471,28.725084102376744,28.542220576700483,28.355422456393445,28.148329396850098]
["NGDP_R","Real GDP Level",103.51741247233976,116.34778378065036,126.72571645013994,134.82848939560839,151.5011964387102,161.58790926601895,167.52801450114285,160.32584674297686,162.75465943278201,164.21909806198673,170.05853699178061,177.23187231167222,183.71219437289236,184.51998497468674,175.17555993272231,166.3128213721784,162.58975357397927,162.61127325290744,153.51909181634443,148.4875410088643,151.8951860280763,157.31457160755107,160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426645]
["NPGDP_R","Real Potential Output",108.789283813137,118.371854573946,128.682819853052,139.10381120614699,148.929962849818,156.98081637732,162.68489070440799,166.379535479374,169.31459459544001,172.29483471696199,175.55383836618901,178.46237158118399,179.90132154480801,178.90307816651,175.41150054961599,170.51267570539201,165.429724781555,160.82628881135099,157.121406665227,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722]
[null,"Output Gap",{"$f":"(C217/C218-1)*100","v":-4.8459472808484838},{"$f":"(D217/D218-1)*100","v":-1.709925725655681},-1.5208738859988857,-3.073475682274962,1.7264716512989775,2.9348126701197241,2.9769966809853443,-3.6384815710388874,-3.8744062071744634,-4.6871612072652669,-3.1302655786686451,-0.68950068219395533,2.1183128591610423,3.1396367607207543,-0.13450692580270207,-2.463074557852829,-1.7167236488640825,1.1098834989907935,-2.2926951364163228,-4.3190291021968585,-2.1232436396724119,1.3688478205986288,3.6449504590790438,6.1082777457903692,8.2951305242425111,10.1907494710058,12.015612469209147]
[]
[]
["CAPB_realism","Derived Cyclically Adjusted Primary Balance",{"$f":"C214-C216*C219/100","v":4.1188127551071396},{"$f":"D214-D216*D219/100","v":5.3973632949761727},4.5816108248151792,5.2636080692865743,2.4676556916020691,3.8419530109339988,6.0577408030563822,-1.763348322743304,2.9529194399452443,1.9191065507232321,0.81753527175661345,-1.4040214485184113,-3.7389539000968219,-6.7169820828288866,-7.5894996549600986,-7.0331599386148511,-2.6679426820256777,-1.2532742753141954,-7.5464382347598775,-4.1246631399364313,3.0338519020350816,-0.37399960571308749,-1.0179008054798695,-1.4251258980202413,-1.8936462455244949,-2.2822549178552496,-2.6966008908355619]
[]
[null,"Three year Change",null,null,null,{"$f":"IF(ISERROR(IF(OR(F210=\"\",C210=\"\"),F222-C222,F210-C210)),\"\",IF(OR(F210=\"\",C210=\"\"),F222-C222,F210-C210))","v":1.2946289477154762},{"$f":"IF(ISERROR(IF(OR(G210=\"\",D210=\"\"),G222-D222,G210-D210)),\"\",IF(OR(G210=\"\",D210=\"\"),G222-D222,G210-D210))","v":-1.9200446259247803},0.45786079849804917,2.4026767101941289,-6.0964720197592843,-2.7544297098184463,-6.3679183974271201,2.7569624510876594,-3.6666831494835002,-3.7748731113389624,-5.8428996952902059,-6.3754239078908022,-5.017250589593095,2.5203296704005043,6.9868227239291505,-0.57739448972527097,-2.3138759919153609,3.4552507319588726,8.6984897226510327,5.634757508612303,-2.1785431317002382,0.44525370113614937,0.58479495454739139,0.35908147531943457]
[]
[null,"Three year Change as of projection year",{"$f":"Z224","v":-2.1785431317002382},null,{"$f":"IF(C226>B262,G263,MATCH(MIN(ABS(B232:B262-C226)),ABS(B232:B262-C226),0))","v":12},null,null,"Percentile",{"$f":"VLOOKUP(E226,G232:H263,2,FALSE)","v":25.827559661277903}]
[null,"Max Change",{"$f":"MAX(F224:W224)","v":6.9868227239291505},null,{"$f":"IF(C227>B262,G263,MATCH(MIN(ABS(B232:B262-C227)),ABS(B232:B262-C227),0))","v":30},null,null,"Percentile",{"$f":"VLOOKUP(E227,G232:H263,2,FALSE)","v":93.341031562740582}]
[]
[]
[]
[null,"Bin","Frequency","Percentage","Country Value","Country Max","Row Number","Cumulative"]
[null,-7.5,155,5.9661277906081605,{"$f":"IF(G232=$E$226,D232,NA())","v":{"$error":"#N/A"}},{"$f":"IF(G232=$E$227,D232,NA())","v":{"$error":"#N/A"}},1,5.9661277906081605]
[null,-7,10,0.38491147036181678,{"$f":"IF(G233=$E$226,D233,NA())","v":{"$error":"#N/A"}},{"$f":"IF(G233=$E$227,D233,NA())","v":{"$error":"#N/A"}},2,6.3510392609699773]
[null,-6.5,24,0.92378752886836024,{"$error":"#N/A"},{"$error":"#N/A"},3,7.2748267898383379]
[null,-6,18,0.69284064665127021,{"$error":"#N/A"},{"$error":"#N/A"},4,7.9676674364896076]
[null,-5.5,23,0.88529638183217862,{"$error":"#N/A"},{"$error":"#N/A"},5,8.8529638183217862]
[null,-5,27,1.0392609699769053,{"$error":"#N/A"},{"$error":"#N/A"},6,9.8922247882986909]
[null,-4.5,36,1.3856812933025404,{"$error":"#N/A"},{"$error":"#N/A"},7,11.27790608160123]
[null,-4,44,1.6936104695919938,{"$error":"#N/A"},{"$error":"#N/A"},8,12.971516551193224]
[null,-3.5,59,2.270977675134719,{"$error":"#N/A"},{"$error":"#N/A"},9,15.242494226327942]
[null,-3,72,2.7713625866050808,{"$error":"#N/A"},{"$error":"#N/A"},10,18.013856812933021]
[null,-2.5,99,3.8106235565819859,{"$error":"#N/A"},{"$error":"#N/A"},11,21.824480369515008]
[null,-2,104,4.0030792917628943,4.0030792917628943,{"$error":"#N/A"},12,25.827559661277903]
[null,-1.5,134,5.1578137028483448,{"$error":"#N/A"},{"$error":"#N/A"},13,30.985373364126247]
[null,-1,150,5.7736720554272516,{"$error":"#N/A"},{"$error":"#N/A"},14,36.759045419553502]
[null,-0.5,176,6.7744418783679752,{"$error":"#N/A"},{"$error":"#N/A"},15,43.533487297921475]
[null,0,189,7.274826789838337,{"$error":"#N/A"},{"$error":"#N/A"},16,50.808314087759811]
[null,0.5,185,7.1208622016936101,{"$error":"#N/A"},{"$error":"#N/A"},17,57.929176289453423]
[null,1,188,7.2363356428021559,{"$error":"#N/A"},{"$error":"#N/A"},18,65.165511932255583]
[null,1.5,145,5.5812163202463436,{"$error":"#N/A"},{"$error":"#N/A"},19,70.746728252501924]
[null,2,111,4.2725173210161662,{"$error":"#N/A"},{"$error":"#N/A"},20,75.019245573518091]
[null,2.5,99,3.8106235565819859,{"$error":"#N/A"},{"$error":"#N/A"},21,78.829869130100079]
[null,3,96,3.695150115473441,{"$error":"#N/A"},{"$error":"#N/A"},22,82.525019245573517]
[null,3.5,52,2.0015396458814472,{"$error":"#N/A"},{"$error":"#N/A"},23,84.526558891454968]
[null,4,58,2.2324865280985375,{"$error":"#N/A"},{"$error":"#N/A"},24,86.759045419553502]
[null,4.5,38,1.4626635873749039,{"$error":"#N/A"},{"$error":"#N/A"},25,88.221709006928407]
[null,5,30,1.1547344110854503,{"$f":"IF(G257=$E$226,D257,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},26,89.376443418013864]
[null,5.5,37,1.4241724403387221,{"$error":"#N/A"},{"$error":"#N/A"},27,90.800615858352586]
[null,6,25,0.96227867590454197,{"$error":"#N/A"},{"$error":"#N/A"},28,91.762894534257128]
[null,6.5,18,0.69284064665127021,{"$error":"#N/A"},{"$error":"#N/A"},29,92.455735180908405]
[null,7,23,0.88529638183217862,{"$error":"#N/A"},0.88529638183217862,30,93.341031562740582]
[null,7.5,14,0.53887605850654352,{"$error":"#N/A"},{"$error":"#N/A"},31,93.879907621247128]
[null,"More",159,6.1200923787528865,{"$error":"#N/A"},{"$error":"#N/A"},32,100.00000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Real GDP Growth (Realism Tools)"]
["Title:","Real GDP Growth"]
["Units:","Percent"]
["Column ref 2: ",null,{"$f":"MATCH(C294,MacrofwDates,0)","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["Years:",null,-12,{"$f":"C294+1","v":-11},-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C294","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"ProjYr+N294","v":2022},2023,2024,2025,2026,2027,{"$f":"ProjYr+T294","v":2028}]
["NGDP_RPCH","Real GDP Growth",{"$f":"IFERROR(VLOOKUP($A296,MacrofwData,C$293,FALSE),\"\")","v":0.89978292130526538},3.5558829628876114,4.2181565517280166,3.6564089611512567,0.43970439989125393,-5.064180469799159,-5.0593465001326186,-2.2385933733079892,1.3235568942774979E-2,-5.5913598452808646,{"$f":"IFERROR(VLOOKUP($A296,MacrofwData,M$293,FALSE),\"\")","v":-3.2774756207517153},2.2949029905536458,3.5678455132034657,2.2453669814898505,2.3766978283075142,2.0609634091802955,1.7504193748941976,1.6560945514609731]
["NGDP_R","Real GDP Level",164.21909806198673,170.05853699178061,177.23187231167222,183.71219437289236,184.51998497468674,175.17555993272231,166.3128213721784,162.58975357397927,162.61127325290744,153.51909181634443,148.4875410088643,151.8951860280763,157.31457160755107,160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426645]
["NPGDP_R","Real Potential Output",172.29483471696199,175.55383836618901,178.46237158118399,179.90132154480801,178.90307816651,175.41150054961599,170.51267570539201,165.429724781555,160.82628881135099,157.121406665227,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722,155.190253208722]
[null,"Output Gap",{"$f":"((C297/C298)-1)*100","v":-4.6871612072652669},{"$f":"((D297/D298)-1)*100","v":-3.1302655786686451},-0.68950068219395533,2.1183128591610423,3.1396367607207543,-0.13450692580270207,-2.463074557852829,-1.7167236488640825,1.1098834989907935,-2.2926951364163228,-4.3190291021968585,-2.1232436396724119,1.3688478205986288,3.6449504590790438,6.1082777457903692,8.2951305242425111,10.1907494710058,12.015612469209147]
[null,"Baseline Real Potential Growth",null,{"$f":"(D298/C298-1)*100","v":1.8915271920837196},{"$f":"(E298/D298-1)*100","v":1.6567756319449067},0.80630440516669122,-0.55488384950489467,-1.9516587711499889,-2.7927614944712964,-2.980981268876004,-2.7827139144931179,-2.3036545663686958,-1.2290836096061963,0,0,0,0,0,0,0]
[null,"10 year average real growth",null,{"$f":"AVERAGE($E296:$N296)","v":-1.0608547337005401},{"$f":"AVERAGE($E296:$N296)","v":-1.0608547337005401},-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401,-1.0608547337005401]
[]
[]
[]
[]
[]
[]
["Fiscal Adjustment and Possible Growth Paths (Realism Tools)"]
["Title:","Fiscal Adjustment and Possible Growth Paths"]
["Units:","(Bars show fiscal adjustment (RHS) and lines show real GDP growth paths under different fiscal multipliers (LHS))"]
["Column ref 2: ",null,{"$f":"MATCH(C312,MacrofwDates,0)","v":25},26,27,28,29,30,31,32,33,34,35]
["Years:",null,-5,{"$f":"C312+1","v":-4},-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C312","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["NGDP_RPCH","Real GDP Growth",{"$f":"IFERROR(VLOOKUP($A314,MacrofwData,C$311,FALSE),\"\")","v":-2.2385933733079892},1.3235568942774979E-2,-5.5913598452808646,-3.2774756207517153,2.2949029905536458,3.5678455132034657,2.2453669814898505,2.3766978283075142,2.0609634091802955,1.7504193748941976,{"$f":"IFERROR(VLOOKUP($A314,MacrofwData,M$311,FALSE),\"\")","v":1.6560945514609731},"Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW VERSION"]
["GGCBP_GDP","Cyclically Adjusted Primary Balance",{"$f":"IFERROR(VLOOKUP($A315,MacrofwData,C$311,FALSE),S222)","v":-2.8924946348983154},-0.54492384697821417,-8.2657195388325988,-5.2063706268136762,2.9103268849806585,0.43277018381843346,0.42838688179862672,0.73178375328042045,0.87802388495458283,1.0131818363460181,1.090865228599855]
[null,"Fiscal Adjustment",null,null,null,null,null,{"$f":"H315-G315","v":-2.477556701162225},-4.3833020198067452E-3,0.30339687148179373,0.14624013167416239,0.13515795139143527,7.7683392253836914E-2,"Fiscal Adjustment (rhs)"]
[null,"Growth with multipliers"]
[null,{"$f":"\"Multiplier = \"&E323","v":"Multiplier = 0.5"},null,null,null,null,{"$f":"G$314","v":2.2949029905536458},{"$f":"TRANSPOSE(K358:K363)","v":0.17792361688057245},-0.3153960723419692,-0.76527797262629438,-0.95662874289307387,-1.0658981149117779,-1.1027224585542013,"Multiplier=0.5"]
[null,{"$f":"\"Multiplier = \"&F323","v":"Multiplier = 1"},null,null,null,null,{"$f":"G$314","v":2.2949029905536458},{"$f":"TRANSPOSE(L358:L363)","v":1.416701967461685},0.43006258901660166,-0.46970121155204869,-0.85240275208560767,-1.0709414961230159,-1.1445901834078624,"Multiplier=1"]
[null,{"$f":"\"Multiplier = \"&G323","v":"Multiplier = 1.5"},null,null,null,null,{"$f":"G$314","v":2.2949029905536458},{"$f":"TRANSPOSE(M358:M363)","v":2.6554803180427973},1.1755212503751722,-0.17412445047780301,-0.74817676127814137,-1.0759848773342537,-1.1864579082615236,"Multiplier=1.5"]
[null,null,null,0,0,0,0,{"$f":"ROUNDUP(MAX(C314:M314,C318:M320)/3,0)*3-0.01","v":5.99},{"$f":"H321","v":5.99},{"$f":"I321","v":5.99},5.99,5.99,5.99,"FORECAST SHADE"]
[null,null,null,0,0,0,0,{"$f":"-9+0.01","v":-8.99},{"$f":"H322","v":-8.99},{"$f":"I322","v":-8.99},-8.99,-8.99,-8.99,"FORECAST SHADE 2"]
[null,"Multiplier (m)",null,null,0.5,1,1.5]
[null,"Persistence (p)",null,null,0.6,0.6,{"$f":"E324","v":0.6}]
[]
[null,"Year","Time",null,"Impact of a multiplier on growth"]
[]
[null,{"$f":"B329-1","v":2022},{"$f":"C329-1","v":-1},null,0,0,0]
[null,{"$f":"$H$313","v":2023},0,"1st year of proj.",{"$f":"-E$323*E$324^$C329","v":-0.5},{"$f":"-F$323*F$324^$C329","v":-1},{"$f":"-G$323*G$324^$C329","v":-1.5},null,"m"]
[null,{"$f":"B329+1","v":2024},{"$f":"C329+1","v":1},null,{"$f":"-E$323*E$324^$C330","v":-0.3},{"$f":"-F$323*F$324^$C330","v":-0.6},-0.89999999999999991,null,"m*p^1"]
[null,{"$f":"B330+1","v":2025},2,null,-0.18,-0.36,-0.54,null,"m*p^2"]
[null,2026,3,null,-0.108,-0.216,-0.32400000000000001,null,"m*p^3"]
[null,2027,4,null,-6.4799999999999996E-2,-0.12959999999999999,-0.19439999999999999,null,"m*p^4"]
[null,2028,5,null,-3.8879999999999998E-2,-7.7759999999999996E-2,-0.11663999999999999,null,"m*p^5"]
[null,2029,6,null,-2.3327999999999998E-2,-4.6655999999999996E-2,-6.9983999999999991E-2,null,"m*p^6"]
[null,2030,7,null,-1.3996799999999998E-2,-2.7993599999999997E-2,-4.1990399999999997E-2,null,"m*p^7"]
[null,2031,8,null,-8.3980799999999987E-3,-1.6796159999999997E-2,-2.5194239999999996E-2,null,"m*p^8"]
[null,2032,9,null,-5.0388479999999994E-3,-1.0077695999999999E-2,-1.5116543999999999E-2,null,"m*p^9"]
[null,2033,10,null,-3.0233087999999996E-3,-6.0466175999999991E-3,-9.0699263999999991E-3,null,"m*p^10"]
[null,2034,11,null,-1.8139852799999997E-3,-3.6279705599999994E-3,-5.4419558399999993E-3,null,"m*p^11"]
[null,2035,12,null,-1.0883911679999997E-3,-2.1767823359999995E-3,-3.2651735039999994E-3,null,"m*p^12"]
[null,2036,13,null,-6.5303470079999988E-4,-1.3060694015999998E-3,-1.9591041023999996E-3,null,"m*p^13"]
[null,2037,14,null,-3.9182082047999989E-4,-7.8364164095999977E-4,-1.1754624614399997E-3,null,"m*p^14"]
[null,2038,15,null,-2.3509249228799995E-4,-4.701849845759999E-4,-7.0527747686399982E-4,null,"m*p^15"]
[null,2039,16,null,-1.4105549537279995E-4,-2.8211099074559989E-4,-4.2316648611839987E-4,null,"m*p^16"]
[null,2040,17,null,-8.4633297223679968E-5,-1.6926659444735994E-4,-2.5389989167103988E-4,null,"m*p^17"]
[null,2041,18,null,-5.0779978334207981E-5,-1.0155995666841596E-4,-1.5233993500262394E-4,null,"m*p^18"]
[null,2042,19,null,-3.0467987000524789E-5,-6.0935974001049578E-5,-9.1403961001574371E-5,null,"m*p^19"]
[null,2043,20,null,-1.8280792200314874E-5,-3.6561584400629747E-5,-5.4842376600944617E-5,null,"m*p^20"]
[]
[null,null,null,null,"1. Impact of fiscal adjustment on growth\n",null,null,null,"2. Underlying growth rate"]
[null,null,"Baseline",null,{"$f":"\"Multiplier = \"&E323","v":"Multiplier = 0.5"},{"$f":"\"Multiplier = \"&F323","v":"Multiplier = 1"},{"$f":"\"Multiplier = \"&G323","v":"Multiplier = 1.5"},null,null,"Growth \n(t-1)",{"$f":"\"Multiplier = \"&E323","v":"Multiplier = 0.5"},{"$f":"\"Multiplier = \"&F323","v":"Multiplier = 1"},{"$f":"\"Multiplier = \"&G323","v":"Multiplier = 1.5"}]
[null,{"$f":"B354-1","v":2018},{"$f":"TRANSPOSE(C314:M314)","v":-2.2385933733079892},null,null,null,null,null,{"$f":"B353","v":2018}]
[null,{"$f":"B355-1","v":2019},1.3235568942774979E-2,null,null,null,null,null,2019]
[null,{"$f":"B356-1","v":2020},-5.5913598452808646,null,null,null,null,null,2020]
[null,{"$f":"B357-1","v":2021},-3.2774756207517153,null,null,null,null,null,2021]
[null,{"$f":"B358-1","v":2022},2.2949029905536458,null,null,null,null,null,2022,{"$f":"$E$301","v":-1.0608547337005401},{"$f":"J357","v":-1.0608547337005401},{"$f":"J357","v":-1.0608547337005401},{"$f":"J357","v":-1.0608547337005401}]
[null,{"$f":"$H$313","v":2023},3.5678455132034657,null,{"$f":"T384","v":1.2387783505811125},{"$f":"T411","v":2.477556701162225},{"$f":"T438","v":3.7163350517433376},null,2023,{"$f":"J357","v":-1.0608547337005401},{"$f":"$J358+E358","v":0.17792361688057245},{"$f":"$J358+F358","v":1.416701967461685},{"$f":"$J358+G358","v":2.6554803180427973}]
[null,{"$f":"B358+1","v":2024},2.2453669814898505,null,0.74545866135857086,{"$f":"T412","v":1.4909173227171417},{"$f":"T439","v":2.2363759840757123},null,2024,{"$f":"J358","v":-1.0608547337005401},-0.3153960723419692,0.43006258901660166,1.1755212503751722]
[null,{"$f":"B359+1","v":2025},2.3766978283075142,null,0.29557676107424569,0.59115352214849137,0.88673028322273706,null,2025,-1.0608547337005401,-0.76527797262629438,-0.46970121155204869,-0.17412445047780301]
[null,2026,2.0609634091802955,null,0.10422599080746622,0.20845198161493245,0.3126779724223987,null,2026,-1.0608547337005401,-0.95662874289307387,-0.85240275208560767,-0.74817676127814137]
[null,2027,1.7504193748941976,null,-5.0433812112379017E-3,-1.0086762422475803E-2,-1.5130143633713788E-2,null,2027,-1.0608547337005401,-1.0658981149117779,-1.0709414961230159,-1.0759848773342537]
[null,2028,1.6560945514609731,null,-4.1867724853661213E-2,-8.3735449707322426E-2,-0.1256031745609836,null,2028,-1.0608547337005401,-1.1027224585542013,-1.1445901834078624,-1.1864579082615236]
[null,2029,{"$error":"#N/A"},null,-2.5120634912196727E-2,-5.0241269824393454E-2,-7.5361904736590185E-2,null,2029,-1.0608547337005401,-1.0859753686127367,-1.1110960035249335,-1.1362166384371302]
[null,2030,{"$error":"#N/A"},null,-1.5072380947318036E-2,-3.0144761894636073E-2,-4.5217142841954092E-2,null,2030,-1.0608547337005401,-1.0759271146478582,-1.0909994955951761,-1.1060718765424942]
[null,2031,{"$error":"#N/A"},null,-9.0434285683908197E-3,-1.8086857136781639E-2,-2.7130285705172459E-2,null,2031,-1.0608547337005401,-1.069898162268931,-1.0789415908373217,-1.0879850194057126]
[null,2032,{"$error":"#N/A"},null,-5.4260571410344937E-3,-1.0852114282068987E-2,-1.6278171423103477E-2,null,2032,-1.0608547337005401,-1.0662807908415746,-1.0717068479826091,-1.0771329051236436]
[null,2033,{"$error":"#N/A"},null,-3.2556342846206949E-3,-6.5112685692413899E-3,-9.7669028538620861E-3,null,2033,-1.0608547337005401,-1.0641103679851607,-1.0673660022697815,-1.0706216365544021]
[null,2034,{"$error":"#N/A"},null,-1.9533805707724178E-3,-3.9067611415448357E-3,-5.8601417123172522E-3,null,2034,-1.0608547337005401,-1.0628081142713124,-1.0647614948420849,-1.0667148754128573]
[null,2035,{"$error":"#N/A"},null,-1.1720283424634503E-3,-2.3440566849269005E-3,-3.5160850273903521E-3,null,2035,-1.0608547337005401,-1.0620267620430035,-1.0631987903854669,-1.0643708187279304]
[null,2036,{"$error":"#N/A"},null,-7.0321700547807005E-4,-1.4064340109561401E-3,-2.1096510164342105E-3,null,2036,-1.0608547337005401,-1.0615579507060182,-1.0622611677114961,-1.0629643847169743]
[null,2037,{"$error":"#N/A"},null,-4.2193020328684221E-4,-8.4386040657368443E-4,-1.2657906098605268E-3,null,2037,-1.0608547337005401,-1.0612766639038269,-1.0616985941071138,-1.0621205243104006]
[null,2038,{"$error":"#N/A"},null,-2.5315812197210523E-4,-5.0631624394421046E-4,-7.5947436591631602E-4,null,2038,-1.0608547337005401,-1.0611078918225121,-1.0613610499444843,-1.0616142080664563]
[null,2039,{"$error":"#N/A"},null,-1.5189487318326315E-4,-3.0378974636652631E-4,-4.5568461954978965E-4,null,2039,-1.0608547337005401,-1.0610066285737234,-1.0611585234469065,-1.0613104183200899]
[null,2040,{"$error":"#N/A"},null,-9.1136923909957915E-5,-1.8227384781991583E-4,-2.7341077172987383E-4,null,2040,-1.0608547337005401,-1.0609458706244501,-1.0610370075483599,-1.06112814447227]
[null,2041,{"$error":"#N/A"},null,-5.4682154345974752E-5,-1.093643086919495E-4,-1.6404646303792421E-4,null,2041,-1.0608547337005401,-1.060909415854886,-1.0609640980092321,-1.061018780163578]
[]
[]
[null,{"$f":"E352","v":"Multiplier = 0.5"}]
[null,null,null,"adjustment year"]
[null,null,null,{"$f":"E381-1","v":2022},{"$f":"$H$313","v":2023},{"$f":"E381+1","v":2024},{"$f":"F381+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"adjustment size",null,{"$f":"H316","v":-2.477556701162225},-4.3833020198067452E-3,0.30339687148179373,0.14624013167416239,0.13515795139143527,7.7683392253836914E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"cumulative impact on growth in year"]
[null,"                    Impact of adjustment in year",{"$f":"C384-1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C383","v":2022}]
[null,null,{"$f":"$H$313","v":2023},null,{"$f":"IFERROR(E$382*$E329,\"\")","v":1.2387783505811125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E384:R384)","v":1.2387783505811125},{"$f":"C384","v":2023}]
[null,null,{"$f":"C384+1","v":2024},null,{"$f":"IFERROR(E$382*$E330,\"\")","v":0.74326701034866749},{"$f":"IFERROR(F$382*$E329,\"\")","v":2.1916510099033726E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,0.74545866135857086,2024]
[null,null,{"$f":"C385+1","v":2025},null,0.44596020620920052,{"$f":"IFERROR(F$382*$E330,\"\")","v":1.3149906059420236E-3},{"$f":"IFERROR(G$382*$E329,\"\")","v":-0.15169843574089686},null,null,null,null,null,null,null,null,null,null,null,null,0.29557676107424569,2025]
[null,null,2026,null,0.26757612372552031,7.8899436356521407E-4,{"$f":"IFERROR(G$382*$E330,\"\")","v":-9.1019061444538113E-2},{"$f":"IFERROR(H$382*$E329,\"\")","v":-7.3120065837081194E-2},null,null,null,null,null,null,null,null,null,null,null,0.10422599080746622,2026]
[null,null,2027,null,0.16054567423531219,4.7339661813912848E-4,-5.4611436866722866E-2,{"$f":"IFERROR(H$382*$E330,\"\")","v":-4.3872039502248716E-2},{"$f":"IFERROR(I$382*$E329,\"\")","v":-6.7578975695717636E-2},null,null,null,null,null,null,null,null,null,null,-5.0433812112379017E-3,2027]
[null,null,2028,null,9.6327404541187309E-2,2.8403797088347708E-4,-3.276686212003372E-2,-2.6323223701349228E-2,{"$f":"IFERROR(I$382*$E330,\"\")","v":-4.0547385417430581E-2},{"$f":"IFERROR(J$382*$E329,\"\")","v":-3.8841696126918457E-2},null,null,null,null,null,null,null,null,null,-4.1867724853661213E-2,2028]
[null,null,2029,null,5.7796442724712384E-2,1.7042278253008624E-4,-1.9660117272020234E-2,-1.5793934220809536E-2,-2.432843125045835E-2,{"$f":"IFERROR(J$382*$E330,\"\")","v":-2.3305017676151073E-2},"",null,null,null,null,null,null,null,null,-2.5120634912196727E-2,2029]
[null,null,2030,null,3.4677865634827429E-2,1.0225366951805174E-4,-1.179607036321214E-2,-9.4763605324857218E-3,-1.4597058750275008E-2,-1.3983010605690644E-2,"","",null,null,null,null,null,null,null,-1.5072380947318036E-2,2030]
[null,null,2031,null,2.0806719380896455E-2,6.135220171083104E-5,-7.0776422179272833E-3,-5.6858163194914331E-3,-8.7582352501650047E-3,-8.3898063634143868E-3,"","","",null,null,null,null,null,null,-9.0434285683908197E-3,2031]
[null,null,2032,null,1.2484031628537874E-2,3.6811321026498628E-5,-4.24658533075637E-3,-3.41148979169486E-3,-5.2549411500990035E-3,-5.0338838180486317E-3,"","","","",null,null,null,null,null,-5.4260571410344937E-3,2032]
[null,null,2033,null,7.4904189771227243E-3,2.2086792615899175E-5,-2.5479511984538221E-3,-2.0468938750169158E-3,-3.1529646900594018E-3,-3.0203302908291792E-3,"","","","","",null,null,null,null,-3.2556342846206949E-3,2033]
[null,null,2034,null,4.4942513862736341E-3,1.3252075569539505E-5,-1.5287707190722933E-3,-1.2281363250101496E-3,-1.891778814035641E-3,-1.8121981744975073E-3,"","","","","","",null,null,null,-1.9533805707724178E-3,2034]
[null,null,2035,null,2.6965508317641803E-3,7.9512453417237035E-6,-9.1726243144337589E-4,-7.3688179500608971E-4,-1.1350672884213845E-3,-1.0873189046985044E-3,"","","","","","","",null,null,-1.1720283424634503E-3,2035]
[null,null,2036,null,1.6179304990585083E-3,4.7707472050342209E-6,-5.5035745886602549E-4,-4.4212907700365381E-4,-6.8104037305283076E-4,-6.5239134281910264E-4,"","","","","","","","",null,-7.0321700547807005E-4,2036]
[null,null,2037,null,9.7075829943510492E-4,2.8624483230205329E-6,-3.3021447531961527E-4,-2.6527744620219229E-4,-4.0862422383169847E-4,-3.9143480569146159E-4,"","","","","","","","",null,-4.2193020328684221E-4,2037]
[null,null,2038,null,5.8245497966106293E-4,1.7174689938123196E-6,-1.9812868519176918E-4,-1.5916646772131535E-4,-2.4517453429901906E-4,-2.3486088341487693E-4,"","","","","","","","",null,-2.5315812197210523E-4,2038]
[null,null,2039,null,3.4947298779663776E-4,1.0304813962873919E-6,-1.188772111150615E-4,-9.5499880632789227E-5,-1.4710472057941141E-4,-1.4091653004892615E-4,"","","","","","","","",null,-1.5189487318326315E-4,2039]
[null,null,2040,null,2.0968379267798264E-4,6.18288837772435E-7,-7.1326326669036901E-5,-5.7299928379673526E-5,-8.8262832347646864E-5,-8.4549918029355693E-5,"","","","","","","","",null,-9.1136923909957915E-5,2040]
[null,null,2041,null,1.2581027560678958E-4,3.7097330266346101E-7,-4.2795796001422138E-5,-3.4379957027804116E-5,-5.2957699408588108E-5,-5.072995081761342E-5,"","","","","","","","",null,-5.4682154345974752E-5,2041]
[null,null,2042,null,7.5486165364073755E-5,2.2258398159807661E-7,-2.567747760085328E-5,-2.0627974216682468E-5,-3.1774619645152867E-5,-3.0437970490568046E-5,"","","","","","","","",null,-3.2809292607584827E-5,2042]
[null,null,2043,null,4.529169921844425E-5,1.3355038895884596E-7,-1.5406486560511968E-5,-1.237678453000948E-5,-1.9064771787091717E-5,-1.826278229434083E-5,"","","","","","","","",null,-1.9685575564550897E-5,2043]
[]
[null,{"$f":"F352","v":"Multiplier = 1"}]
[null,null,null,"adjustment year"]
[null,null,null,{"$f":"E408-1","v":2022},{"$f":"$H$313","v":2023},{"$f":"E408+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"adjustment size",null,{"$f":"H316","v":-2.477556701162225},-4.3833020198067452E-3,0.30339687148179373,0.14624013167416239,0.13515795139143527,7.7683392253836914E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"cumulative impact on growth in year"]
[null,"                    Impact of adjustment in year",{"$f":"C411-1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C410","v":2022}]
[null,null,{"$f":"$H$313","v":2023},null,{"$f":"IFERROR(E$409*$F329,\"\")","v":2.477556701162225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E411:R411)","v":2.477556701162225},{"$f":"C411","v":2023}]
[null,null,{"$f":"C411+1","v":2024},null,1.486534020697335,{"$f":"IFERROR(F$409*$F329,\"\")","v":4.3833020198067452E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4909173227171417,2024]
[null,null,{"$f":"C412+1","v":2025},null,0.89192041241840103,{"$f":"IFERROR(F$409*$F330,\"\")","v":2.6299812118840472E-3},{"$f":"IFERROR(G$409*$F329,\"\")","v":-0.30339687148179373},null,null,null,null,null,null,null,null,null,null,null,null,0.59115352214849137,2025]
[null,null,2026,null,0.53515224745104062,1.5779887271304281E-3,{"$f":"IFERROR(G$409*$F330,\"\")","v":-0.18203812288907623},{"$f":"IFERROR(H$409*$F329,\"\")","v":-0.14624013167416239},null,null,null,null,null,null,null,null,null,null,null,0.20845198161493245,2026]
[null,null,2027,null,0.32109134847062437,9.4679323627825697E-4,-0.10922287373344573,{"$f":"IFERROR(H$409*$F330,\"\")","v":-8.7744079004497433E-2},{"$f":"IFERROR(I$409*$F329,\"\")","v":-0.13515795139143527},null,null,null,null,null,null,null,null,null,null,-1.0086762422475803E-2,2027]
[null,null,2028,null,0.19265480908237462,5.6807594176695416E-4,-6.553372424006744E-2,-5.2646447402698457E-2,{"$f":"IFERROR(I$409*$F330,\"\")","v":-8.1094770834861163E-2},{"$f":"IFERROR(J$409*$F329,\"\")","v":-7.7683392253836914E-2},null,null,null,null,null,null,null,null,null,-8.3735449707322426E-2,2028]
[null,null,2029,null,0.11559288544942477,3.4084556506017247E-4,-3.9320234544040468E-2,-3.1587868441619073E-2,-4.8656862500916699E-2,{"$f":"IFERROR(J$409*$F330,\"\")","v":-4.6610035352302147E-2},{"$f":"IFERROR(K$409*$F335,\"\")","v":""},null,null,null,null,null,null,null,null,-5.0241269824393454E-2,2029]
[null,null,2030,null,6.9355731269654858E-2,2.0450733903610348E-4,-2.3592140726424279E-2,-1.8952721064971444E-2,-2.9194117500550017E-2,-2.7966021211381288E-2,"",{"$f":"IFERROR(L$409*$F336,\"\")","v":""},null,null,null,null,null,null,null,-3.0144761894636073E-2,2030]
[null,null,2031,null,4.1613438761792909E-2,1.2270440342166208E-4,-1.4155284435854567E-2,-1.1371632638982866E-2,-1.7516470500330009E-2,-1.6779612726828774E-2,"","",{"$f":"IFERROR(M$409*$F337,\"\")","v":""},null,null,null,null,null,null,-1.8086857136781639E-2,2031]
[null,null,2032,null,2.4968063257075748E-2,7.3622642052997256E-5,-8.49317066151274E-3,-6.8229795833897201E-3,-1.0509882300198007E-2,-1.0067767636097263E-2,"","","",{"$f":"IFERROR(N$409*$F338,\"\")","v":""},null,null,null,null,null,-1.0852114282068987E-2,2032]
[null,null,2033,null,1.4980837954245449E-2,4.4173585231798351E-5,-5.0959023969076441E-3,-4.0937877500338317E-3,-6.3059293801188037E-3,-6.0406605816583584E-3,"","","","",{"$f":"IFERROR(O$409*$F339,\"\")","v":""},null,null,null,null,-6.5112685692413899E-3,2033]
[null,null,2034,null,8.9885027725472681E-3,2.6504151139079011E-5,-3.0575414381445866E-3,-2.4562726500202991E-3,-3.7835576280712819E-3,-3.6243963489950145E-3,"","","","","",{"$f":"IFERROR(P$409*$F340,\"\")","v":""},null,null,null,-3.9067611415448357E-3,2034]
[null,null,2035,null,5.3931016635283607E-3,1.5902490683447407E-5,-1.8345248628867518E-3,-1.4737635900121794E-3,-2.2701345768427689E-3,-2.1746378093970087E-3,"","","","","","",{"$f":"IFERROR(Q$409*$F341,\"\")","v":""},null,null,-2.3440566849269005E-3,2035]
[null,null,2036,null,3.2358609981170167E-3,9.5414944100684418E-6,-1.100714917732051E-3,-8.8425815400730763E-4,-1.3620807461056615E-3,-1.3047826856382053E-3,"","","","","","","",{"$f":"IFERROR(R$409*$F342,\"\")","v":""},null,-1.4064340109561401E-3,2036]
[null,null,2037,null,1.9415165988702098E-3,5.7248966460410658E-6,-6.6042895063923054E-4,-5.3055489240438458E-4,-8.1724844766339693E-4,-7.8286961138292319E-4,"","","","","","","","",null,-8.4386040657368443E-4,2037]
[null,null,2038,null,1.1649099593221259E-3,3.4349379876246391E-6,-3.9625737038353836E-4,-3.1833293544263069E-4,-4.9034906859803812E-4,-4.6972176682975387E-4,"","","","","","","","",null,-5.0631624394421046E-4,2038]
[null,null,2039,null,6.9894597559327551E-4,2.0609627925747838E-6,-2.37754422230123E-4,-1.9099976126557845E-4,-2.9420944115882283E-4,-2.8183306009785231E-4,"","","","","","","","",null,-3.0378974636652631E-4,2039]
[null,null,2040,null,4.1936758535596528E-4,1.23657767554487E-6,-1.426526533380738E-4,-1.1459985675934705E-4,-1.7652566469529373E-4,-1.6909983605871139E-4,"","","","","","","","",null,-1.8227384781991583E-4,2040]
[null,null,2041,null,2.5162055121357915E-4,7.4194660532692202E-7,-8.5591592002844276E-5,-6.8759914055608232E-5,-1.0591539881717622E-4,-1.0145990163522684E-4,"","","","","","","","",null,-1.093643086919495E-4,2041]
[null,null,2042,null,1.5097233072814751E-4,4.4516796319615322E-7,-5.135495520170656E-5,-4.1255948433364936E-5,-6.3549239290305735E-5,-6.0875940981136092E-5,"","","","","","","","",null,-6.5618585215169653E-5,2042]
[null,null,2043,null,9.05833984368885E-5,2.6710077791769192E-7,-3.0812973121023936E-5,-2.475356906001896E-5,-3.8129543574183434E-5,-3.652556458868166E-5,"","","","","","","","",null,-3.9371151129101793E-5,2043]
[]
[null,{"$f":"G352","v":"Multiplier = 1.5"}]
[null,null,null,"adjustment year"]
[null,null,null,{"$f":"E435-1","v":2022},{"$f":"$H$313","v":2023},{"$f":"E435+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,"adjustment size",null,{"$f":"H316","v":-2.477556701162225},-4.3833020198067452E-3,0.30339687148179373,0.14624013167416239,0.13515795139143527,7.7683392253836914E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,"cumulative impact on growth in year"]
[null,"                    Impact of adjustment in year",{"$f":"C438-1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C437","v":2022}]
[null,null,{"$f":"$H$313","v":2023},null,{"$f":"IFERROR(E$436*$G329,\"\")","v":3.7163350517433376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E438:R438)","v":3.7163350517433376},{"$f":"C438","v":2023}]
[null,null,{"$f":"C438+1","v":2024},null,{"$f":"IFERROR(E$436*$G330,\"\")","v":2.2298010310460024},{"$f":"IFERROR(F$436*$G329,\"\")","v":6.5749530297101177E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2363759840757123,2024]
[null,null,{"$f":"C439+1","v":2025},null,1.3378806186276015,{"$f":"IFERROR(F$436*$G330,\"\")","v":3.9449718178260701E-3},{"$f":"IFERROR(G$436*$G329,\"\")","v":-0.45509530722269059},null,null,null,null,null,null,null,null,null,null,null,null,0.88673028322273706,2025]
[null,null,2026,null,0.80272837117656093,2.3669830906956424E-3,{"$f":"IFERROR(G$436*$G330,\"\")","v":-0.27305718433361431},{"$f":"IFERROR(H$436*$G329,\"\")","v":-0.21936019751124358},null,null,null,null,null,null,null,null,null,null,null,0.3126779724223987,2026]
[null,null,2027,null,0.4816370227059365,1.4201898544173855E-3,-0.16383431060016862,{"$f":"IFERROR(H$436*$G330,\"\")","v":-0.13161611850674615},{"$f":"IFERROR(I$436*$G329,\"\")","v":-0.20273692708715291},null,null,null,null,null,null,null,null,null,null,-1.5130143633713788E-2,2027]
[null,null,2028,null,0.28898221362356191,8.5211391265043119E-4,-9.8300586360101166E-2,-7.8969671104047692E-2,{"$f":"IFERROR(I$436*$G330,\"\")","v":-0.12164215625229173},{"$f":"IFERROR(J$436*$G329,\"\")","v":-0.11652508838075537},null,null,null,null,null,null,null,null,null,-0.1256031745609836,2028]
[null,null,2029,null,0.17338932817413713,5.1126834759025871E-4,-5.8980351816060698E-2,-4.7381802662428613E-2,-7.2985293751375052E-2,{"$f":"IFERROR(J$436*$G330,\"\")","v":-6.9915053028453217E-2},"",null,null,null,null,null,null,null,null,-7.5361904736590185E-2,2029]
[null,null,2030,null,0.10403359690448229,3.0676100855415523E-4,-3.5388211089636419E-2,-2.8429081597457165E-2,-4.3791176250825029E-2,-4.1949031817071936E-2,"","",null,null,null,null,null,null,null,-4.5217142841954092E-2,2030]
[null,null,2031,null,6.2420158142689371E-2,1.8405660513249315E-4,-2.1232926653781851E-2,-1.7057448958474299E-2,-2.6274705750495016E-2,-2.5169419090243162E-2,"","","",null,null,null,null,null,null,-2.7130285705172459E-2,2031]
[null,null,2032,null,3.7452094885613622E-2,1.1043396307949588E-4,-1.2739755992269111E-2,-1.0234469375084579E-2,-1.5764823450297009E-2,-1.5101651454145895E-2,"","","","",null,null,null,null,null,-1.6278171423103477E-2,2032]
[null,null,2033,null,2.2471256931368172E-2,6.6260377847697526E-5,-7.6438535953614658E-3,-6.1406816250507475E-3,-9.4588940701782042E-3,-9.0609908724875367E-3,"","","","","",null,null,null,null,-9.7669028538620861E-3,2033]
[null,null,2034,null,1.3482754158820904E-2,3.9756226708618516E-5,-4.5863121572168796E-3,-3.6844089750304484E-3,-5.6753364421069236E-3,-5.4365945234925222E-3,"","","","","","",null,null,null,-5.8601417123172522E-3,2034]
[null,null,2035,null,8.0896524952925424E-3,2.3853736025171109E-5,-2.7517872943301279E-3,-2.2106453850182692E-3,-3.4052018652641538E-3,-3.2619567140955135E-3,"","","","","","","",null,null,-3.5160850273903521E-3,2035]
[null,null,2036,null,4.8537914971755252E-3,1.4312241615102665E-5,-1.6510723765980767E-3,-1.3263872310109615E-3,-2.0431211191584923E-3,-1.957174028457308E-3,"","","","","","","","",null,-2.1096510164342105E-3,2036]
[null,null,2037,null,2.9122748983053145E-3,8.5873449690615995E-6,-9.9064342595884592E-4,-7.9583233860657692E-4,-1.2258726714950955E-3,-1.1743044170743847E-3,"","","","","","","","",null,-1.2657906098605268E-3,2037]
[null,null,2038,null,1.7473649389831889E-3,5.1524069814369587E-6,-5.9438605557530751E-4,-4.7749940316394612E-4,-7.3552360289705723E-4,-7.0458265024463086E-4,"","","","","","","","",null,-7.5947436591631602E-4,2038]
[null,null,2039,null,1.0484189633899132E-3,3.0914441888621753E-6,-3.5663163334518451E-4,-2.8649964189836764E-4,-4.4131416173823429E-4,-4.2274959014677849E-4,"","","","","","","","",null,-4.5568461954978965E-4,2039]
[null,null,2040,null,6.2905137803394783E-4,1.8548665133173051E-6,-2.139789800071107E-4,-1.7189978513902057E-4,-2.6478849704294057E-4,-2.5364975408806711E-4,"","","","","","","","",null,-2.7341077172987383E-4,2040]
[null,null,2041,null,3.7743082682036873E-4,1.112919907990383E-6,-1.2838738800426643E-4,-1.0313987108341235E-4,-1.5887309822576432E-4,-1.5218985245284025E-4,"","","","","","","","",null,-1.6404646303792421E-4,2041]
[null,null,2042,null,2.2645849609222128E-4,6.677519447942298E-7,-7.703243280255984E-5,-6.1883922650047405E-5,-9.5323858935458602E-5,-9.1313911471704141E-5,"","","","","","","","",null,-9.842787782275448E-5,2042]
[null,null,2043,null,1.3587509765533275E-4,4.0065116687653788E-7,-4.6219459681535904E-5,-3.7130353590028437E-5,-5.7194315361275161E-5,-5.4788346883022487E-5,"","","","","","","","",null,-5.9056726693652707E-5,2043]
[]
[]
[]
["Bond Issuances (Realism Tools)"]
["Title:","Bond Issuances"]
["Units:","(Bars show new debt issuances (RHS, %GDP), lines show avg marginal interest rates (LHS, percent))"]
["Column ref 2: ",null,{"$f":"MATCH(C467,MacrofwDates,0)","v":25},26,27,28,29,30,31,32,33,34,35]
["Column ref NewMacroFW:",null,{"$f":"MATCH(C467,NewMacrofwDates,0)","v":28},29,30,31,32,33,34,35,36,37,38]
["Years:",null,-5,{"$f":"C467+1","v":-4},-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C467","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GADLSOS_T","≤ 1 year",{"$f":"VLOOKUP($A469,NewMacrofwData,C$466,FALSE)*100/C$473","v":0},0,0,0,0,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*H$474+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*H$475+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*H$476)/H$473*100","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*I$474+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*I$475+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*I$476)/I$473*100","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*J$474+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*J$475+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*J$476)/J$473*100","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*K$474+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*K$475+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*K$476)/K$473*100","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*L$474+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*L$475+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*L$476)/L$473*100","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*M$474+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*M$475+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\"=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\"=1\"))*M$476)/M$473*100","v":0},null,"Choice of All vs. Foreign"]
["GADLSOM_T","1-5 years",0,0,0,0,0,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*H$474+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*H$475+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*H$476)/H$473*100","v":1.1360773391799661},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*I$474+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*I$475+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*I$476)/I$473*100","v":0.83725963298891348},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*J$474+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*J$475+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*J$476)/J$473*100","v":0.96805225368666648},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*K$474+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*K$475+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*K$476)/K$473*100","v":0.87985499098501618},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*L$474+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*L$475+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*L$476)/L$473*100","v":1.0991087800725285},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*M$474+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*M$475+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">1\",IdentFin!$F:$F,\"<=5\"))*M$476)/M$473*100","v":0.97944033502332728},null,"Foreign"]
["GADLSOL_T","> 5 years",0,0,0,0,0,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*H$474+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*H$475+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&H$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&H$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*H$476)/H$473*100","v":6.8221639262076943},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*I$474+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*I$475+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&I$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&I$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*I$476)/I$473*100","v":6.5532082064146557},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*J$474+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*J$475+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&J$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&J$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*J$476)/J$473*100","v":5.3855628379298253},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*K$474+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*K$475+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&K$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&K$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*K$476)/K$473*100","v":7.9439802771177765},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*L$474+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*L$475+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&L$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&L$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*L$476)/L$473*100","v":6.1626899397213393},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*M$474+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*M$475+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&M$468,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\",IdentFin!$F:$F,\">5\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&M$468,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\",ResidFin!$F:$F,\">5\"))*M$476)/M$473*100","v":4.3957162456865495}]
[]
["NGDP","GDP",{"$f":"VLOOKUP($A473,MacrofwData,C$465,FALSE)","v":169.23541194793754},167.56643667178918,152.1907026814097,162.72014820398562,185.34650498670183,191.66614108858928,195.98755863663905,202.43306841289242,208.5104758359906,214.82154687918819,221.50493432118279]
["ENDE","Exchange rate (EOP)",6.7663235294117499,6.7531277777777703,6.7603588235294003,6.7664250000000097,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601]
["LLIE1","Units of domestic currency per Local-Linked Bond index units 1, end of period.",1,1,1,1,1,1,1,1,1,1,1]
["LLIE2","Units of domestic currency per Local-Linked Bond index units 2, end of period.",1,1,1,1,1,1,1,1,1,1,1]
[null,"Marginal Effective Interest Rate",{"$f":"Questions!C48","v":{"$error":"#N/A"}},{"$f":"Questions!D48","v":{"$error":"#N/A"}},{"$f":"Questions!E48","v":{"$error":"#N/A"}},{"$f":"Questions!F48","v":{"$error":"#N/A"}},{"$f":"Questions!G48","v":{"$error":"#N/A"}},{"$f":"IF($O$470=\"All\",BaseDB!S280*BaseDB!S263*100+BaseDB!S281*BaseDB!S264*100,BaseDB!S281*100)","v":4},{"$f":"IF($O$470=\"All\",BaseDB!T280*BaseDB!T263*100+BaseDB!T281*BaseDB!T264*100,BaseDB!T281*100)","v":4},{"$f":"IF($O$470=\"All\",BaseDB!U280*BaseDB!U263*100+BaseDB!U281*BaseDB!U264*100,BaseDB!U281*100)","v":4},{"$f":"IF($O$470=\"All\",BaseDB!V280*BaseDB!V263*100+BaseDB!V281*BaseDB!V264*100,BaseDB!V281*100)","v":4},{"$f":"IF($O$470=\"All\",BaseDB!W280*BaseDB!W263*100+BaseDB!W281*BaseDB!W264*100,BaseDB!W281*100)","v":4},{"$f":"IF($O$470=\"All\",BaseDB!X280*BaseDB!X263*100+BaseDB!X281*BaseDB!X264*100,BaseDB!X281*100)","v":4}]
["FIGB","10 year US Treasury Yields",{"$f":"VLOOKUP($A478,MacrofwData,MATCH(C$467,MacrofwDates,0),FALSE)","v":2.91},2.1441666666666701,0.894166666666668,1.4424999999999999,2.95166666666668,3.77040787836797,3.62220384943888,3.4535979715210501,3.3807193284346,3.375,3.375]
["GGXWDG_GDP","Total public debt to GDP",{"$f":"VLOOKUP($A479,MacrofwData,C$465,FALSE)","v":45.936184153656875},50.51122964666623,65.655996195342865,66.358358270549303,60.079616478495126,60.347532583620279,61.566904876991629,61.864311946074174,62.17543518030088,62.324259010399523,62.328947840954022]
[null,"Spreads",{"$f":"(C477-C478)/100","v":{"$error":"#N/A"}},{"$f":"(D477-D478)/100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2959212163203E-3,3.7779615056112003E-3,5.4640202847894993E-3,6.192806715654E-3,6.2500000000000003E-3,6.2500000000000003E-3]
[]
[null,null,null,null,null,null,"5y hist",{"$f":"H468","v":2023},2024,2025,2026,2027,2028]
[null,null,null,null,null,"<1 yr term",{"$f":"AVERAGE(C469:G469)","v":0},{"$f":"H469","v":0},0,0,0,0,0]
[null,null,null,null,null,"1-5 yr term",{"$f":"AVERAGE(C470:G470)","v":0},{"$f":"H470","v":1.1360773391799661},0.83725963298891348,0.96805225368666648,0.87985499098501618,1.0991087800725285,0.97944033502332728]
[null,null,null,null,null,"5+ yr term",{"$f":"AVERAGE(C471:G471)","v":0},{"$f":"H471","v":6.8221639262076943},6.5532082064146557,5.3855628379298253,7.9439802771177765,6.1626899397213393,4.3957162456865495]
[null,null,null,null,null,"Spread vs 10-yr US Treas.",{"$f":"AVERAGE(C480:G480)","v":{"$error":"#N/A"}},{"$f":"(H477-H478)/100","v":2.2959212163203E-3},3.7779615056112003E-3,5.4640202847894993E-3,6.192806715654E-3,6.2500000000000003E-3,6.2500000000000003E-3]
[null,null,null,null,null,"Implied spread, Laubach rule 4/",null,{"$f":"(H479-$G479)*0.04/100+$G$480","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
["GFN chart"]
["Title:","Gross Financing Needs"]
["Units:","Percent of GDP unless otherwise indicated"]
["Baseline column ref",null,{"$f":"MATCH(C497,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
["GFN column ref",null,null,null,null,null,null,{"$f":"MATCH(H497,GFNDates,0)","v":10},11,12,13,14,15]
["Years:",null,-5,-4,-3,-2,-1,0,1,2,3,4,5]
["Horizonal labels:",null,{"$f":"ProjYr+C497","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GFN_GDP","Baseline GFN, percent of GDP",{"$f":"VLOOKUP($A499,BaseDBData,C495,FALSE)*100","v":9.4488765664595764},6.3219510237295715,17.564967723887474,12.82651792326663,3.3642174920876573,8.089869453967232,7.0085911407387593,5.8980537690252683,8.3019730580708782,6.6615735293449188,4.6877653994939683]
["GFN_GDP","Stress Scenario GFN, percent of GDP",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A499,GFNData,H$496,FALSE),#N/A)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["CHG_CLAIMS","Change in financial institutions claims, percent of sector assets",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A501,GFNData,H$496,FALSE),#N/A)*100","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fanchart w/ stress test"]
[null,null,-5,{"$f":"C516+1","v":-4},-3,-2,-1,0,1,2,3,4,5]
[null,null,-5,{"$f":"C517+1","v":-4},{"$f":"D517+1","v":-3},{"$f":"E517+1","v":-2},{"$f":"F517+1","v":-1},"FC1","FC2","FC3","FC4","FC5","FC6"]
[null,"Base DB dates",{"$f":"MATCH(C516,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
[null,"Fanchart dates",{"$f":"MATCH(C517,FanDates,0)","v":4},5,6,7,8,26,27,28,29,30,31]
[null,"Stops dates",null,null,null,null,{"$f":"MATCH(G516,STOpsDates,0)","v":6},7,8,9,10,11,12]
[null,null,{"$f":"ProjYr+C516","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GGXWDG_GDP","Baseline",{"$f":"VLOOKUP($A522,BaseDBData,C518,FALSE)*100","v":45.936184153656882},50.511229646666237,65.655996195342865,66.358358270549303,60.079616478495126,60.347866370651225,61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
["GGXWDG_GDP_FFC0005","0-5 pct",null,null,null,null,null,{"$f":"VLOOKUP($A523,FanDataOut,H$519,FALSE)*100","v":41.732573509216309},35.62391996383667,32.411226630210876,27.17738151550293,24.708710610866547,20.596909523010254]
["GGXWDG_GDP_FFC0525","5-25 pct",null,null,null,null,null,52.097302675247192,47.879809141159058,47.041970491409302,44.982314109802246,43.657052516937256,41.928601264953613]
["GGXWDG_GDP_FFC2550","25-50 pct",null,null,null,null,null,60.347867012023926,61.429387331008911,61.765551567077637,62.125712633132935,62.214446067810059,62.091189622879028]
["GGXWDG_GDP_FFC5075","50-75 pct",null,null,null,null,null,70.178872346878052,78.600722551345825,79.636883735656738,82.478588819503784,84.355616569519043,86.834257841110229]
["GGXWDG_GDP_FFC7595","75-95 pct",null,null,null,null,null,90.323632955551147,97.682493925094604,107.98194408416748,116.84584617614746,125.28021335601807,130.79260587692261]
[]
["Title:","Final fanchart (pct of GDP)"]
["Units:","Percent of GDP"]
["Column ref 2: "]
["Years:"]
["Horizonal labels:",null,{"$f":"C521","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Actual",{"$f":"C522","v":45.936184153656882},{"$f":"D522","v":50.511229646666237},{"$f":"E522","v":65.655996195342865},{"$f":"F522","v":66.358358270549303},{"$f":"G522","v":60.079616478495126},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Baseline",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G534","v":60.079616478495126},{"$f":"H522","v":60.347866370651225},61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
[null,"0-5 pct",{"$f":"C534","v":45.936184153656882},{"$f":"D534","v":50.511229646666237},{"$f":"E534","v":65.655996195342865},{"$f":"F534","v":66.358358270549303},{"$f":"G534","v":60.079616478495126},41.732573509216309,35.62391996383667,32.411226630210876,27.17738151550293,24.708710610866547,20.596909523010254]
[null,"5-25 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"H524-H523","v":10.364729166030884},12.255889177322388,14.630743861198425,17.804932594299316,18.948341906070709,21.331691741943359]
[null,"25-50 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,8.2505643367767334,13.549578189849854,14.723581075668335,17.143398523330688,18.557393550872803,20.162588357925415]
[null,"50-75 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,9.831005334854126,17.171335220336914,17.871332168579102,20.35287618637085,22.141170501708984,24.743068218231201]
[null,"75-95 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G539","v":0},20.144760608673096,19.081771373748779,28.345060348510742,34.367257356643677,40.924596786499023,43.958348035812378,null,"Activated:"]
["GGXWDG_GDP_BC","Bank stress",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$G$534","v":60.079616478495126},{"$f":"IF($O541,VLOOKUP($A541,STOpsData,H$520,FALSE)*100,#N/A)+H$535","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-BC\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GGXWDG_GDP_CP","Commodity prices",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$G$534","v":60.079616478495126},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-CP\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GGXWDG_GDP_CL","Contingent liab.",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.079616478495126,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-CL\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GGXWDG_GDP_ER","Exch. Rate",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60.079616478495126,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-ER\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GGXWDG_GDP_ND","Nat. disaster",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-ND\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[]
[]
["GFN chart"]
["Gross Financing Needs (pct of GDP)"]
[null,"Years from ProjYr",-5,{"$f":"C550+1","v":-4},-3,-2,-1,0,1,2,3,4,5]
[null,"Position in BaseDB",{"$f":"MATCH(C550,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
[null,"Position in GFN",{"$f":"MATCH(C550,GFNDates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9,10,11,12,13,14,15]
[null,"Position in STOps",{"$f":"MATCH(C550,STOpsDates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6,7,8,9,10,11,12]
[null,null,{"$f":"ProjYr+C550","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["GFN_GDP","Actual",{"$f":"VLOOKUP($A555,BaseDBData,C551,FALSE)*100","v":9.4488765664595764},{"$f":"VLOOKUP($A555,BaseDBData,D551,FALSE)*100","v":6.3219510237295715},{"$f":"VLOOKUP($A555,BaseDBData,E551,FALSE)*100","v":17.564967723887474},{"$f":"VLOOKUP($A555,BaseDBData,F551,FALSE)*100","v":12.82651792326663},{"$f":"VLOOKUP($A555,BaseDBData,G551,FALSE)*100","v":3.3642174920876573},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GFN_GDP","Baseline",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($A555,BaseDBData,G551,FALSE)*100","v":3.3642174920876573},{"$f":"VLOOKUP($A555,BaseDBData,H$551,FALSE)*100","v":8.089869453967232},7.0085911407387593,5.8980537690252683,8.3019730580708782,6.6615735293449188,4.6877653994939683]
["GFN_GDP","Stress scenario",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"G556","v":3.3642174920876573},{"$f":"VLOOKUP($A557,GFNData,H$552,FALSE)*100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"Activated:"]
["GFN_GDP_BC","Bank stress",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$G$555","v":3.3642174920876573},{"$f":"IF($O558,VLOOKUP($A558,STOpsData,H$553,FALSE),#N/A)*100+H$556","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-BC\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GFN_GDP_CP","Commodity prices",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"$G$555","v":3.3642174920876573},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-CP\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GFN_GDP_CL","Contingent liab.",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3642174920876573,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-CL\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GFN_GDP_ER","Exch. Rate",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3642174920876573,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-ER\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
["GFN_GDP_ND","Nat. disaster",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3642174920876573,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"VLOOKUP(\"ST-ND\",SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,"Financing provided by banks",null,null,null,null,null,{"$f":"IF(H550>=GFNshockyr,(H565-H566)/H567*100,0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GFN_S_DB","Financing provided by banks, stress",null,null,null,null,null,{"$f":"VLOOKUP($A565,GFNData,H$552,FALSE)","v":0},7.2590312308717317,11.700997868699108,13.190809556055246,13.626613242493294,12.874010027480708]
["GADL_DDC","Financing provided by banks, baseline",null,null,null,null,null,{"$f":"VLOOKUP($A566,BaseDBData,H$551,FALSE)","v":5.2232405524888126},{"$f":"VLOOKUP($A566,BaseDBData,I$551,FALSE)","v":4.9466393619291473},4.29973020796632,6.2339055733717892,5.1535404127987618,3.7393859757531738]
["NGDP_S","GDP, stress",null,null,null,null,null,{"$f":"VLOOKUP($A567,GFNData,H$552,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Column on MacroFW",{"$f":"MATCH(C3599,MacrofwDates,0)","v":27},{"$f":"MATCH(D3599,MacrofwDates,0)","v":28},{"$f":"MATCH(E3599,MacrofwDates,0)","v":29},{"$f":"MATCH(F3599,MacrofwDates,0)","v":30}]
[null,null,-3,-2,-1,0]
["MTI","Medium-term index",{"$f":"IF(ISNUMBER(VLOOKUP($A3601,MacrofwData,C$3598,FALSE)),VLOOKUP($A3601,MacrofwData,C$3598,FALSE),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(VLOOKUP($A3601,MacrofwData,D$3598,FALSE)),VLOOKUP($A3601,MacrofwData,D$3598,FALSE),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(VLOOKUP($A3601,MacrofwData,E$3598,FALSE)),VLOOKUP($A3601,MacrofwData,E$3598,FALSE),NA())","v":{"$error":"#N/A"}},{"$f":"Signals!J5","v":{"$error":"#N/A"}}]
[null,"Low risk",{"$f":"Config!$CX$4","v":0.25721407352090198},{"$f":"Config!$CX$4","v":0.25721407352090198},{"$f":"Config!$CX$4","v":0.25721407352090198},{"$f":"Config!$CX$4","v":0.25721407352090198}]
[]
[null,null,null,null,"From 2021 SRDSF pilot"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.794334173202515,5.9100000000000037,25.089108390053667,16.19302996731949,7.3863271921664166,0.69149627693379934]
[]
[]
[null,null,"Group>>",1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10]
[null,null,null,null,null,{"$f":"F3615&\"-\"&F3616","v":"DFIW-1"},{"$f":"G3615&\"-\"&G3616","v":"DFIP-1"},"DFID-1","GFIG-1","GFIB-1","GFIC-1",null,null,{"$f":"N3615&\"-\"&N3616","v":"DFIW-2"},{"$f":"O3615&\"-\"&O3616","v":"DFIP-2"},"DFID-2","GFIG-2","GFIB-2","GFIC-2",null,null,{"$f":"V3615&\"-\"&V3616","v":"DFIW-3"},{"$f":"W3615&\"-\"&W3616","v":"DFIP-3"},"DFID-3","GFIG-3","GFIB-3","GFIC-3",null,null,{"$f":"AD3615&\"-\"&AD3616","v":"DFIW-4"},{"$f":"AE3615&\"-\"&AE3616","v":"DFIP-4"},"DFID-4","GFIG-4","GFIB-4","GFIC-4",null,null,{"$f":"AL3615&\"-\"&AL3616","v":"DFIW-5"},{"$f":"AM3615&\"-\"&AM3616","v":"DFIP-5"},"DFID-5","GFIG-5","GFIB-5","GFIC-5",null,null,{"$f":"AT3615&\"-\"&AT3616","v":"DFIW-6"},{"$f":"AU3615&\"-\"&AU3616","v":"DFIP-6"},"DFID-6","GFIG-6","GFIB-6","GFIC-6",null,null,{"$f":"BB3615&\"-\"&BB3616","v":"DFIW-7"},{"$f":"BC3615&\"-\"&BC3616","v":"DFIP-7"},"DFID-7","GFIG-7","GFIB-7","GFIC-7",null,null,{"$f":"BJ3615&\"-\"&BJ3616","v":"DFIW-8"},{"$f":"BK3615&\"-\"&BK3616","v":"DFIP-8"},"DFID-8","GFIG-8","GFIB-8","GFIC-8",null,null,{"$f":"BR3615&\"-\"&BR3616","v":"DFIW-9"},{"$f":"BS3615&\"-\"&BS3616","v":"DFIP-9"},"DFID-9","GFIG-9","GFIB-9","GFIC-9",null,null,{"$f":"BZ3615&\"-\"&BZ3616","v":"DFIW-10"},{"$f":"CA3615&\"-\"&CA3616","v":"DFIP-10"},"DFID-10","GFIG-10","GFIB-10","GFIC-10"]
["Engagement type",{"$f":"IF(Engagement=\"Surveillance\",\"Surveillance\",\"Program\")","v":"Surveillance"},null,null,null,{"$f":"COUNT(F3623:F4533)","v":306},306,306,142,131,130,null,null,{"$f":"COUNT(N3623:N4533)","v":437},437,437,284,252,251,null,null,{"$f":"COUNT(V3623:V4533)","v":147},147,147,84,77,76,null,null,{"$f":"COUNT(AD3623:AD4533)","v":291},291,291,201,176,175,null,null,{"$f":"COUNT(AL3623:AL4533)","v":23},23,23,4,2,1,null,null,{"$f":"COUNT(AT3623:AT4533)","v":284},284,284,139,130,129,null,null,{"$f":"COUNT(BB3623:BB4533)","v":7},7,7,3,3,2,null,null,{"$f":"COUNT(BJ3623:BJ4533)","v":141},141,141,82,75,74,null,null,{"$f":"COUNT(BR3623:BR4533)","v":90},90,90,68,60,59,null,null,{"$f":"COUNT(BZ3623:BZ4533)","v":202},202,202,134,117,116]
["Commodity exporter",{"$f":"ISNUMBER(MATCH(IFScode,STCommCtrys,0))","v":false},null,null,null,{"$f":"ROUND(F3618/F3619*100,0)","v":99},87,87,44,98,{"$error":"#N/A"},null,null,{"$f":"ROUND(N3618/N3619*100,0)","v":94},65,64,29,82,{"$error":"#N/A"},null,null,{"$f":"ROUND(V3618/V3619*100,0)","v":82},53,78,50,88,{"$error":"#N/A"},null,null,{"$f":"ROUND(AD3618/AD3619*100,0)","v":99},70,57,20,80,{"$error":"#N/A"},null,null,{"$f":"ROUND(AL3618/AL3619*100,0)","v":87},100,52,25,100,{"$error":"#N/A"},null,null,{"$f":"ROUND(AT3618/AT3619*100,0)","v":100},86,90,45,98,{"$error":"#N/A"},null,null,{"$f":"ROUND(BB3618/BB3619*100,0)","v":100},86,71,33,67,{"$error":"#N/A"},null,null,{"$f":"ROUND(BJ3618/BJ3619*100,0)","v":82},52,78,51,89,{"$error":"#N/A"},null,null,{"$f":"ROUND(BR3618/BR3619*100,0)","v":98},90,52,10,73,{"$error":"#N/A"},null,null,{"$f":"ROUND(BZ3618/BZ3619*100,0)","v":100},62,59,26,83,{"$error":"#N/A"}]
[{"$f":"IF(B3618=\"AE\",\"AEs\",\"EMs\"&\"-\"&IF(B3620,\"Comm\",\"NoComm\"))&\"-\"&IF(B3619=\"Program\",\"Prgm\",\"NoPrgm\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A3622,$A$3624:$B$3633,2,FALSE)","v":{"$error":"#N/A"}},null,"Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims","Position","ObsID","Width","Prob","Debt_Inst","AvgGFN","Claims0","ChgClaims"]
[null,null,null,null,null,{"$f":"VLOOKUP(F3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(G3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(H3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(I3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(J3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(K3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(N3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(O3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(P3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(Q3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(R3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(S3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(V3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(W3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(X3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(Y3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(Z3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(AA3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(AD3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(AE3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(AF3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(AG3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(AH3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(AI3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(AL3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(AM3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(AN3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(AO3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(AP3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(AQ3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(AT3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(AU3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(AV3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(AW3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(AX3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(AY3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(BB3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(BC3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(BD3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(BE3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(BF3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(BG3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(BJ3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(BK3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(BL3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(BM3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(BN3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(BO3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(BR3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(BS3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(BT3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(BU3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(BV3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(BW3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(BZ3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":110.19569635391235},{"$f":"VLOOKUP(CA3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)","v":0.46430000000000005},{"$f":"VLOOKUP(CB3615,FanSumTab,MATCH(\"Raw value\",FanSumHeader,0),FALSE)*100","v":34.617076856395983},{"$f":"VLOOKUP(CC3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":6.774637725106837},{"$f":"VLOOKUP(CD3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":20.8446442404537},{"$f":"VLOOKUP(CE3615,GFNSumTab,MATCH(\"Value\",GFNSumHeader,0),FALSE)*100","v":{"$error":"#N/A"}}]
["EMs",2,2,2,2,11.615222014015,0,10.865157301868734,"","","",232,2,8.7493170003521801,0.80499999999999994,18.171267965855016,2.5964520857187723,12.630646221618974,5.3422631074896572,262,2,17.054204710385299,1,25.53723955957971,7.2097746692524103,"","",232,2,8.7493170003521801,0.80499999999999994,18.171267965855016,2.5964520857187723,12.630646221618974,5.3422631074896572,172,2,35.736379733462798,2.8800000000000048E-2,41.81248396016472,23.291113887802055,"","",2,2,11.615222014015,0,10.865157301868734,"","","",280,2,58.303537828638802,9.8400000000000043E-2,10.931094721622989,"","","",262,2,17.054204710385299,1,25.53723955957971,7.2097746692524103,"","",312,2,16.953375896334901,8.0000000000000071E-3,14.801764091372076,4.7946049758610654,12.149892834552457,4.2747470360550661,232,2,8.7493170003521801,0.80499999999999994,18.171267965855016,2.5964520857187723,12.630646221618974,5.3422631074896572]
["EMs-Comm",3,3,3,3,11.667924329646301,0,13.030004127150802,"","","",233,3,8.8022953950235205,0.98640000000000005,19.081091269080602,"","","",263,3,17.621147743635898,3.9300000000000002E-2,13.746956753130211,"","","",233,3,8.8022953950235205,0.98640000000000005,19.081091269080602,"","","",173,3,39.613631314834002,5.369999999999997E-2,42.750852522459518,"","","",3,3,11.667924329646301,0,13.030004127150802,"","","",350,3,77.623150528481702,3.6000000000000476E-3,42.236754116983768,9.6594012079730884,26.494736229027552,49.258730792234644,263,3,17.621147743635898,3.9300000000000002E-2,13.746956753130211,"","","",313,3,18.344386746067801,1.0900000000000021E-2,13.970574711112107,"","","",233,3,8.8022953950235205,0.98640000000000005,19.081091269080602,"","",""]
["AEs-Prgm",5,5,5,5,14.292048101482701,0,2.5396175628653355,"","","",235,5,12.476375446644701,0,15.743047921864775,"","","",265,5,18.313672538531499,3.6299999999999999E-2,11.032273017183112,1.926877104433397,51.406349247239902,16.722305711616251,235,5,12.476375446644701,0,15.743047921864775,"","","",175,5,63.8604909129389,1.7800000000000038E-2,31.80918906324008,"","","",5,5,14.292048101482701,0,2.5396175628653355,"","","",571,5,81.040203883895401,2.1399999999999975E-2,32.457480944489831,"","","",265,5,18.313672538531499,3.6299999999999999E-2,11.032273017183112,1.926877104433397,51.406349247239902,16.722305711616251,315,5,18.947135025070398,7.7999999999999958E-2,14.731124925388633,"","","",235,5,12.476375446644701,0,15.743047921864775,"","",""]
["AEs-NoPrgm",6,6,6,6,14.498319695607099,2.9000000000000137E-3,4.7409564171927032,"","","",236,6,12.5679434463764,0,22.718240216117692,"","","",266,6,18.983353642169,1.4399999999999968E-2,14.039319714976783,"","","",236,6,12.5679434463764,0,22.718240216117692,"","","",176,6,64.892820249416403,4.7799999999999954E-2,58.404031758513312,"","","",6,6,14.498319695607099,2.9000000000000137E-3,4.7409564171927032,"","","",841,6,102.460850157095,0.99129999999999996,16.686641193654417,"","","",266,6,18.983353642169,1.4399999999999968E-2,14.039319714976783,"","","",316,6,19.121097818199502,3.9000000000000146E-3,16.918493451291024,"","","",236,6,12.5679434463764,0,22.718240216117692,"","",""]
["EMs-Comm-NoPrgm",8,8,8,8,15.0176992637212,0.38780000000000003,2.0116429146896122,"","","",238,8,13.160711558971601,0,17.444489631204259,4.3323865415138059,11.526115487874442,6.0606560989548157,268,8,19.977668637357201,6.6300000000000026E-2,9.8039578128679246,4.3932173158618797,35.649724603025973,13.233268451556945,238,8,13.160711558971601,0,17.444489631204259,4.3323865415138059,11.526115487874442,6.0606560989548157,179,8,67.738923303343697,0.30189999999999995,14.893520191651385,"","","",8,8,15.0176992637212,0.38780000000000003,2.0116429146896122,"","","",850,8,"","","","","","",268,8,19.977668637357201,6.6300000000000026E-2,9.8039578128679246,4.3932173158618797,35.649724603025973,13.233268451556945,318,8,19.855779093128302,0,34.829397315788071,10.076039172583735,5.6417338649454658,5.3295304271695194,238,8,13.160711558971601,0,17.444489631204259,4.3323865415138059,11.526115487874442,6.0606560989548157]
["EMs-NoComm-Prgm",9,9,9,9,15.1399434789344,9.5999999999999974E-2,1.6753751692676455,1.7500584490855688,2.4978312406094592,2.4618005715457505,239,9,13.246807280993201,0,26.540677744758327,"","","",269,9,20.421620808244501,6.0499999999999998E-2,14.292664458549149,2.8112873901336743,7.2768122467094383,4.7044228682909681,239,9,13.246807280993201,0,26.540677744758327,"","","",181,9,69.043193365828699,6.6000000000000503E-3,19.938318875734339,"","","",9,9,15.1399434789344,9.5999999999999974E-2,1.6753751692676455,1.7500584490855688,2.4978312406094592,2.4618005715457505,871,9,"","","","","","",269,9,20.421620808244501,6.0499999999999998E-2,14.292664458549149,2.8112873901336743,7.2768122467094383,4.7044228682909681,319,9,20.263009014261701,0,35.603336267612285,8.8705074911873627,7.2126326198863708,6.9108380427322196,239,9,13.246807280993201,0,26.540677744758327,"","",""]
[null,null,11,11,11,15.6404422075857,1.21E-2,3.4645372997396273,2.0562587100784868,0.42804444263575958,0.24089717788808718,261,11,14.4090263928002,0,16.017684161123118,3.853393052664968,11.932823147760764,5.3640061255841278,271,11,21.051122460618799,0.52160000000000006,20.993258329790784,"","","",291,11,14.4090263928002,0,16.017684161123118,3.853393052664968,11.932823147760764,5.3640061255841278,191,11,77.556930726087501,8.900000000000019E-3,32.700980922633697,"","","",11,11,15.6404422075857,1.21E-2,3.4645372997396273,2.0562587100784868,0.42804444263575958,0.24089717788808718,879,11,"","","","","","",271,11,21.051122460618799,0.52160000000000006,20.993258329790784,"","","",321,11,20.6807998201493,0.13149999999999995,20.852909101960243,8.1078521229633402,18.06573915399558,21.010247018764733,291,11,14.4090263928002,0,16.017684161123118,3.853393052664968,11.932823147760764,5.3640061255841278]
[null,null,12,12,12,15.772974125851,2.9999999999996696E-4,3.124961982871366,6.954580701652926,2.4561174126271634,1.378683488251452,262,12,14.647830953193401,0,21.430707914598912,4.5058167239004483,13.042240017628703,6.3770536219335447,272,12,21.210007178285199,0.49850000000000005,24.209771018312544,"","","",292,12,14.647830953193401,0,21.430707914598912,4.5058167239004483,13.042240017628703,6.3770536219335447,192,12,81.447078914955299,3.3399999999999985E-2,81.664986433461024,"","","",12,12,15.772974125851,2.9999999999996696E-4,3.124961982871366,6.954580701652926,2.4561174126271634,1.378683488251452,880,12,"","","","","","",272,12,21.210007178285199,0.49850000000000005,24.209771018312544,"","","",331,12,21.0375511589877,2.1999999999999797E-3,22.357856948989294,4.3115008481509856,12.399064195741543,7.7621568187421515,292,12,14.647830953193401,0,21.430707914598912,4.5058167239004483,13.042240017628703,6.3770536219335447]
[null,null,14,14,14,16.184101319462702,8.0000000000002292E-4,3.2082067611221539,7.5830514701799032,2.2526636244692613,1.3272148302164704,264,14,15.0116550560859,0.92720000000000002,12.430342190631011,"","","",274,14,21.749993236319,0.35160000000000002,4.431582520674838,"","","",294,14,15.639596130468499,0,29.334004082850615,"","","",194,14,84.0526531277944,0.19130000000000003,91.970631873148179,13.24289723383959,7.7744687027299166,4.9566604766176763,14,14,16.184101319462702,8.0000000000002292E-4,3.2082067611221539,7.5830514701799032,2.2526636244692613,1.3272148302164704,"","","","","","","","",274,14,21.749993236319,0.35160000000000002,4.431582520674838,"","","",351,14,21.818610820247301,8.0000000000002292E-4,23.323001516405608,"","","",294,14,15.639596130468499,0,29.334004082850615,"","",""]
[null,null,15,15,15,17.177022336112302,0,2.0134072889155292,"","","",265,15,15.639596130468499,0,29.334004082850615,"","","",275,15,22.826821126569602,0,20.905642663636723,"","","",295,15,15.720696176325401,4.1499999999999981E-2,17.128217526988273,"","","",212,15,86.235648491604294,3.3200000000000007E-2,73.796445856310712,"","","",15,15,17.177022336112302,0,2.0134072889155292,"","","","","","","","","","","",275,15,22.826821126569602,0,20.905642663636723,"","","",352,15,22.926564071136699,5.7799999999999963E-2,18.223211814648902,10.963841300742857,16.429466220245992,20.503818161247711,295,15,15.720696176325401,4.1499999999999981E-2,17.128217526988273,"","",""]
[null,null,17,17,17,17.2274563656051,0.82069999999999999,4.8091664361733608,"","","",267,17,16.265601321833898,4.9999999999994493E-4,28.866694474092004,"","","",277,17,23.215586100263501,1.7000000000000348E-3,17.320333616636816,"","","",297,17,16.953375896334901,8.0000000000000071E-3,14.801764091372076,4.7946049758610654,12.149892834552457,4.2747470360550661,214,17,86.862211835971806,0.20709999999999995,99.671001416229345,"","","",17,17,17.2274563656051,0.82069999999999999,4.8091664361733608,"","","","","","","","","","","",277,17,23.215586100263501,1.7000000000000348E-3,17.320333616636816,"","","",361,17,23.446473562501001,3.3999999999999586E-3,40.258782625507521,"","","",297,17,17.395833361126101,0.52370000000000005,18.828233870946981,4.6796415680347279,8.3342450592054966,13.160162746833304]
[null,null,18,18,18,17.344155460282099,9.9999999999988987E-5,3.019120510028233,2.1183460055491223,1.0632019435000264,0.11972128071787369,268,18,16.953375896334901,8.0000000000000071E-3,14.801764091372076,4.7946049758610654,12.149892834552457,4.2747470360550661,278,18,23.3508957389739,1.0099999999999998E-2,22.651286272406743,12.475737167769585,"","",298,18,17.122674822793702,0,19.078999219742798,"","","",554,18,92.8122567207608,0.33209999999999995,21.109972195362797,"","","",18,18,17.344155460282099,9.9999999999988987E-5,3.019120510028233,2.1183460055491223,1.0632019435000264,0.11972128071787369,"","","","","","","","",278,18,23.3508957389739,1.0099999999999998E-2,22.651286272406743,12.475737167769585,"","",371,18,23.9828081739868,1.9999999999997797E-4,34.822653001813599,6.9935364307505994,7.9285436269185805,6.651526609011631,298,18,18.209252214828599,6.4300000000000024E-2,20.398701341721235,"","",""]
[null,null,20,20,20,17.652210403243,0,3.5447456479568671,10.946652282037741,2.9104763238236968,2.6922326863868222,270,20,17.122674822793702,0,19.078999219742798,"","","",280,20,23.836233888447801,2.7200000000000002E-2,28.434775968139256,"","","",300,20,18.209252214828599,6.4300000000000024E-2,20.398701341721235,"","","",556,20,131.98076762719199,0.25060000000000004,20.770282982883892,10.67188242952021,"","",20,20,17.652210403243,0,3.5447456479568671,10.946652282037741,2.9104763238236968,2.6922326863868222,"","","","","","","","",282,20,23.836233888447801,2.7200000000000002E-2,28.434775968139256,"","","",373,20,25.028949489105202,4.930000000000001E-2,33.786607121530096,19.468066485735733,29.526552701144155,22.69174890672619,300,20,18.544659337335499,5.1300000000000012E-2,19.211783355381634,5.9086179189779395,20.046219197264577,14.116621677418372]
[null,null,21,21,21,17.677787029113901,0,3.0893945005997265,10.620096300642027,"","",271,21,17.395833361126101,0.52370000000000005,18.828233870946981,4.6796415680347279,8.3342450592054966,13.160162746833304,281,21,23.922832499259901,0.90700000000000003,30.224764124035598,12.625927236318708,8.7447117283911986,11.716813752378927,311,21,18.344386746067801,1.0900000000000021E-2,13.970574711112107,"","","",1151,21,132.795764833985,0.3206,21.786808391680708,"","","",21,21,17.677787029113901,0,3.0893945005997265,10.620096300642027,"","","","","","","","","","",283,21,23.922832499259901,0.90700000000000003,30.224764124035598,12.625927236318708,8.7447117283911986,11.716813752378927,374,21,25.2586400925614,0,41.655876388108446,"","","",322,21,18.575334509401898,0.51760000000000006,18.107164025191537,4.6349910160589678,8.5128254090173101,11.600881687315818]
[null,null,23,23,23,17.825619059969299,1.7000000000000348E-3,2.9071801387673246,"","","",273,23,18.087490450871201,0,16.944819722994705,"","","",283,23,25.0021958415287,0.27829999999999999,17.953395374558578,"","","",313,23,18.544659337335499,5.1300000000000012E-2,19.211783355381634,5.9086179189779395,20.046219197264577,14.116621677418372,"","","","","","","","",23,23,17.825619059969299,1.7000000000000348E-3,2.9071801387673246,"","","","","","","","","","","",285,23,25.0021958415287,0.27829999999999999,17.953395374558578,"","","",376,23,25.756171252986299,6.4500000000000002E-2,22.495649429745409,"","","",324,23,19.690555150600101,7.0100000000000051E-2,19.802528124429816,12.522158713326734,8.245144824847694,4.5006127268743068]
[null,null,24,24,24,17.930833570533899,1.9999999999997797E-4,4.2536985814803288,9.7071172949213302,2.4286136707728825,2.1603452842763211,274,24,18.209252214828599,6.4300000000000024E-2,20.398701341721235,"","","",284,24,25.009775270527399,0.47740000000000005,9.3347979526621181,3.500085938155403,"","",314,24,18.575334509401898,0.51760000000000006,18.107164025191537,4.6349910160589678,8.5128254090173101,11.600881687315818,"","","","","","","","",24,24,17.930833570533899,1.9999999999997797E-4,4.2536985814803288,9.7071172949213302,2.4286136707728825,2.1603452842763211,"","","","","","","","",286,24,25.009775270527399,0.47740000000000005,9.3347979526621181,3.500085938155403,"","",377,24,27.2210183845147,0.12629999999999997,34.740243612789833,18.900017159357606,26.647607997617392,20.308967336788907,325,24,19.876586979075501,6.0000000000004494E-4,38.596203594931367,10.929657212506287,21.442275420718754,8.9227665438226964]
[null,null,26,26,26,18.131560880136,0,4.1055685431194995,8.8983243291582017,2.7925187303397863,1.8749070688022993,276,26,18.344386746067801,1.0900000000000021E-2,13.970574711112107,"","","",286,26,26.057174397515599,0.20850000000000002,31.125118010792473,"","","",316,26,18.947135025070398,7.7999999999999958E-2,14.731124925388633,"","","","","","","","","","","",26,26,18.131560880136,0,4.1055685431194995,8.8983243291582017,2.7925187303397863,1.8749070688022993,"","","","","","","","",288,26,26.057174397515599,0.20850000000000002,31.125118010792473,"","","",379,26,28.948134706127998,9.9999999999988987E-5,41.114143949611574,28.379245155160024,44.511096130406727,37.632948446550508,327,26,20.252418440366601,3.9100000000000024E-2,37.672902305237812,11.447071078126511,20.966006469156994,9.769805152261533]
[null,null,27,27,27,18.152331249813301,8.0999999999999961E-3,15.250072691679728,10.15250835722977,7.9734752219226728,7.0428082848058029,277,27,18.469060568989999,9.9999999999988987E-5,20.007793547271575,"","","",287,27,26.1189394566698,0.78700000000000003,32.77265563053458,"","","",317,27,19.121097818199502,3.9000000000000146E-3,16.918493451291024,"","","","","","","","","","","",27,27,18.152331249813301,8.0999999999999961E-3,15.250072691679728,10.15250835722977,7.9734752219226728,7.0428082848058029,"","","","","","","","",289,27,26.1189394566698,0.78700000000000003,32.77265563053458,"","","",380,27,29.035327046697699,2.7000000000000357E-3,43.97105093482822,27.495718218210907,41.4838089360981,33.770691766034652,328,27,20.557774402370701,0.39100000000000001,47.052346754591262,7.6440430921485989,6.402298513220666,11.56423046113351]
[null,null,29,29,29,18.289943716151999,0,3.1243887347494996,"","","",279,29,18.575334509401898,0.51760000000000006,18.107164025191537,4.6349910160589678,8.5128254090173101,11.600881687315818,289,29,28.3448755489486,0.25270000000000004,22.730295029669811,5.2750082474497662,2.6140605437850946,4.5595902030818216,319,29,19.690555150600101,7.0100000000000051E-2,19.802528124429816,12.522158713326734,8.245144824847694,4.5006127268743068,"","","","","","","","",29,29,18.289943716151999,0,3.1243887347494996,"","","","","","","","","","","",301,29,28.3448755489486,0.25270000000000004,22.730295029669811,5.2750082474497662,2.6140605437850946,4.5595902030818216,432,29,31.485454062666399,0.17889999999999995,20.790759122637027,8.1546207462636264,"","",330,29,21.207274986950999,4.2999999999999705E-3,38.395044793032461,"","",""]
[null,null,30,30,30,18.433252514539198,0,1.6133333647084254,"","","",280,30,18.683673123532301,0.11609999999999998,19.71298358346748,"","","",290,30,29.08560984519,0.21230000000000004,7.4073626136843345,"","","",320,30,19.756753386434301,3.9399999999999991E-2,18.93210968053755,8.3156379837243115,17.778122504683495,19.688538955215691,"","","","","","","","",30,30,18.433252514539198,0,1.6133333647084254,"","","","","","","","","","","",302,30,29.08560984519,0.21230000000000004,7.4073626136843345,"","","",433,30,31.750482354640202,9.9999999999988987E-5,44.200229184648407,9.2959854892002109,9.2688421248961781,9.9672576688854644,333,30,21.390608123501899,0.23180000000000001,38.324770328662694,"","",""]
[null,null,32,32,32,18.689543739228601,1.859999999999995E-2,1.2296597507889759,"","","",282,32,18.983353642169,1.4399999999999968E-2,14.039319714976783,"","","",302,32,29.209488838918499,0.25970000000000004,6.9869516535774823,"","","",322,32,19.876586979075501,6.0000000000004494E-4,38.596203594931367,10.929657212506287,21.442275420718754,8.9227665438226964,"","","","","","","","",32,32,18.689543739228601,1.859999999999995E-2,1.2296597507889759,"","","","","","","","","","","",304,32,29.209488838918499,0.25970000000000004,6.9869516535774823,"","","",481,32,33.358829139011704,1.9999999999997797E-4,45.335024447141016,"","","",335,32,22.177805121045001,5.9000000000000052E-2,30.912860148735362,18.947388804941941,23.993476726415683,25.415278381310415]
[null,null,33,33,33,18.828632927221602,1.9000000000000128E-3,2.9972280381139873,9.3854833307312848,1.3754580305715658,0.8418330702424488,283,33,19.121097818199502,3.9000000000000146E-3,16.918493451291024,"","","",303,33,29.217101638304399,5.4000000000000048E-2,3.7158142401423304,1.5669206689149515,2.0795778410480357,1.831293256854664,323,33,19.975153516132899,7.6000000000000512E-3,23.620468301505575,"","","","","","","","","","","",33,33,18.828632927221602,1.9000000000000128E-3,2.9972280381139873,9.3854833307312848,1.3754580305715658,0.8418330702424488,"","","","","","","","",305,33,29.217101638304399,5.4000000000000048E-2,3.7158142401423304,1.5669206689149515,2.0795778410480357,1.831293256854664,482,33,33.552432923786697,1,23.464616882578909,"","","",336,33,22.868413865036501,0.17190000000000005,31.267835784354858,"","",""]
[null,null,35,35,35,19.2069872079168,2.0800000000000041E-2,13.649177979359186,9.0195060011245562,6.8546022706071597,9.0958078634182922,285,35,19.359020812428501,6.5500000000000003E-2,15.069104544386935,3.4305468174522589,5.4825170228799047,4.583897234342234,305,35,29.759879710169699,5.1300000000000012E-2,7.177900990890393,3.3174480560981294,4.2706851987604253,3.1702578592636526,325,35,20.263009014261701,0,35.603336267612285,8.8705074911873627,7.2126326198863708,6.9108380427322196,"","","","","","","","",35,35,19.2069872079168,2.0800000000000041E-2,13.649177979359186,9.0195060011245562,6.8546022706071597,9.0958078634182922,"","","","","","","","",307,35,29.759879710169699,5.1300000000000012E-2,7.177900990890393,3.3174480560981294,4.2706851987604253,3.1702578592636526,485,35,34.458105683147302,0.99890000000000001,23.463342479394662,15.46674421400237,9.4002215612373146,16.904325206030041,338,35,23.018176236990399,0.73680000000000001,45.793752326387917,12.33244757764515,"",""]
[null,null,36,36,36,19.396963354813099,9.9999999999988987E-5,17.487764122344601,7.2661482648378906,4.6434989642557261,2.0465715002851166,286,36,19.690555150600101,7.0100000000000051E-2,19.802528124429816,12.522158713326734,8.245144824847694,4.5006127268743068,306,36,30.173748290741699,3.4399999999999986E-2,3.1981502999528644,"","","",326,36,20.444883126474299,0.10089999999999999,22.114246583165926,8.1387525216011358,20.788702206292886,16.882303899714362,"","","","","","","","",36,36,19.396963354813099,9.9999999999988987E-5,17.487764122344601,7.2661482648378906,4.6434989642557261,2.0465715002851166,"","","","","","","","",308,36,30.173748290741699,3.4399999999999986E-2,3.1981502999528644,"","","",486,36,36.394664885170201,0.78639999999999999,22.965465617818083,14.726911409947107,8.7960308912284955,18.403374501388587,339,36,23.176599382030901,0.25939999999999996,32.004377998224712,"","",""]
[null,null,38,38,38,19.725102282537001,0.11119999999999997,2.2306135826671896,1.0795534588141709,"","",288,38,19.855779093128302,0,34.829397315788071,10.076039172583735,5.6417338649454658,5.3295304271695194,308,38,30.2808603124146,9.7500000000000031E-2,9.621551324108065,"","","",328,38,20.6807998201493,0.13149999999999995,20.852909101960243,8.1078521229633402,18.06573915399558,21.010247018764733,"","","","","","","","",38,38,19.725102282537001,0.11119999999999997,2.2306135826671896,1.0795534588141709,"","","","","","","","","","",310,38,30.2808603124146,9.7500000000000031E-2,9.621551324108065,"","","",488,38,38.000860730738097,0.99990000000000001,23.932707363773581,15.302819186297286,8.8122222455833352,18.766019189523789,354,38,23.972520478410502,0.61529999999999996,43.749265672631189,"","",""]
[null,null,39,39,39,19.731588813978199,1.0999999999999899E-3,4.1085033926590402,"","","",289,39,19.876586979075501,6.0000000000004494E-4,38.596203594931367,10.929657212506287,21.442275420718754,8.9227665438226964,309,39,31.896396622542699,5.0499999999999989E-2,3.0219181576389347,"","","",329,39,20.816102856227999,6.2000000000000055E-2,37.671092725541556,10.224272863626657,23.078584472837807,9.090501508371954,"","","","","","","","",39,39,19.731588813978199,1.0999999999999899E-3,4.1085033926590402,"","","","","","","","","","","",341,39,31.896396622542699,5.0499999999999989E-2,3.0219181576389347,"","","",489,39,38.1273379477853,3.9999999999995595E-4,35.131271433936909,7.3188699796145471,36.757396543302818,17.877440210042927,355,39,24.231522888807699,0.51449999999999996,40.353000569525939,7.4757109636852777,9.2633859239969247,7.5499614409034503]
[null,null,41,41,41,20.007474546861399,0.99309999999999998,5.1245231999552967,"","","",291,41,19.977668637357201,6.6300000000000026E-2,9.8039578128679246,4.3932173158618797,35.649724603025973,13.233268451556945,341,41,33.141963975229402,0.41120000000000001,29.361377043700301,4.6056800522187675,37.63848799595084,12.615615169207903,331,41,21.207274986950999,4.2999999999999705E-3,38.395044793032461,"","","","","","","","","","","",41,41,20.007474546861399,0.99309999999999998,5.1245231999552967,"","","","","","","","","","","",343,41,33.141963975229402,0.41120000000000001,29.361377043700301,4.6056800522187675,37.63848799595084,12.615615169207903,502,41,38.376957789218899,9.000000000000119E-4,47.253480825299619,"","","",357,41,24.352845044663699,0.54780000000000006,30.373919277575091,7.1910260315628181,8.3506358097460183,6.2078411658279213]
[null,null,42,42,42,20.1139330344831,0.1169,13.469856087710404,"","","",292,42,20.252418440366601,3.9100000000000024E-2,37.672902305237812,11.447071078126511,20.966006469156994,9.769805152261533,342,42,33.171002222165299,3.2999999999999696E-3,2.5890792512016922,"","","",332,42,21.352959839181501,0,21.371866318926482,4.0570497355160633,9.7644138208986107,8.1930898563836809,"","","","","","","","",42,42,20.1139330344831,0.1169,13.469856087710404,"","","","","","","","","","","",344,42,33.171002222165299,3.2999999999999696E-3,2.5890792512016922,"","","",503,42,38.582951822826502,0,66.673511956491311,38.655603257998017,38.571615470906508,21.433978517938904,358,42,24.4992795591338,2.7000000000000357E-3,18.508362332850428,5.4052362069421847,2.9538120066689002,2.9292974371667335]
[null,null,44,44,44,20.1827595360697,3.2000000000000028E-2,17.395548483244951,"","","",294,44,20.421620808244501,6.0499999999999998E-2,14.292664458549149,2.8112873901336743,7.2768122467094383,4.7044228682909681,344,44,34.776367251488402,9.9999999999988987E-5,8.9303594228149645,"","","",334,44,21.501684813931,0.11819999999999997,31.660614271322022,4.3148010572238933,3.4677025346312957,1.5745371378433184,"","","","","","","","",44,44,20.1827595360697,3.2000000000000028E-2,17.395548483244951,"","","","","","","","","","","",346,44,34.776367251488402,9.9999999999988987E-5,8.9303594228149645,"","","",505,44,40.580970891248903,0.32369999999999999,26.071898476266732,"","","",360,44,24.7357084263049,6.0000000000004494E-4,10.212582532737512,"","",""]
[null,null,45,45,45,20.368997952326001,0.98240000000000005,3.5827498909193571,"","","",295,45,20.444883126474299,0.10089999999999999,22.114246583165926,8.1387525216011358,20.788702206292886,16.882303899714362,345,45,36.430604884556899,0.32089999999999996,31.968017941226343,7.3176667761571155,3.5678147661133948,10.006165580728389,335,45,21.818610820247301,8.0000000000002292E-4,23.323001516405608,"","","","","","","","","","","",45,45,20.368997952326001,0.98240000000000005,3.5827498909193571,"","","","","","","","","","","",347,45,36.430604884556899,0.32089999999999996,31.968017941226343,7.3176667761571155,3.5678147661133948,10.006165580728389,594,45,41.363245579143097,0.99990000000000001,21.805009795201872,10.266165934980195,"","",362,45,24.796944121001399,6.1699999999999977E-2,17.003201111769009,6.8722026903300195,3.023830671561031,3.7659041304418288]
[null,null,48,48,48,20.526943036113298,0.62729999999999997,12.252646401307263,"","","",298,48,20.816102856227999,6.2000000000000055E-2,37.671092725541556,10.224272863626657,23.078584472837807,9.090501508371954,348,48,41.094655148594903,0.86709999999999998,21.334012923457877,5.3512604051464416,1.0666131265607146,2.7148219295343989,338,48,22.925269674215802,5.9899999999999953E-2,32.7419958048892,5.1103890469000719,5.7259008261175524,2.9610448143212285,"","","","","","","","",48,48,20.526943036113298,0.62729999999999997,12.252646401307263,"","","","","","","","","","","",391,48,41.094655148594903,0.86709999999999998,21.334012923457877,5.3512604051464416,1.0666131265607146,2.7148219295343989,598,48,41.8347102160132,0.17559999999999998,27.548662546411538,"","","",365,48,25.0599516097672,0,14.024552881244171,"","",""]
[null,null,49,49,49,20.529646058433901,2.8800000000000048E-2,12.94956553607132,"","","",299,49,20.829059701060299,0.99939999999999996,18.398407096457948,"","","",349,49,42.9609872609497,0.93559999999999999,25.771610247047743,"","","",339,49,22.926564071136699,5.7799999999999963E-2,18.223211814648902,10.963841300742857,16.429466220245992,20.503818161247711,"","","","","","","","",49,49,20.529646058433901,2.8800000000000048E-2,12.94956553607132,"","","","","","","","","","","",392,49,42.9609872609497,0.93559999999999999,25.771610247047743,"","","",599,49,42.420057064328802,1.9999999999997797E-4,22.904368779926951,"","","",366,49,25.131428721110101,0,37.564839763092991,"","",""]
[null,null,51,51,51,20.783759343372701,0,2.975288822054845,1.1088221219847612,0.69445152146913669,7.2145699389844831E-2,301,51,21.051122460618799,0.52160000000000006,20.993258329790784,"","","",391,51,47.653798155704898,6.4999999999999503E-3,9.4689528594349284,"","","",351,51,23.1760883366968,0.21540000000000004,31.928066778058678,10.300152301398613,6.3835141202999122,14.857191870589194,"","","","","","","","",51,51,20.783759343372701,0,2.975288822054845,1.1088221219847612,0.69445152146913669,7.2145699389844831E-2,"","","","","","","","",394,51,47.653798155704898,6.4999999999999503E-3,9.4689528594349284,"","","",678,51,43.0762623779355,3.7599999999999967E-2,40.695367801391903,14.623224119889315,23.605176676799896,18.639685587701685,368,51,25.278254084205301,0,32.373579619640239,"","",""]
[null,null,52,52,52,21.2404072573901,2.9000000000000137E-3,9.353759054458207,5.6387303024298978,7.4834777089034521,5.1419276823445221,302,52,21.207274986950999,4.2999999999999705E-3,38.395044793032461,"","","",392,52,48.924317355483304,1,10.279070700671383,"","","",352,52,23.176599382030901,0.25939999999999996,32.004377998224712,"","","","","","","","","","","",52,52,21.2404072573901,2.9000000000000137E-3,9.353759054458207,5.6387303024298978,7.4834777089034521,5.1419276823445221,"","","","","","","","",395,52,48.924317355483304,1,10.279070700671383,"","","",679,52,43.583646063679701,8.0000000000002292E-4,37.85123851205605,"","","",369,52,25.301276956030598,0,29.80779532622682,2.0655776071136618,3.2055448336697028,1.9736612574719126]
[null,null,54,54,54,21.419741562423201,0,4.7602441333475864,3.2375079225162082,3.326637194795242,1.1272769871567712,304,54,21.332399469941102,3.0000000000000027E-3,12.339198952591937,"","","",394,54,49.626146749136197,0.82699999999999996,19.376604739087714,"","","",354,54,23.5196981751055,0.74829999999999997,38.411361285245867,"","","","","","","","","","","",54,54,21.419741562423201,0,4.7602441333475864,3.2375079225162082,3.326637194795242,1.1272769871567712,"","","","","","","","",397,54,49.626146749136197,0.82699999999999996,19.376604739087714,"","","",701,54,44.3531320094649,2.9999999999996696E-4,23.903630464357803,"","","",381,54,25.9387254160814,0.11019999999999996,34.451960687773735,17.504539032039013,19.570927271819798,23.92636561043178]
[null,null,55,55,55,21.433500132084902,0,13.648150546205384,4.6294781783994496,3.891625680205717,1.1092285928171757,305,55,21.352959839181501,0,21.371866318926482,4.0570497355160633,9.7644138208986107,8.1930898563836809,395,55,51.223149931526997,0.82069999999999999,38.994775870726563,"","","",355,55,23.972520478410502,0.61529999999999996,43.749265672631189,"","","","","","","","","","","",55,55,21.433500132084902,0,13.648150546205384,4.6294781783994496,3.891625680205717,1.1092285928171757,"","","","","","","","",398,55,51.223149931526997,0.82069999999999999,38.994775870726563,"","","",702,55,44.784411266408803,2.0199999999999996E-2,20.711441026416434,"","","",382,55,26.230172553227199,0,26.506505557850478,0.75063623696812076,3.2879753106106557,0.38967981592549306]
[null,null,57,57,57,21.469788308704899,0.14880000000000004,13.521403294775828,7.3609555403163291,13.500293040913361,8.4116448552760907,307,57,21.501684813931,0.11819999999999997,31.660614271322022,4.3148010572238933,3.4677025346312957,1.5745371378433184,397,57,51.7632151586023,0.99790000000000001,37.614561966922935,"","","",357,57,24.231522888807699,0.51449999999999996,40.353000569525939,7.4757109636852777,9.2633859239969247,7.5499614409034503,"","","","","","","","",57,57,21.469788308704899,0.14880000000000004,13.521403294775828,7.3609555403163291,13.500293040913361,8.4116448552760907,"","","","","","","","",400,57,51.7632151586023,0.99790000000000001,37.614561966922935,"","","",707,57,46.153326644474603,1.7900000000000027E-2,42.517545771426271,17.153035747643024,26.250125140138714,16.216304219244115,384,57,26.5196838559086,2.1999999999999797E-3,16.986929025436616,7.0958798352062695,3.6942018935481733,2.4610983815572989]
[null,null,58,58,58,21.5722338400669,7.6200000000000045E-2,13.540835671952399,"","","",308,58,21.749993236319,0.35160000000000002,4.431582520674838,"","","",398,58,52.238340122841699,0.43899999999999995,27.129420859223774,11.592029816360245,4.3238662669739778,6.6584389525469589,358,58,24.285175064157499,6.7000000000000393E-3,44.693902205632341,"","","","","","","","","","","",58,58,21.5722338400669,7.6200000000000045E-2,13.540835671952399,"","","","","","","","","","","",401,58,52.238340122841699,0.43899999999999995,27.129420859223774,11.592029816360245,4.3238662669739778,6.6584389525469589,708,58,46.535715167104499,0,20.721738208732141,3.0003228843945595,"","",385,58,26.528022791381801,0.65129999999999999,38.201826990446691,"","",""]
[null,null,60,60,60,21.721011396003099,3.6000000000000032E-2,13.116957562695896,6.050025591532731,11.462450111529908,8.8346464488668346,310,60,22.177805121045001,5.9000000000000052E-2,30.912860148735362,18.947388804941941,23.993476726415683,25.415278381310415,400,60,53.618306014137701,0.99209999999999998,5.3624257591454256,9.1097422756943942,6.3820333685281563,6.0789419839226069,360,60,24.4992795591338,2.7000000000000357E-3,18.508362332850428,5.4052362069421847,2.9538120066689002,2.9292974371667335,"","","","","","","","",60,60,21.721011396003099,3.6000000000000032E-2,13.116957562695896,6.050025591532731,11.462450111529908,8.8346464488668346,"","","","","","","","",403,60,55.711074217421903,2.1000000000000019E-2,8.5775852948128453,"","","",781,60,48.984646909604798,1.0000000000000009E-3,41.282726119780094,13.21656436430403,14.075856868744268,14.81870242868289,387,60,26.896259247543998,3.9999999999995595E-4,8.5213409108186067,"","",""]
[null,null,61,61,61,21.988917632467398,0.76190000000000002,15.714768552392439,"",7.9657683171593767,74.256629817508937,311,61,22.826821126569602,0,20.905642663636723,"","","",401,61,55.711074217421903,2.1000000000000019E-2,8.5775852948128453,"","","",361,61,24.626785408481702,0,18.590275617774843,"","","","","","","","","","","",61,61,21.988917632467398,0.76190000000000002,15.714768552392439,"",7.9657683171593767,74.256629817508937,"","","","","","","","",404,61,56.662145516890298,0.99539999999999995,5.4784305818958998,"","","",782,61,49.158937798006001,3.1100000000000017E-2,21.500560204876191,"","","",388,61,27.009166141285501,3.2499999999999973E-2,21.152811641751754,9.3179851666397902,8.7510217040832821,7.6617523654231103]
[null,null,63,63,63,22.193884564547702,2.5000000000000022E-2,20.511815080778476,"","","",313,63,22.925269674215802,5.9899999999999953E-2,32.7419958048892,5.1103890469000719,5.7259008261175524,2.9610448143212285,403,63,56.685574633124503,0.71,39.717722856852035,3.7810262823461538,3.4313762053740451,7.0876695861356165,363,63,24.796944121001399,6.1699999999999977E-2,17.003201111769009,6.8722026903300195,3.023830671561031,3.7659041304418288,"","","","","","","","",63,63,22.193884564547702,2.5000000000000022E-2,20.511815080778476,"","","","","","","","","","","",406,63,56.711524328069999,0.44220000000000004,26.348954063348405,"","","",786,63,54.947480941143198,0.27190000000000003,28.125348783296591,"","","",390,63,27.0762318978853,0.20250000000000001,20.04980549127135,7.899583302728395,7.6605489201207906,7.190761367117779]
[null,null,64,64,64,22.223588708258699,6.3999999999999613E-3,2.265641622919639,"","","",314,64,22.926564071136699,5.7799999999999963E-2,18.223211814648902,10.963841300742857,16.429466220245992,20.503818161247711,404,64,56.711524328069999,0.44220000000000004,26.348954063348405,"","","",364,64,24.888559430938901,3.9100000000000024E-2,22.077052276194802,5.6822874752769623,7.5789383425935828,5.8380739081790525,"","","","","","","","",64,64,22.223588708258699,6.3999999999999613E-3,2.265641622919639,"","","","","","","","","","","",407,64,57.191267589220701,0.88050000000000006,30.625412275221748,"","","",787,64,56.054371788483799,0.28500000000000003,22.562921394413063,"","","",434,64,27.110056361504899,3.0000000000000027E-3,23.977197604831915,7.8175475136267591,8.7331955166813984,7.9456012236589899]
[null,null,66,66,66,22.334480212141301,2.9999999999996696E-4,5.2444828920133268,"","","",316,66,23.175921361567699,0.27180000000000004,13.348420383708648,"","","",406,66,57.463532582721598,5.1000000000000045E-2,16.004007507824095,"","","",366,66,24.9979022703426,1,37.654397877442186,"","","","","","","","","","","",66,66,22.334480212141301,2.9999999999996696E-4,5.2444828920133268,"","","","","","","","","","","",409,66,58.203175607314201,1,7.2634581048409776,6.0376361947024071,"","",894,66,56.613056892911601,1.7000000000000348E-3,56.736100399687466,16.776591789130038,12.736222706790638,12.884804342596592,436,66,27.7021094013073,1.4599999999999946E-2,19.699870582004177,6.11914686969327,3.6476652768656366,3.8182887115909567]
[null,null,67,67,67,22.407966429697598,4.2999999999999705E-3,25.025443190212435,7.7589863693392909,5.3241136644943259,3.353396757074643,317,67,23.1760883366968,0.21540000000000004,31.928066778058678,10.300152301398613,6.3835141202999122,14.857191870589194,407,67,58.203175607314201,1,7.2634581048409776,6.0376361947024071,"","",367,67,25.028949489105202,4.930000000000001E-2,33.786607121530096,19.468066485735733,29.526552701144155,22.69174890672619,"","","","","","","","",67,67,22.407966429697598,4.2999999999999705E-3,25.025443190212435,7.7589863693392909,5.3241136644943259,3.353396757074643,"","","","","","","","",410,67,59.807169867297297,0.99980000000000002,24.875070361089019,"","","",895,67,57.347555153005203,9.000000000000119E-4,53.034884059803368,"","","",437,67,27.7402121910213,0.70019999999999993,27.714479307164986,9.213294519521531,11.393320669294111,21.571467417192515]
[null,null,69,69,69,22.586688672625399,4.3499999999999983E-2,17.238558420183114,"","","",319,69,23.215586100263501,1.7000000000000348E-3,17.320333616636816,"","","",409,69,59.807169867297297,0.99980000000000002,24.875070361089019,"","","",369,69,25.131428721110101,0,37.564839763092991,"","","","","","","","","","","",69,69,22.586688672625399,4.3499999999999983E-2,17.238558420183114,"","","","","","","","","","","",412,69,61.428046374764499,0.97940000000000005,22.517890713708219,"","","",897,69,59.882370421179999,0,34.746649317035036,"","","",439,69,27.818794870531399,3.6100000000000021E-2,8.9340702413843918,"","",""]
[null,null,70,70,70,22.713548170471999,3.3999999999999586E-3,7.7448812318446922,12.089196120169062,8.074587244652994,4.9373663575140334,320,70,23.3508957389739,1.0099999999999998E-2,22.651286272406743,12.475737167769585,"","",410,70,60.0018672836283,1.639999999999997E-2,37.229907309917778,7.6469661140508007,5.9349374534003854,32.685974698484259,370,70,25.2213832728971,8.0000000000000071E-3,17.11123067247134,10.734750932215675,3.144728763741333,4.9204377649505071,"","","","","","","","",70,70,22.713548170471999,3.3999999999999586E-3,7.7448812318446922,12.089196120169062,8.074587244652994,4.9373663575140334,"","","","","","","","",413,70,62.730413261475498,0.38149999999999995,37.23076990539596,13.348206397596327,17.50572266942855,39.835422044755788,898,70,60.0948855381817,2.4999999999999467E-3,27.558095100676265,19.160032463212094,20.423334919278112,17.517341532440359,440,70,28.0684665401728,0.15739999999999998,35.782347132498877,15.414110252751041,15.074503166771786,17.418686033132133]
[null,null,72,72,72,22.746094408048599,4.9999999999994493E-4,3.7892878787152711,-0.17210127049191878,3.5598120109906692,-5.0428638525262137E-2,322,72,23.503914708906802,0.17100000000000004,14.036478826877563,2.4653109697257527,1.8790538205874245,6.6099847346944847,412,72,62.730413261475498,0.38149999999999995,37.23076990539596,13.348206397596327,17.50572266942855,39.835422044755788,372,72,25.278254084205301,0,32.373579619640239,"","","","","","","","","","","",72,72,22.746094408048599,4.9999999999994493E-4,3.7892878787152711,-0.17210127049191878,3.5598120109906692,-5.0428638525262137E-2,"","","","","","","","",415,72,63.942247792720899,0.57689999999999997,31.261020299151607,"","","",900,72,63.313884477564201,0.31079999999999997,28.739493580428366,7.8301587283034237,7.0976530512510685,9.6333620141990934,442,72,28.184399262918799,0.99839999999999995,42.591107404323353,"","",""]
[null,null,73,73,73,22.7588449884535,0.13519999999999999,15.836027009308056,7.6762678784332579,13.285395661631124,10.303703847794379,323,73,23.5196981751055,0.74829999999999997,38.411361285245867,"","","",413,73,63.407317505890703,0.83210000000000006,33.75919102146397,"","","",373,73,25.301276956030598,0,29.80779532622682,2.0655776071136618,3.2055448336697028,1.9736612574719126,"","","","","","","","",73,73,22.7588449884535,0.13519999999999999,15.836027009308056,7.6762678784332579,13.285395661631124,10.303703847794379,"","","","","","","","",416,73,65.451432610507496,1.5700000000000047E-2,28.598982824052207,"","","",911,73,66.6393982599145,4.1699999999999959E-2,31.005762365704978,12.938162217583054,20.020921394383102,18.378125997243568,443,73,28.402444004492398,0.76990000000000003,28.443914190514025,9.4556525162368068,12.63623655838447,25.817878440728499]
[null,null,75,75,75,22.871200940802002,0.26900000000000002,14.439283549761171,"","","",325,75,23.922832499259901,0.90700000000000003,30.224764124035598,12.625927236318708,8.7447117283911986,11.716813752378927,415,75,65.451432610507496,1.5700000000000047E-2,28.598982824052207,"","","",375,75,25.756171252986299,6.4500000000000002E-2,22.495649429745409,"","","","","","","","","","","",75,75,22.871200940802002,0.26900000000000002,14.439283549761171,"","","","","","","","","","","",418,75,65.543279818674193,1,28.931329389236264,"","","",913,75,66.904024154230797,8.0799999999999983E-2,30.8901174666617,"","","",445,75,28.683374756358202,1.1999999999999789E-3,12.821763242113622,"","",""]
[null,null,76,76,76,22.906081650233101,9.9999999999988987E-5,5.3233028075472877,3.9312402057017253,2.5914444899522104,1.5581807294302905,326,76,23.972520478410502,0.61529999999999996,43.749265672631189,"","","",416,76,65.533992837430205,0.89129999999999998,7.2321253654520667,"","","",376,76,25.858908315531998,6.9000000000000172E-3,13.455035103227502,"","","","","","","","","","","",76,76,22.906081650233101,9.9999999999988987E-5,5.3233028075472877,3.9312402057017253,2.5914444899522104,1.5581807294302905,"","","","","","","","",419,76,65.971529006233197,0.4113,31.691995946486532,13.198816073931729,21.193284554160627,29.484959199059716,914,76,67.812251520389594,7.0899999999999963E-2,37.442968315223737,13.499991196487651,8.3651392347108029,17.073070843447649,446,76,28.685311656976602,0.60270000000000001,71.05458556016923,"","",""]
[null,null,78,78,78,22.934444740478501,0,3.0532885125287375,"","","",328,78,24.231522888807699,0.51449999999999996,40.353000569525939,7.4757109636852777,9.2633859239969247,7.5499614409034503,418,78,65.971529006233197,0.4113,31.691995946486532,13.198816073931729,21.193284554160627,29.484959199059716,378,78,26.230172553227199,0,26.506505557850478,0.75063623696812076,3.2879753106106557,0.38967981592549306,"","","","","","","","",78,78,22.934444740478501,0,3.0532885125287375,"","","","","","","","","","","",421,78,67.129479625254604,1,26.566721631031754,"","","",916,78,75.605834871749906,6.1100000000000043E-2,37.342315275001972,15.422358868265405,17.472597951386064,17.07419345990554,448,78,28.922110881893701,2.1999999999999797E-3,33.679528717013213,"","",""]
[null,null,79,79,79,23.195964806337599,1.1299999999999977E-2,26.298925771110724,9.2043540041569241,5.2253907245476592,3.7423708331032888,329,79,24.285175064157499,6.7000000000000393E-3,44.693902205632341,"","","",419,79,66.463696230230397,0.19120000000000004,30.995075208957434,"",22.196151951767909,19.622215347487163,379,79,26.234984280421902,1.9999999999997797E-4,8.8964716149546383,"","","","","","","","","","","",79,79,23.195964806337599,1.1299999999999977E-2,26.298925771110724,9.2043540041569241,5.2253907245476592,3.7423708331032888,"","","","","","","","",422,79,67.181021182323903,8.1999999999999851E-3,29.478884425392085,"","","",917,79,76.607195322754706,2.1999999999999797E-3,56.149970026976959,12.637782242575675,17.258775662749436,11.358245481684254,449,79,29.069978026615999,1,50.378746531290886,"","",""]
[null,null,81,81,81,23.6666289208435,0.26419999999999999,22.745756131996995,"","","",331,81,24.4992795591338,2.7000000000000357E-3,18.508362332850428,5.4052362069421847,2.9538120066689002,2.9292974371667335,421,81,67.181021182323903,8.1999999999999851E-3,29.478884425392085,"","","",381,81,26.528022791381801,0.65129999999999999,38.201826990446691,"","","","","","","","","","","",81,81,23.6666289208435,0.26419999999999999,22.745756131996995,"","","","","","","","","","","",424,81,69.727952196098002,2.200000000000002E-2,32.525620320581439,9.3083199689677585,27.963481878726153,30.070763794124463,955,81,77.276333441655694,5.3599999999999981E-2,38.383150916307045,20.501148818351343,14.414832761806338,28.071225767796605,451,81,29.350335305643799,0.11719999999999997,50.393550079096265,24.81900192591046,43.568795787117239,39.177148381512254]
[null,null,82,82,82,23.6752138986649,2.9999999999996696E-4,3.5570893300084516,"","","",332,82,24.561924814695001,5.259999999999998E-2,29.834461932710816,11.163468287295823,8.8528672121831953,9.0114249480541559,422,82,69.250868764426997,1,32.46921352676037,24.660416955762713,0.31452091924350378,1.0340695941038665,382,82,26.562917303430201,0.27110000000000001,34.774168689675527,23.949502671690993,17.9426575406018,27.715147771723906,"","","","","","","","",82,82,23.6752138986649,2.9999999999996696E-4,3.5570893300084516,"","","","","","","","","","","",425,82,70.995573021194303,0.90549999999999997,28.354972032257482,15.490293150072104,7.2249587556486876,49.260435927241105,956,82,78.208179205757304,9.9999999999988987E-5,60.321767024534637,"","","",452,82,29.5968771277049,0,13.234494229657347,"","",""]
[null,null,84,84,84,23.799069337411598,0,3.0646439707238646,"","","",334,84,24.7357084263049,6.0000000000004494E-4,10.212582532737512,"","","",424,84,70.995573021194303,0.90549999999999997,28.354972032257482,15.490293150072104,7.2249587556486876,49.260435927241105,384,84,27.009166141285501,3.2499999999999973E-2,21.152811641751754,9.3179851666397902,8.7510217040832821,7.6617523654231103,"","","","","","","","",84,84,23.799069337411598,0,3.0646439707238646,"","","","","","","","","","","",427,84,71.983179921916204,1.0199999999999987E-2,20.91472683184961,2.3087574598456686,8.2593108100536057,20.127143949295956,958,84,80.354962076866698,7.9200000000000048E-2,44.28236563519561,"","","",454,84,30.550719535931002,0.997,77.601042926399245,14.068663826212575,5.3851694136898178,12.358117327607493]
[null,null,85,85,85,23.8522800892741,9.3999999999999639E-3,9.516943271982516,14.246770848022329,8.2667995386218625,4.3950822374329777,335,85,24.796944121001399,6.1699999999999977E-2,17.003201111769009,6.8722026903300195,3.023830671561031,3.7659041304418288,425,85,71.341239210104803,0.93049999999999999,9.0065912508807475,"","","",385,85,27.053994859865099,1.0999999999999899E-3,34.792838271694542,22.16313381044214,26.913411787128723,22.587178593099878,"","","","","","","","",85,85,23.8522800892741,9.3999999999999639E-3,9.516943271982516,14.246770848022329,8.2667995386218625,4.3950822374329777,"","","","","","","","",428,85,72.513842742431194,1,26.457576375335336,"","","",959,85,81.208334683829406,1.3999999999999568E-3,60.392507436054814,12.111345485014597,"","",455,85,30.669555589307802,0.1804,68.838312293637912,"","",""]
[null,null,87,87,87,23.914572548934601,0.71289999999999998,17.042693029202553,11.949635980696916,6.9043836615364302,3.79156215510835,337,87,24.898893861432398,1.1999999999999789E-3,23.308508142885003,4.1426244193845099,8.7097012920450414,7.8127979567668087,427,87,72.513842742431194,1,26.457576375335336,"","","",387,87,27.110056361504899,3.0000000000000027E-3,23.977197604831915,7.8175475136267591,8.7331955166813984,7.9456012236589899,"","","","","","","","",87,87,23.914572548934601,0.71289999999999998,17.042693029202553,11.949635980696916,6.9043836615364302,3.79156215510835,"","","","","","","","",430,87,73.616665867754904,0.98080000000000001,66.02254500728111,"","","",1011,87,104.45660311571901,0.10840000000000005,52.575860315463011,12.769672401405197,8.4906946242998842,9.3656928230768237,457,87,31.463013958880101,0.17320000000000002,62.012339290791552,6.1381168025554445,7.0617009959315489,4.2277200666978674]
[null,null,88,88,88,23.928762489013899,3.8000000000000256E-3,5.4861363347937004,8.7096660496134994,4.4580519379876975,2.3859240134340638,338,88,24.9979022703426,1,37.654397877442186,"","","",428,88,72.862843395624495,3.7000000000000033E-2,26.362465708969097,"","","",388,88,27.2210183845147,0.12629999999999997,34.740243612789833,18.900017159357606,26.647607997617392,20.308967336788907,"","","","","","","","",88,88,23.928762489013899,3.8000000000000256E-3,5.4861363347937004,8.7096660496134994,4.4580519379876975,2.3859240134340638,"","","","","","","","",521,88,75.193837031751301,3.2499999999999973E-2,29.305873948413428,4.8802379081905807,16.242323694712418,3.6448924711923638,1012,88,110.212548161322,0.11550000000000005,48.495569745861843,"","","",458,88,31.701926811545899,0.18810000000000004,15.494577028411491,7.8868076350453649,13.344188104448952,14.625221699744717]
[null,null,90,90,90,24.176827490574698,1,17.263537345388084,"","","",340,90,25.009775270527399,0.47740000000000005,9.3347979526621181,3.500085938155403,"","",430,90,75.193837031751301,3.2499999999999973E-2,29.305873948413428,4.8802379081905807,16.242323694712418,3.6448924711923638,390,90,27.394227551677101,0.37139999999999995,35.738987116489056,23.799334598685434,32.422673455915174,32.410768561146142,"","","","","","","","",90,90,24.176827490574698,1,17.263537345388084,"","","","","","","","","","","",523,90,76.343487963292901,0.23870000000000002,48.720345694850728,"","","",1014,90,"","","","","","",460,90,32.466582339304203,0.81820000000000004,23.482921327187768,"","",""]
[null,null,91,91,91,24.414863534464601,2.5499999999999967E-2,3.8159880611173005,"","","",341,91,25.028949489105202,4.930000000000001E-2,33.786607121530096,19.468066485735733,29.526552701144155,22.69174890672619,521,91,75.337388418511395,0.19350000000000001,11.002250943796707,1.7901339807244694,23.506479316409951,-0.37614587730235627,431,91,27.7021094013073,1.4599999999999946E-2,19.699870582004177,6.11914686969327,3.6476652768656366,3.8182887115909567,"","","","","","","","",91,91,24.414863534464601,2.5499999999999967E-2,3.8159880611173005,"","","","","","","","","","","",524,91,76.469064959639994,0.29679999999999995,25.808414310673555,"","","",1015,91,"","","","","","",461,91,32.476456684999498,0,13.825999598180635,"","",""]
[null,null,93,93,93,24.533405069121301,0.28129999999999999,58.621659570108939,26.039077338839878,16.797491216696031,16.842938302277982,343,93,25.131428721110101,0,37.564839763092991,"","","",523,93,76.469064959639994,0.29679999999999995,25.808414310673555,"","","",433,93,27.7851373680972,0.15429999999999999,32.525725002946579,22.004926194000422,15.382400121977431,24.652355880528631,"","","","","","","","",93,93,24.533405069121301,0.28129999999999999,58.621659570108939,26.039077338839878,16.797491216696031,16.842938302277982,"","","","","","","","",526,93,80.921378505540901,0.11829999999999996,47.145395001239649,"","","",1017,93,"","","","","","",463,93,33.092889584468502,6.6200000000000037E-2,21.54164917499201,"","",""]
[null,null,94,94,94,24.639229769047098,1.639999999999997E-2,25.948288765787609,14.143476268015027,8.0001377503746838,6.3135182508475829,344,94,25.2213832728971,8.0000000000000071E-3,17.11123067247134,10.734750932215675,3.144728763741333,4.9204377649505071,524,94,77.623150528481702,3.6000000000000476E-3,42.236754116983768,9.6594012079730884,26.494736229027552,49.258730792234644,434,94,27.818794870531399,3.6100000000000021E-2,8.9340702413843918,"","","","","","","","","","","",94,94,24.639229769047098,1.639999999999997E-2,25.948288765787609,14.143476268015027,8.0001377503746838,6.3135182508475829,"","","","","","","","",528,94,81.169730254388696,6.3799999999999968E-2,29.800263087591208,"","","",1020,94,"","","","","","",464,94,33.814466431089798,0.46550000000000002,35.637857772967891,"","",""]
[null,null,96,96,96,24.8265537923876,0.62309999999999999,18.130780174079131,"","","",346,96,25.278254084205301,0,32.373579619640239,"","","",526,96,78.699279098853907,0.99919999999999998,5.8272738307054937,"","","",436,96,28.1217514408123,3.1999999999999806E-3,15.526001476567057,"","","","","","","","","","","",96,96,24.8265537923876,0.62309999999999999,18.130780174079131,"","","","","","","","","","","",530,96,82.587191975448505,2.3100000000000009E-2,46.89972737492301,"","","",1045,96,"","","","","","",466,96,34.564370609498397,0.91890000000000005,19.051625980463491,"","",""]
[null,null,97,97,97,24.8584363282468,0.47799999999999998,16.27147575473662,"","","",347,97,25.301276956030598,0,29.80779532622682,2.0655776071136618,3.2055448336697028,1.9736612574719126,527,97,80.921378505540901,0.11829999999999996,47.145395001239649,"","","",437,97,28.184399262918799,0.99839999999999995,42.591107404323353,"","","","","","","","","","","",97,97,24.8584363282468,0.47799999999999998,16.27147575473662,"","","","","","","","","","","",531,97,82.837743638546698,0.93720000000000003,54.586672205643225,19.405185213280056,10.655320104296193,19.500719655656479,1046,97,"","","","","","",467,97,34.800890835845301,0.71789999999999998,19.176490657446966,3.3740579907605479,12.804592216410969,8.3460685861499453]
[null,null,99,99,99,24.8975486920565,1.9999999999997797E-4,24.548899618543732,"","","",349,99,25.756171252986299,6.4500000000000002E-2,22.495649429745409,"","","",529,99,81.169730254388696,6.3799999999999968E-2,29.800263087591208,"","","",439,99,28.467089121988199,5.0599999999999978E-2,35.42993349298191,25.831489877555182,28.467340029918262,25.771715664223873,"","","","","","","","",99,99,24.8975486920565,1.9999999999997797E-4,24.548899618543732,"","","","","","","","","","","",533,99,84.123405805072906,0.95350000000000001,47.2572418271507,40.146037053847721,0.52571999710530204,1.8236042196999294,1051,99,"","","",9.8736844160152799,6.8271972146667999,15.287597089264754,469,99,34.945043745422097,0,9.0766167870477013,12.112316783415622,"",""]
[null,null,100,100,100,25.061539639090402,4.9999999999994493E-4,15.795791871341958,"","","",350,100,25.858908315531998,6.9000000000000172E-3,13.455035103227502,"","","",530,100,81.1831247313294,1,44.2775679311926,"","","",440,100,28.683374756358202,1.1999999999999789E-3,12.821763242113622,"","","","","","","","","","","",100,100,25.061539639090402,4.9999999999994493E-4,15.795791871341958,"","","","","","","","","","","",534,100,85.328772052915795,0.99960000000000004,1.1822874041821556,3.6987292742796125,1.2750243809005966,-5.1728876752572539E-2,1053,100,"","","",9.0266957865338515,7.7957426332897883,13.208702114983225,471,100,35.074355599699601,0.81140000000000001,22.571054573351763,7.1301739667357049,24.021455236819271,33.94432557114181]
[null,null,102,102,102,25.119238594270801,1,14.904995490607606,"","","",352,102,25.9387254160814,0.11019999999999996,34.451960687773735,17.504539032039013,19.570927271819798,23.92636561043178,532,102,82.837743638546698,0.93720000000000003,54.586672205643225,19.405185213280056,10.655320104296193,19.500719655656479,442,102,28.8447027520643,2.8000000000000247E-3,45.088948881759919,35.876297325261831,"","","","","","","","","","",102,102,25.119238594270801,1,14.904995490607606,"","","","","","","","","","","",536,102,89.990356225990794,0.68149999999999999,25.688983966823614,5.7009632068390923,6.6089689714479567,19.016419374255442,1055,102,"","","",10.032990302089507,6.0136573823443733,14.164869046669963,473,102,35.519024576091397,1.1499999999999955E-2,42.677891760935367,"","",""]
[null,null,103,103,103,25.2028877020267,3.5499999999999976E-2,15.090712210763158,"","","",353,103,26.057174397515599,0.20850000000000002,31.125118010792473,"","","",533,103,83.628264027671193,0.54059999999999997,18.862762295008235,"","","",443,103,28.922110881893701,2.1999999999999797E-3,33.679528717013213,"","","","","","","","","","","",103,103,25.2028877020267,3.5499999999999976E-2,15.090712210763158,"","","","","","","","","","","",537,103,92.372702128335405,0.92459999999999998,1.3718326361448314,"","","",1056,103,"","","","","","",474,103,35.569882955687397,0.83119999999999994,43.325477577780802,"","",""]
[null,null,105,105,105,25.536603749171999,4.9000000000000155E-3,15.708612933995163,"","","",355,105,26.230172553227199,0,26.506505557850478,0.75063623696812076,3.2879753106106557,0.38967981592549306,535,105,85.328772052915795,0.99960000000000004,1.1822874041821556,3.6987292742796125,1.2750243809005966,-5.1728876752572539E-2,445,105,29.035327046697699,2.7000000000000357E-3,43.97105093482822,27.495718218210907,41.4838089360981,33.770691766034652,"","","","","","","","",105,105,25.536603749171999,4.9000000000000155E-3,15.708612933995163,"","","","","","","","","","","",539,105,94.836983947539693,0.65500000000000003,22.747242257841283,"","","",1058,105,"","","","","","",476,105,36.742995069467703,0.8982,19.983268626437173,"","",""]
[null,null,106,106,106,25.6328745968348,2.1700000000000053E-2,14.019528427897049,"","","",356,106,26.234984280421902,1.9999999999997797E-4,8.8964716149546383,"","","",536,106,89.233061036834002,2.1900000000000031E-2,56.655444681910993,13.541891875079671,25.702996277825783,28.110118101248467,446,106,29.069978026615999,1,50.378746531290886,"","","","","","","","","","","",106,106,25.6328745968348,2.1700000000000053E-2,14.019528427897049,"","","","","","","","","","","",540,106,95.050557337424294,8.9500000000000024E-2,21.188772241868332,"","","",1059,106,"","","","","","",477,106,37.200344570013698,0.64759999999999995,46.906363737441964,35.95836851767595,6.8129301250172993,16.523544217672651]
[null,null,108,108,108,26.017181545109899,0.14019999999999999,49.640163820825542,"","","",358,108,26.528022791381801,0.65129999999999999,38.201826990446691,"","","",538,108,92.372702128335405,0.92459999999999998,1.3718326361448314,"","","",448,108,29.350335305643799,0.11719999999999997,50.393550079096265,24.81900192591046,43.568795787117239,39.177148381512254,"","","","","","","","",108,108,26.017181545109899,0.14019999999999999,49.640163820825542,"","","","","","","","","","","",542,108,96.273225720754098,0.12209999999999999,54.53930477065721,9.5216438459635633,20.22919947813595,22.726523820798537,1111,108,"","","","","","",479,108,37.307545650419499,0.14780000000000004,37.579348024481789,8.0360960695707124,9.5554585116860871,3.7179720292306637]
[null,null,109,109,109,26.022393368876202,1.4499999999999957E-2,7.5259368683589365,9.8295223343230749,4.5208245470405215,2.6337300992288331,359,109,26.562917303430201,0.27110000000000001,34.774168689675527,23.949502671690993,17.9426575406018,27.715147771723906,539,109,94.5250848340592,1,25.030410985034688,12.535250377185791,2.0130206440331522,27.985264558230806,449,109,29.5968771277049,0,13.234494229657347,"","","","","","","","","","","",109,109,26.022393368876202,1.4499999999999957E-2,7.5259368683589365,9.8295223343230749,4.5208245470405215,2.6337300992288331,"","","","","","","","",543,109,96.492810523491798,0.51819999999999999,24.826668228807993,7.1150203631876652,13.328928690600613,8.1498619624763986,1112,109,"","","",24.09262521372596,5.4359926960258713,3.9344401712286796,480,109,37.430782082514803,0.20489999999999997,18.614307384149971,"","",""]
[null,null,111,111,111,26.393278732760301,4.0699999999999958E-2,56.458373973205362,"",17.399181300300732,12.214154204804053,361,111,27.009166141285501,3.2499999999999973E-2,21.152811641751754,9.3179851666397902,8.7510217040832821,7.6617523654231103,541,111,95.050557337424294,8.9500000000000024E-2,21.188772241868332,"","","",451,111,30.383595269679098,0,43.178150937385382,14.072081498585968,9.1463780659786433,10.605330987124843,"","","","","","","","",111,111,26.393278732760301,4.0699999999999958E-2,56.458373973205362,"",17.399181300300732,12.214154204804053,"","","","","","","","",545,111,100.50131118069601,0.13519999999999999,35.113686882010953,"","","",1115,111,"","","",35.000289250195436,36.480843832557298,17.404503360200305,491,111,38.531261407907202,0.8296,50.656687803409682,35.456238387367904,7.0138028438277527,11.085682998883081]
[null,null,112,112,112,26.402915668635899,1.8399999999999972E-2,18.151923704368372,3.8265128571141216,10.929299635719747,6.4811425097485262,362,112,27.053994859865099,1.0999999999999899E-3,34.792838271694542,22.16313381044214,26.913411787128723,22.587178593099878,542,112,95.306540051791103,0.54170000000000007,21.845269896641916,"","","",452,112,30.550719535931002,0.997,77.601042926399245,14.068663826212575,5.3851694136898178,12.358117327607493,"","","","","","","","",112,112,26.402915668635899,1.8399999999999972E-2,18.151923704368372,3.8265128571141216,10.929299635719747,6.4811425097485262,"","","","","","","","",546,112,102.185115621546,1,19.49888960073325,8.699697487394209,2.9267574658195588,18.452798274333926,1116,112,"","","","","","",492,112,39.103767804204402,4.0000000000000036E-3,24.274418114959072,"","",""]
[null,null,114,114,114,26.636320749146499,0,2.6013839211054917,3.4550538454356392,4.8414485525439765,1.8471391600700064,364,114,27.110056361504899,3.0000000000000027E-3,23.977197604831915,7.8175475136267591,8.7331955166813984,7.9456012236589899,544,114,96.492810523491798,0.51819999999999999,24.826668228807993,7.1150203631876652,13.328928690600613,8.1498619624763986,454,114,31.241946371860202,0.14059999999999995,34.635508666200167,"","","","","","","","","","","",114,114,26.636320749146499,0,2.6013839211054917,3.4550538454356392,4.8414485525439765,1.8471391600700064,"","","","","","","","",548,114,105.05316552853201,0.99460000000000004,38.280936014657613,"","","",1118,114,"","","","","","",494,114,39.254258775473097,8.0000000000002292E-4,39.731135960787071,12.515867672303296,31.29411245783735,11.721050889245678]
[null,null,115,115,115,27.204845288426799,2.3399999999999976E-2,7.8794204789199611,"","","",365,115,27.2210183845147,0.12629999999999997,34.740243612789833,18.900017159357606,26.647607997617392,20.308967336788907,545,115,99.901109044629095,0.18659999999999999,57.449383093724201,10.117771944553773,7.4907649826435332,9.0003199394306623,455,115,31.463013958880101,0.17320000000000002,62.012339290791552,6.1381168025554445,7.0617009959315489,4.2277200666978674,"","","","","","","","",115,115,27.204845288426799,2.3399999999999976E-2,7.8794204789199611,"","","","","","","","","","","",549,115,111.520331166464,1,60.695757157131723,"","","",1119,115,"","","","","","",495,115,39.616405988058602,4.1999999999999815E-3,15.076035688219541,"","",""]
[null,null,117,117,117,27.220135174967101,0,1.3312417429882955,-0.86611289737471975,3.8261511840042148,0.23258330386385273,367,117,27.394227551677101,0.37139999999999995,35.738987116489056,23.799334598685434,32.422673455915174,32.410768561146142,547,117,102.185115621546,1,19.49888960073325,8.699697487394209,2.9267574658195588,18.452798274333926,457,117,31.701926811545899,0.18810000000000004,15.494577028411491,7.8868076350453649,13.344188104448952,14.625221699744717,"","","","","","","","",117,117,27.220135174967101,0,1.3312417429882955,-0.86611289737471975,3.8261511840042148,0.23258330386385273,"","","","","","","","",561,117,112.312188241399,0.87539999999999996,2.4650053825466931,"","","",1161,117,"","","",13.146562292256567,"","",497,117,40.6564555746723,1.4800000000000035E-2,44.277287348278435,"","",""]
[null,null,118,118,118,27.3885255925398,0.82879999999999998,23.429013865217371,"","","",368,118,27.7021094013073,1.4599999999999946E-2,19.699870582004177,6.11914686969327,3.6476652768656366,3.8182887115909567,548,118,102.460850157095,0.99129999999999996,16.686641193654417,"","","",458,118,31.750482354640202,9.9999999999988987E-5,44.200229184648407,9.2959854892002109,9.2688421248961781,9.9672576688854644,"","","","","","","","",118,118,27.3885255925398,0.82879999999999998,23.429013865217371,"","","","","","","","","","","",562,118,114.619634952829,1,67.628678134705126,33.529327826515257,0.42670120900082242,1.0731817301071824,1162,118,"","","",14.764483725927139,14.416302615764726,11.546739179587487,498,118,40.747952969997897,3.6399999999999988E-2,44.381689495634383,"","",""]
[null,null,121,121,121,28.184281890236601,1.9000000000000128E-3,20.079359891185167,"","","",371,121,27.818794870531399,3.6100000000000021E-2,8.9340702413843918,"","","",561,121,111.520331166464,1,60.695757157131723,"","","",461,121,32.476456684999498,0,13.825999598180635,"","","","","","","","","","","",121,121,28.184281890236601,1.9000000000000128E-3,20.079359891185167,"","","","","","","","","","","",565,121,120.007201140371,0.60299999999999998,13.947477807149928,5.3350300055129658,3.2612069034505646,5.8040060645758231,1167,121,"","","","","","",501,121,41.517122946688602,4.4300000000000006E-2,41.831397044860864,9.0935201625004947,11.33821277698949,4.9569235610191082]
[null,null,122,122,122,28.2032898274921,4.3399999999999994E-2,53.257405247588714,"","","",372,122,28.0684665401728,0.15739999999999998,35.782347132498877,15.414110252751041,15.074503166771786,17.418686033132133,562,122,112.20904945991801,0.36909999999999998,2.6762612446724221,"","","",462,122,32.884342569762701,0.2913,16.369740301138059,"","","","","","","","","","","",122,122,28.2032898274921,4.3399999999999994E-2,53.257405247588714,"","","","","","","","","","","",566,122,121.549739783639,0.94310000000000005,48.169346864997948,"","","",1168,122,"","","","","","",506,122,41.537887499087901,0.10650000000000004,27.240633843056017,5.8712515204628799,"",""]
[null,null,124,124,124,28.472678861266701,1.0000000000000009E-3,2.5540481171613805,"","","",374,124,28.184399262918799,0.99839999999999995,42.591107404323353,"","","",564,124,114.619634952829,1,67.628678134705126,33.529327826515257,0.42670120900082242,1.0731817301071824,464,124,33.206154717676,0,36.892389966113271,"","","","","","","","","","","",124,124,28.472678861266701,1.0000000000000009E-3,2.5540481171613805,"","","","","","","","","","","",568,124,123.371281900749,0.85399999999999998,68.958184885307361,"","","",1201,124,"","","","","","",508,124,41.849227390082,1,42.425876162748835,"","",""]
[null,null,125,125,125,28.5206070129808,8.0000000000002292E-4,19.483788487339403,"","","",375,125,28.228335659043601,7.4400000000000022E-2,21.2297196383693,"","","",565,125,115.23389480118,1,46.014245394336236,15.928112873351497,14.57766052533891,33.813825419920313,465,125,33.358829139011704,1.9999999999997797E-4,45.335024447141016,"","","","","","","","","","","",125,125,28.5206070129808,8.0000000000002292E-4,19.483788487339403,"","","","","","","","","","","",569,125,123.40599588390999,0.96179999999999999,2.7979607363706802,"","","",1208,125,"","","","","","",509,125,42.049895916769998,0.99160000000000004,22.10844686758799,"","",""]
[null,null,127,127,127,28.608577801546399,1.9900000000000029E-2,18.604045414662206,"","","",377,127,28.402444004492398,0.76990000000000003,28.443914190514025,9.4556525162368068,12.63623655838447,25.817878440728499,567,127,120.007201140371,0.60299999999999998,13.947477807149928,5.3350300055129658,3.2612069034505646,5.8040060645758231,467,127,33.814466431089798,0.46550000000000002,35.637857772967891,"","","","","","","","","","","",127,127,28.608577801546399,1.9900000000000029E-2,18.604045414662206,"","","","","","","","","","","",572,127,123.719891524415,0.92200000000000004,9.7032300173287389,"","","",1210,127,"","","","","","",511,127,43.265167953632897,0.35360000000000003,33.021526236392404,24.869448508469659,14.908372042577961,26.470182142770796]
[null,null,128,128,128,28.624302908873801,1.0399999999999965E-2,16.68531208635617,5.9064108314274106,2.1110735798786138,0.33930094804045163,378,128,28.467089121988199,5.0599999999999978E-2,35.42993349298191,25.831489877555182,28.467340029918262,25.771715664223873,568,128,121.549739783639,0.94310000000000005,48.169346864997948,"","","",468,128,33.931329779787802,0.52700000000000002,49.078243214893632,16.209105204529465,7.3320501159954192,5.301814516302283,"","","","","","","","",128,128,28.624302908873801,1.0399999999999965E-2,16.68531208635617,5.9064108314274106,2.1110735798786138,0.33930094804045163,"","","","","","","","",573,128,126.48437844865801,0.99729999999999996,39.614927926083361,"","","",1231,128,"","","","","","",512,128,43.854164027426101,0.17530000000000001,24.905584461210331,16.591082747779975,"",""]
[null,null,130,130,130,28.750294869105499,4.6000000000000485E-3,24.391726907772018,16.546932115216496,10.064675624835626,8.4051656233477132,380,130,28.685311656976602,0.60270000000000001,71.05458556016923,"","","",570,130,123.371281900749,0.85399999999999998,68.958184885307361,"","","",470,130,34.458105683147302,0.99890000000000001,23.463342479394662,15.46674421400237,9.4002215612373146,16.904325206030041,"","","","","","","","",130,130,28.750294869105499,4.6000000000000485E-3,24.391726907772018,16.546932115216496,10.064675624835626,8.4051656233477132,"","","","","","","","",575,130,128.89124401227099,0.98140000000000005,17.368638711104467,"","","",1233,130,"","","","","","",514,130,43.893736756044298,0.64939999999999998,22.846980877448036,"","",""]
[null,null,131,131,131,29.136096796497899,1.7399999999999971E-2,16.781106694011793,6.516967097963156,2.5021189026917643,0.44141213262087931,381,131,28.8447027520643,2.8000000000000247E-3,45.088948881759919,35.876297325261831,"","",571,131,123.40599588390999,0.96179999999999999,2.7979607363706802,"","","",471,131,34.564370609498397,0.91890000000000005,19.051625980463491,"","","","","","","","","","","",131,131,29.136096796497899,1.7399999999999971E-2,16.781106694011793,6.516967097963156,2.5021189026917643,0.44141213262087931,"","","","","","","","",576,131,129.09959121603299,0.81699999999999995,47.980400764462942,"","","",1234,131,"","","","","","",515,131,44.085774728670202,2.849999999999997E-2,34.290061627227452,12.274092636018342,20.268113277116186,10.133725271475249]
[null,null,133,133,133,29.275523374368198,2.5100000000000011E-2,55.225220489243512,22.439307750911539,"","",383,133,28.948134706127998,9.9999999999988987E-5,41.114143949611574,28.379245155160024,44.511096130406727,37.632948446550508,573,133,123.719891524415,0.92200000000000004,9.7032300173287389,"","","",473,133,34.8835325475887,1,20.58836327137017,13.73917998571968,9.0920460152748817,15.429336681645442,"","","","","","","","",133,133,29.275523374368198,2.5100000000000011E-2,55.225220489243512,22.439307750911539,"","","","","","","","","","",578,133,168.639878025581,0.88149999999999995,56.008856750273132,"","","",1236,133,"","","","","","",517,133,44.352644010820597,0.76669999999999994,60.375950703072533,25.399573914369103,7.4461333460259489,9.863553470134061]
[null,null,134,134,134,29.276175473479402,3.9999999999995595E-4,10.474692918064648,6.6477823120860124,2.2755119862025213,0.54041090442724959,384,134,29.035327046697699,2.7000000000000357E-3,43.97105093482822,27.495718218210907,41.4838089360981,33.770691766034652,574,134,126.48437844865801,0.99729999999999996,39.614927926083361,"","","",474,134,34.945043745422097,0,9.0766167870477013,12.112316783415622,"","","","","","","","","","",134,134,29.276175473479402,3.9999999999995595E-4,10.474692918064648,6.6477823120860124,2.2755119862025213,0.54041090442724959,"","","","","","","","",579,134,176.487938164539,0.45440000000000003,6.5301743818501521,5.6523861826706083,0.24442946268172649,5.2862880642792636,1237,134,"","","","","","",518,134,45.141377867171101,1,36.769336143393247,"","",""]
[null,null,136,136,136,29.486071829194401,0,2.1994811966035295,-0.14855378712827264,3.4652221392376736,4.806692826437553E-2,386,136,29.08560984519,0.21230000000000004,7.4073626136843345,"","","",576,136,128.89124401227099,0.98140000000000005,17.368638711104467,"","","",476,136,35.457272327444997,0.79269999999999996,19.476123738638087,"","","","","","","","","","","",136,136,29.486071829194401,0,2.1994811966035295,-0.14855378712827264,3.4652221392376736,4.806692826437553E-2,"","","","","","","","",601,136,179.917706038831,0.99029999999999996,62.367973908025739,"","","",1239,136,"","","","","","",520,136,45.534262454240498,0.34209999999999996,59.934107528145276,"","",""]
[null,null,137,137,137,29.519925063801999,3.4800000000000053E-2,53.099870996677645,"","","",387,137,29.155746352959898,0.25509999999999999,15.720247991815688,5.4060964254122998,12.458459258744657,9.5753645819295947,577,137,129.09959121603299,0.81699999999999995,47.980400764462942,"","","",477,137,35.519024576091397,1.1499999999999955E-2,42.677891760935367,"","","","","","","","","","","",137,137,29.519925063801999,3.4800000000000053E-2,53.099870996677645,"","","","","","","","","","","",602,137,197.29820777875801,0.81299999999999994,0.9415436009550483,"","","",1240,137,"","","","","","",591,137,45.643723143371901,0.22140000000000004,12.838294211343362,-0.83126680558639687,6.1152628120800507,4.5992847112130431]
[null,null,139,139,139,29.898598944162298,6.2400000000000011E-2,11.302487253966097,17.011916803172625,6.185843817065809,2.8496318572397632,389,139,29.209488838918499,0.25970000000000004,6.9869516535774823,"","","",579,139,168.639878025581,0.88149999999999995,56.008856750273132,"","","",479,139,36.394664885170201,0.78639999999999999,22.965465617818083,14.726911409947107,8.7960308912284955,18.403374501388587,"","","","","","","","",139,139,29.898598944162298,6.2400000000000011E-2,11.302487253966097,17.011916803172625,6.185843817065809,2.8496318572397632,"","","","","","","","",604,139,256.36690109915997,0.46120000000000005,66.087656379815456,"","","",1242,139,"","","","","","",593,139,46.0658172050438,0.14070000000000005,12.50885317136275,2.1798723807365263,6.0096896777363558,5.2762104295436085]
[null,null,140,140,140,29.904072622710899,0.14749999999999996,19.24406656899172,5.2868068958583061,16.485534959353679,16.334674549714904,390,140,29.217101638304399,5.4000000000000048E-2,3.7158142401423304,1.5669206689149515,2.0795778410480357,1.831293256854664,580,140,176.487938164539,0.45440000000000003,6.5301743818501521,5.6523861826706083,0.24442946268172649,5.2862880642792636,480,140,36.555032169047102,1,35.988536284850497,18.891594603094056,10.52630046606243,21.575013024651227,"","","","","","","","",140,140,29.904072622710899,0.14749999999999996,19.24406656899172,5.2868068958583061,16.485534959353679,16.334674549714904,"","","","","","","","",605,140,1080.3159834170799,0.95250000000000001,183.6419424291264,"","","",1243,140,"","","","","","",597,140,46.251017768921301,0.76100000000000001,66.416708933074233,"","",""]
[null,null,142,142,142,30.6498137496698,5.149999999999999E-2,7.9947701702581817,18.356191431781994,6.5373083235084586,3.3102614463922642,392,142,29.5968771277049,0,13.234494229657347,"","","",602,142,179.917706038831,0.99029999999999996,62.367973908025739,"","","",482,142,37.005655158809297,0.7429,20.492060674708309,"","","","","","","","","","","",142,142,30.6498137496698,5.149999999999999E-2,7.9947701702581817,18.356191431781994,6.5373083235084586,3.3102614463922642,"","","","","","","","",607,142,"","","","","","",1245,142,"","","",11.17058373690706,10.087865502630599,14.516008300764202,612,142,46.376097390867002,0.28310000000000002,52.014478486983805,"","",""]
[null,null,143,143,143,30.880148943303499,2.4700000000000055E-2,10.620934447617042,18.299374285503884,6.3113498178656453,3.8213176387433805,393,143,29.7146600849821,1.1999999999999789E-3,39.862036821987751,"","","",603,143,197.29820777875801,0.81299999999999994,0.9415436009550483,"","","",483,143,37.200344570013698,0.64759999999999995,46.906363737441964,35.95836851767595,6.8129301250172993,16.523544217672651,"","","","","","","","",143,143,30.880148943303499,2.4700000000000055E-2,10.620934447617042,18.299374285503884,6.3113498178656453,3.8213176387433805,"","","","","","","","",608,143,"","","","","","",1248,143,"","","","","","",613,143,46.749636607343803,1,10.298492716328472,"","",""]
[null,null,145,145,145,31.231786760485399,1,10.380500735024386,"","","",395,145,29.759879710169699,5.1300000000000012E-2,7.177900990890393,3.3174480560981294,4.2706851987604253,3.1702578592636526,605,145,256.36690109915997,0.46120000000000005,66.087656379815456,"","","",485,145,37.307545650419499,0.14780000000000004,37.579348024481789,8.0360960695707124,9.5554585116860871,3.7179720292306637,"","","","","","","","",145,145,31.231786760485399,1,10.380500735024386,"","","","","","","","","","","",610,145,"","","","","","",1250,145,"","","","","","",615,145,47.222583739439102,1,45.815349215943463,"","",""]
[null,null,146,146,146,31.3904118020372,1,35.810486591577465,"","","",396,146,30.173748290741699,3.4399999999999986E-2,3.1981502999528644,"","","",606,146,1080.3159834170799,0.95250000000000001,183.6419424291264,"","","",486,146,37.430782082514803,0.20489999999999997,18.614307384149971,"","","","","","","","","","","",146,146,31.3904118020372,1,35.810486591577465,"","","","","","","","","","","",621,146,"","","","","","",1251,146,"","","","","","",616,146,47.272115647777298,0.30840000000000001,53.217627812099742,"","",""]
[null,null,148,148,148,31.9271479441346,0,7.4529159103955163,"","","",398,148,30.2808603124146,9.7500000000000031E-2,9.621551324108065,"","","",608,148,"","","","","","",488,148,38.000860730738097,0.99990000000000001,23.932707363773581,15.302819186297286,8.8122222455833352,18.766019189523789,"","","","","","","","",148,148,31.9271479441346,0,7.4529159103955163,"","","","","","","","","","","",623,148,"","","",8.5328140891558331,1.2206173771382698,3.4336003688880834,1253,148,"","","","","","",618,148,47.544380961682897,0.49880000000000002,26.893605590619671,9.1679654089557729,14.985245947198566,16.977869112917457]
[null,null,149,149,149,32.159378978096797,0.14510000000000001,20.926244736851732,6.5961938621089979,17.426195949947175,18.954383960509844,399,149,30.383595269679098,0,43.178150937385382,14.072081498585968,9.1463780659786433,10.605330987124843,609,149,"","","","","","",489,149,38.1273379477853,3.9999999999995595E-4,35.131271433936909,7.3188699796145471,36.757396543302818,17.877440210042927,"","","","","","","","",149,149,32.159378978096797,0.14510000000000001,20.926244736851732,6.5961938621089979,17.426195949947175,18.954383960509844,"","","","","","","","",624,149,"","","","","","",1254,149,"","","","","","",619,149,47.872803701899599,0.21679999999999999,31.380931160909313,"","",""]
[null,null,151,151,151,32.640805808825903,0,7.3772367149149005,"","","",401,151,30.669555589307802,0.1804,68.838312293637912,"","","",621,151,"","","","","","",491,151,38.376957789218899,9.000000000000119E-4,47.253480825299619,"","","","","","","","","","","",151,151,32.640805808825903,0,7.3772367149149005,"","","","","","","","","","","",626,151,"","","","","","",1256,151,"","","","","","",651,151,48.232478338142599,0.71289999999999998,62.841993617877115,20.221134881538966,7.1601679353646812,7.1533962362604138]
[null,null,152,152,152,32.796934925277903,0,6.616404044131909,"","","",402,152,31.241946371860202,0.14059999999999995,34.635508666200167,"","","",622,152,"","","","","","",492,152,38.531261407907202,0.8296,50.656687803409682,35.456238387367904,7.0138028438277527,11.085682998883081,"","","","","","","","",152,152,32.796934925277903,0,6.616404044131909,"","","","","","","","","","","",627,152,"","","","","","",1257,152,"","","","","","",652,152,48.949659134311801,1.2999999999999678E-3,26.548698117171636,5.5400521931533868,8.6405462578897829,5.803008396277332]
[null,null,154,154,154,32.992015408860802,2.3499999999999965E-2,9.7996454656370222,8.0904734257932294,6.7825661466131519,1.439705374002779,404,154,31.485454062666399,0.17889999999999995,20.790759122637027,8.1546207462636264,"","",624,154,"","","","","","",494,154,39.103767804204402,4.0000000000000036E-3,24.274418114959072,"","","","","","","","","","","",154,154,32.992015408860802,2.3499999999999965E-2,9.7996454656370222,8.0904734257932294,6.7825661466131519,1.439705374002779,"","","","","","","","",629,154,"","","","","","",1261,154,"","","","","","",654,154,49.537008418574302,0.23970000000000002,15.925891706306254,"","",""]
[null,null,155,155,155,33.103341460569801,4.6200000000000019E-2,13.279068524291658,"","","",405,155,31.701926811545899,0.18810000000000004,15.494577028411491,7.8868076350453649,13.344188104448952,14.625221699744717,625,155,"","","",8.5328140891558331,1.2206173771382698,3.4336003688880834,495,155,39.134004664232997,5.1300000000000012E-2,43.604925346854024,15.190754380929377,32.349859142994191,30.830835452737027,"","","","","","","","",155,155,33.103341460569801,4.6200000000000019E-2,13.279068524291658,"","","","","","","","","","","",630,155,"","","","","","",1262,155,"","","","","","",655,155,49.723558245240802,1,22.056535907628163,13.064675515492672,"",""]
[null,null,157,157,157,33.202600944877197,4.4999999999999485E-3,3.8715666279093832,"","","",407,157,31.896396622542699,5.0499999999999989E-2,3.0219181576389347,"","","",627,157,"","","",7.7317682663746048,0.83223216848609471,2.8448899324774519,497,157,39.616405988058602,4.1999999999999815E-3,15.076035688219541,"","","","","","","","","","","",157,157,33.202600944877197,4.4999999999999485E-3,3.8715666279093832,"","","","","","","","","","","",632,157,"","","","","","",1264,157,"","","","","","",657,157,50.046646588003398,0.97840000000000005,25.530545776875535,"","",""]
[null,null,158,158,158,33.526232367208898,0.36129999999999995,3.461650016100438,"","","",408,158,32.040792678123204,0.97509999999999997,58.066909468191035,32.114448860377202,47.676075776467485,49.72846065938085,628,158,"","","","","","",498,158,39.814620707155399,0,23.52332982801089,"","","","","","","","","","","",158,158,33.526232367208898,0.36129999999999995,3.461650016100438,"","","","","","","","","","","",633,158,"","","","","","",1266,158,"","","",9.3099151075364812,13.138837290241668,24.031952011710203,658,158,51.187099121481502,5.9000000000000052E-2,30.957556423256776,"","",""]
[null,null,160,160,160,33.544451622917997,0,10.265158744476292,5.0650714365772522,3.5446100602695365,3.0299527216765818,410,160,32.476456684999498,0,13.825999598180635,"","","",630,160,"","","","","","",500,160,40.6129351300116,1,47.721725900117463,"","","","","","","","","","","",160,160,33.544451622917997,0,10.265158744476292,5.0650714365772522,3.5446100602695365,3.0299527216765818,"","","","","","","","",635,160,"","","","","","",1268,160,"","","","","","",660,160,52.789160011383998,0.46830000000000005,43.478776341577813,26.063918092510733,"",""]
[null,null,161,161,161,33.681668818838098,3.5299999999999998E-2,5.7094090205980077,10.156388144827448,3.2968947011263179,2.0252997466862768,411,161,32.738213363478302,0.20169999999999999,20.265759724156247,"","","",631,161,"","","","","","",501,161,40.6564555746723,1.4800000000000035E-2,44.277287348278435,"","","","","","","","","","","",161,161,33.681668818838098,3.5299999999999998E-2,5.7094090205980077,10.156388144827448,3.2968947011263179,2.0252997466862768,"","","","","","","","",636,161,"","","","","","",1271,161,"","","","","","",671,161,53.760237972147998,6.1300000000000021E-2,25.914193380151193,10.263716536020773,18.339333161367435,13.497876243616833]
[null,null,163,163,163,34.225969596876801,5.7000000000000384E-3,4.4888329011307704,6.6410261907367527,2.7335163962325888,1.5552790865879587,413,163,33.092889584468502,6.6200000000000037E-2,21.54164917499201,"","","",633,163,"","","","","","",503,163,40.811853514031597,1,26.241949522132167,19.943204663411315,"","","","","","","","","","",163,163,34.225969596876801,5.7000000000000384E-3,4.4888329011307704,6.6410261907367527,2.7335163962325888,1.5552790865879587,"","","","","","","","",638,163,"","","","","","",1273,163,"","","","","","",673,163,53.933424090480003,0.98899999999999999,59.618411767707194,51.404341525231295,7.7879570288890925,16.209967655983679]
[null,null,164,164,164,34.453709764707199,0,9.3980094165883159,6.2384852068226095,"","",414,164,33.141963975229402,0.41120000000000001,29.361377043700301,4.6056800522187675,37.63848799595084,12.615615169207903,634,164,"","","","","","",504,164,41.294617675420099,0.99990000000000001,31.801655243308229,20.128491211197922,10.100774387473152,27.358855588962676,"","","","","","","","",164,164,34.453709764707199,0,9.3980094165883159,6.2384852068226095,"","","","","","","","","","",639,164,"","","",18.209612198456355,"","",1274,164,"","","",8.6166487941261334,"","",674,164,54.175580324059503,0.7419,10.659853910499153,"","",""]
[null,null,166,166,166,35.124734426407102,8.0500000000000016E-2,20.196971125765671,6.4227386739814927,19.094003931480795,20.72825749284636,416,166,33.206154717676,0,36.892389966113271,"","","",636,166,"","","","","","",506,166,41.517122946688602,4.4300000000000006E-2,41.831397044860864,9.0935201625004947,11.33821277698949,4.9569235610191082,"","","","","","","","",166,166,35.124734426407102,8.0500000000000016E-2,20.196971125765671,6.4227386739814927,19.094003931480795,20.72825749284636,"","","","","","","","",641,166,"","","",14.709918865240153,6.5911951659930974,15.618852666212259,1276,166,"","","",7.0810162305373696,22.995051458674538,22.327498997397182,676,166,55.183214669668899,0.23429999999999995,29.23615986219388,"","",""]
[null,null,167,167,167,35.237432579011198,2.3900000000000032E-2,4.7417314240968889,7.9430385909709829,3.6108977609391153,3.9184819799528627,417,167,33.358829139011704,1.9999999999997797E-4,45.335024447141016,"","","",637,167,"","","","","","",507,167,41.537887499087901,0.10650000000000004,27.240633843056017,5.8712515204628799,"","","","","","","","","","",167,167,35.237432579011198,2.3900000000000032E-2,4.7417314240968889,7.9430385909709829,3.6108977609391153,3.9184819799528627,"","","","","","","","",642,167,"","","",13.684055512514577,5.1744339013921108,14.372656894860379,"","","","","","","","",677,167,56.189586937525,4.4999999999999485E-3,4.9130197879570057,"","",""]
[null,null,169,169,169,35.353980557345601,5.8100000000000041E-2,10.471627544296117,9.3387805388169784,"","",419,169,33.814466431089798,0.46550000000000002,35.637857772967891,"","","",639,169,"","","","","","",509,169,41.767473566611798,2.6000000000000467E-3,40.307513505770771,15.589227814236583,30.071057109466931,21.159035494373271,"","","","","","","","",169,169,35.353980557345601,5.8100000000000041E-2,10.471627544296117,9.3387805388169784,"","","","","","","","","","",644,169,"","","",36.500517629221854,4.2307916911056926,83.906612954191473,"","","","","","","","",682,169,58.052624209935203,1,43.74170573959308,"","",""]
[null,null,170,170,170,35.375159242545998,4.4900000000000051E-2,48.19725626111677,19.990170546283242,7.934613804800513,5.2882576936103662,420,170,33.931329779787802,0.52700000000000002,49.078243214893632,16.209105204529465,7.3320501159954192,5.301814516302283,640,170,"","","","","","",510,170,41.811934932669502,0,44.985259859434514,19.198796739939812,"","","","","","","","","","",170,170,35.375159242545998,4.4900000000000051E-2,48.19725626111677,19.990170546283242,7.934613804800513,5.2882576936103662,"","","","","","","","",645,170,"","","","","","","","","","","","","","",683,170,58.995616262607797,0.45089999999999997,30.616877909641069,"","",""]
[null,null,172,172,172,35.600711311453502,4.8900000000000055E-2,7.2466852855621813,9.8862550271364373,3.2989840394378316,2.7391879490836306,422,172,34.380646527194301,1.9999999999997797E-4,6.8279591730300275,"","","",642,172,"","","",18.209612198456355,"","",512,172,41.849227390082,1,42.425876162748835,"","","","","","","","","","","",180,172,35.600711311453502,4.8900000000000055E-2,7.2466852855621813,9.8862550271364373,3.2989840394378316,2.7391879490836306,"","","","","","","","",647,172,"","","","","","","","","","","","","","",685,172,60.345798046467799,0.61670000000000003,29.195270302025978,"","",""]
[null,null,173,173,173,35.6230717939954,1.5199999999999991E-2,13.644775636398142,"","","",423,173,34.458105683147302,0.99890000000000001,23.463342479394662,15.46674421400237,9.4002215612373146,16.904325206030041,643,173,"","","",17.765728235239333,6.4180436124503117,19.083451588973755,513,173,42.049895916769998,0.99160000000000004,22.10844686758799,"","","","","","","","","","","",183,173,35.6230717939954,1.5199999999999991E-2,13.644775636398142,"","","","","","","","","","","",648,173,"","","","","","","","","","","","","","",686,173,60.931443314111,0.22289999999999999,31.446501886580897,6.5285958357308731,11.030492492337537,10.196214477448031]
[null,null,175,175,175,35.704526478664299,0.57000000000000006,16.848241558617442,"","","",425,175,34.776367251488402,9.9999999999988987E-5,8.9303594228149645,"","","",645,175,"","","",13.684055512514577,5.1744339013921108,14.372656894860379,515,175,42.442051913062002,3.3999999999999586E-3,18.841517236934262,"","","","","","","","","","","",185,175,35.704526478664299,0.57000000000000006,16.848241558617442,"","","","","","","","","","","",650,175,"","","","","","","","","","","","","","",688,175,61.198906579355203,1.9999999999997797E-4,23.932092327232507,28.770774808921889,27.988801838801599,29.809304221013829]
[null,null,176,176,176,35.719880268445202,8.1799999999999984E-2,6.1753731367093589,6.939392319963388,3.0715158154754612,1.774846254628403,426,176,34.800890835845301,0.71789999999999998,19.176490657446966,3.3740579907605479,12.804592216410969,8.3460685861499453,646,176,"","","",15.057237767806882,5.7618799168777475,15.100054747777349,516,176,42.997657315183297,0.72950000000000004,20.177673195592284,14.71002980527865,10.349951121479521,15.305781778852682,"","","","","","","","",186,176,35.719880268445202,8.1799999999999984E-2,6.1753731367093589,6.939392319963388,3.0715158154754612,1.774846254628403,"","","","","","","","",661,176,"","","","","","","","","","","","","","",689,176,62.2732852875058,1.5000000000000013E-2,41.192849436832155,"","",""]
[null,null,178,178,178,35.736379733462798,2.8800000000000048E-2,41.81248396016472,23.291113887802055,"","",428,178,34.945043745422097,0,9.0766167870477013,12.112316783415622,"","",648,178,"","","","","","",518,178,43.265167953632897,0.35360000000000003,33.021526236392404,24.869448508469659,14.908372042577961,26.470182142770796,"","","","","","","","",188,178,35.9149510466275,0.13290000000000002,7.4661083649561482,10.698012745833843,3.692406878823304,4.4545742634704197,"","","","","","","","",663,178,"","","","","","","","","","","","","","",704,178,69.851109186466502,0.47650000000000003,89.693532715798469,"","",""]
[null,null,179,179,179,35.828501031566297,3.4800000000000053E-2,5.6070939133534186,"","","",429,179,35.074355599699601,0.81140000000000001,22.571054573351763,7.1301739667357049,24.021455236819271,33.94432557114181,649,179,"","","","","","",519,179,43.583646063679701,8.0000000000002292E-4,37.85123851205605,"","","","","","","","","","","",189,179,36.230483403385897,0.79910000000000003,20.777495940988992,25.807144407857823,9.6650745502138307,9.3324258509192681,"","","","","","","","",664,179,"","","","","","","","","","","","","","",705,179,70.618437698285703,0.39949999999999997,48.70220179819443,43.953690599582877,11.216907362678471,15.696111767120593]
[null,null,181,181,181,36.230483403385897,0.79910000000000003,20.777495940988992,25.807144407857823,9.6650745502138307,9.3324258509192681,431,181,35.519024576091397,1.1499999999999955E-2,42.677891760935367,"","","",661,181,"","","","","","",591,181,43.856014971307403,0.89629999999999999,20.684845072947333,"","","","","","","","","","","",195,181,36.823211580227799,3.0399999999999983E-2,10.51018073558051,"","","","","","","","","","","",666,181,"","","","","","","","","","","","","","",710,181,73.562893825583799,0.52069999999999994,99.599775954706615,"","",""]
[null,null,182,182,182,36.581252497438101,8.6400000000000032E-2,3.6748847196417729,"","","",432,182,35.569882955687397,0.83119999999999994,43.325477577780802,"","","",662,182,"","","","","","",592,182,43.893736756044298,0.64939999999999998,22.846980877448036,"","","","","","","","","","","",196,182,37.016354697952004,0.19199999999999995,15.974905591192407,"","","","","","","","","","","",667,182,"","","","","","","","","","","","","","",731,182,73.912023905566002,0.43730000000000002,46.87605868925958,15.822389778397588,6.7365890679785423,5.1141454898964813]
[null,null,184,184,184,37.016354697952004,0.19199999999999995,15.974905591192407,"","","",434,184,36.430604884556899,0.32089999999999996,31.968017941226343,7.3176667761571155,3.5678147661133948,10.006165580728389,664,184,"","","","","","",594,184,44.298502999973699,0,25.479449999139984,"",9.1569659031362196,4.1185686888159339,"","","","","","","","",198,184,37.275295490757102,2.1800000000000042E-2,15.754836309694987,"","","","","","","","","","","",669,184,"","","","","","","","","","","","","","",733,184,74.588973446460002,1.0499999999999954E-2,42.342435128592008,11.382169119389983,7.2739383795256094,4.5184433035378779]
[null,null,185,185,185,37.094183580520003,0.98009999999999997,21.884680226622233,"","","",435,185,36.555032169047102,1,35.988536284850497,18.891594603094056,10.52630046606243,21.575013024651227,665,185,"","","","","","",595,185,44.337500445270997,0.28890000000000005,45.194093686031508,"","","","","","","","","","","",199,185,37.548711991589897,7.3100000000000054E-2,5.9751923477477478,6.7945783746190358,2.1927912114778434,1.6455973171153073,"","","","","","","","",670,185,"","","",-21.985976512322896,2.9536796108765531,25.327583507509381,"","","","","","","","",734,185,74.600122096355094,0.96060000000000001,39.812800614679979,41.736531751816877,"",""]
[null,null,187,187,187,37.548711991589897,7.3100000000000054E-2,5.9751923477477478,6.7945783746190358,2.1927912114778434,1.6455973171153073,437,187,36.785764112072201,1.6000000000000458E-3,8.212867518968805,"","","",667,187,"","","","","","",597,187,44.3531320094649,2.9999999999996696E-4,23.903630464357803,"","","","","","","","","","","",201,187,37.735588390797197,0.39280000000000004,45.194922172252141,17.042720467541592,9.7243465536120528,9.126001123530056,"","","","","","","","",692,187,"","","",-3.1432305364156932,4.6958334790504317,22.248342599176336,"","","","","","","","",736,187,76.609121925799698,0.99219999999999997,124.96834288620236,"","",""]
[null,null,188,188,188,37.620999009960798,0.26359999999999995,22.015094996779492,"","","",438,188,37.005655158809297,0.7429,20.492060674708309,"","","",668,188,"","","","","","",598,188,44.784411266408803,2.0199999999999996E-2,20.711441026416434,"","","","","","","","","","","",202,188,37.738843822419703,1.9100000000000006E-2,9.9213165812308528,"","","","","","","","","","","",693,188,"","","",0.92308817662646936,7.9700594829949418,28.507642369552684,"","","","","","","","",737,188,76.635499565494897,4.3000000000000038E-2,39.008216720970324,"","",""]
[null,null,190,190,190,37.738843822419703,1.9100000000000006E-2,9.9213165812308528,"","","",440,190,37.288503534574197,0.61830000000000007,25.865434799575105,"","","",670,190,"","","","","","",600,190,45.163672779182399,0,43.741743724353803,13.968305825339485,22.105213197666245,15.017574355668845,"","","","","","","","",204,190,37.856195375911298,0.15210000000000001,38.121637811642337,"","","","","","","","","","","",695,190,"","","","","","","","","","","","","","",739,190,78.035995178769298,0.72170000000000001,53.701950484667108,"","",""]
[null,null,191,191,191,37.840505720836603,0.65389999999999993,20.019221135268317,"","","",441,191,37.307545650419499,0.14780000000000004,37.579348024481789,8.0360960695707124,9.5554585116860871,3.7179720292306637,691,191,"","","","","","",611,191,45.391366915510801,0.12870000000000004,11.923960815476599,1.8525103786179111,7.1300963267830788,6.1054319925932266,"","","","","","","","",205,191,38.401496387261098,0.33499999999999996,22.979210812981755,"","","","","","","","","","","",696,191,"","","","","","","","","","","","","","",740,191,79.646788334644199,0.94159999999999999,123.04481631686335,"","",""]
[null,null,193,193,193,38.401496387261098,0.33499999999999996,22.979210812981755,"","","",443,193,37.968772761044796,9.5999999999999974E-2,30.978816766663059,"","","",693,193,"","","",-21.985976512322896,2.9536796108765531,25.327583507509381,613,193,45.643723143371901,0.22140000000000004,12.838294211343362,-0.83126680558639687,6.1152628120800507,4.5992847112130431,"","","","","","","","",207,193,38.594476711454398,1,4.9927299025750367,"","","","","","","","","","","",698,193,"","","","","","","","","","","","","","",742,193,82.155974973954997,0.58109999999999995,86.037504145795012,"","",""]
[null,null,194,194,194,38.4217412414352,3.290000000000004E-2,36.888017086366688,14.07898611155235,11.213176401368301,5.6675677994952887,444,194,38.000860730738097,0.99990000000000001,23.932707363773581,15.302819186297286,8.8122222455833352,18.766019189523789,694,194,"","","",-10.834285382238143,2.6559891748328139,10.623651997141483,614,194,45.880745689146799,0.2016,44.020959419900237,19.903457078669213,24.424403434250348,23.605001228235782,"","","","","","","","",208,194,38.6363818618224,0.10670000000000002,9.7644889431783533,2.5484380779457076,6.1657647631279024,6.0868716987016063,"","","","","","","","",699,194,"","","","","","","","","","","","","","",743,194,83.385209363243803,1.21E-2,57.13806681838637,"","",""]
[null,null,197,197,197,38.833914504598603,1.6599999999999948E-2,4.2629831980782882,"","","",447,197,38.376957789218899,9.000000000000119E-4,47.253480825299619,"","","",697,197,"","","","","","",617,197,46.251017768921301,0.76100000000000001,66.416708933074233,"","","","","","","","","","","",211,197,39.237120660329197,0.19469999999999998,26.414513122099127,18.500079749503985,8.5811540079812687,5.6940421981052296,"","","","","","","","",832,197,"","","",9.0996088028056121,6.2496651401316292,24.416331224169792,"","","","","","","","",746,197,85.998790477675996,0.24550000000000005,45.267896772485841,50.537888604204198,9.950342689106936,11.723826752287785]
[null,null,198,198,198,38.995422872260903,0.42730000000000001,26.950188737459818,21.27176592725413,8.8898729897377606,7.2366780914793676,448,198,38.531261407907202,0.8296,50.656687803409682,35.456238387367904,7.0138028438277527,11.085682998883081,698,198,"","","","","","",618,198,46.3635946320423,0.91659999999999997,25.257231246640679,"","","","","","","","","","","",215,198,39.308029393766098,0.49539999999999995,21.674400923457313,"","","","","","","","","","","",833,198,"","","",12.622743510556445,6.1245118870463742,11.819815173978391,"","","","","","","","",747,198,86.406476471506494,0.17310000000000003,57.107688445869883,12.926456223040708,8.883393462117219,7.5625882156667252]
[null,null,200,200,200,39.308029393766098,0.49539999999999995,21.674400923457313,"","","",450,200,38.777970717193597,7.0000000000003393E-4,4.5116387078827351,"","","",700,200,"","","","","","",620,200,46.535715167104499,0,20.721738208732141,3.0003228843945595,"","","","","","","","","","",217,200,39.478475272148998,0.30589999999999995,40.825672532510076,18.871702081414014,9.7232593268109344,8.9355685635440647,"","","","","","","","",835,200,"","","","","","","","","","","","","","",749,200,95.750552277633901,0.66989999999999994,80.789422590766947,"","",""]
[null,null,201,201,201,39.4537709777901,7.130000000000003E-2,25.913843469139145,"","","",451,201,39.103767804204402,4.0000000000000036E-3,24.274418114959072,"","","",831,201,"","","","","","",651,201,46.749636607343803,1,10.298492716328472,"","","","","","","","","","","",218,201,40.6438497309395,0.77479999999999993,3.1949880737324858,"","","","","","","","","","","",836,201,"","","","","","","","","","","","","","",750,201,95.790581062056702,0.31130000000000002,52.133832468445462,50.539272017400187,11.486980482488637,17.263950471054052]
[null,null,203,203,203,39.613631314834002,5.369999999999997E-2,42.750852522459518,"","","",453,203,39.254258775473097,8.0000000000002292E-4,39.731135960787071,12.515867672303296,31.29411245783735,11.721050889245678,833,203,"","","","","","",653,203,47.222583739439102,1,45.815349215943463,"","","","","","","","","","","",220,203,42.516635271909699,0.72819999999999996,23.159143286075761,"","","","","","","","","","","",838,203,"","","","","","","","","","","","","","",762,203,"","","","","",""]
[null,null,204,204,204,40.6438497309395,0.77479999999999993,3.1949880737324858,"","","",454,204,39.616405988058602,4.1999999999999815E-3,15.076035688219541,"","","",834,204,"","","",4.4862934899711009,3.3157730166544801,20.830451852463764,654,204,47.272115647777298,0.30840000000000001,53.217627812099742,"","","","","","","","","","","",221,204,42.661335476220401,9.7199999999999953E-2,25.304202064663073,4.0415764933204565,13.759602227101409,2.6361366571164897,"","","","","","","","",839,204,"","","","","","","","","","","","","","",763,204,"","","","","",""]
[null,null,206,206,206,42.516635271909699,0.72819999999999996,23.159143286075761,"","","",456,206,40.580970891248903,0.32369999999999999,26.071898476266732,"","","",836,206,"","","",12.622743510556445,6.1245118870463742,11.819815173978391,656,206,47.485426133112398,1,33.916649645996962,"","","","","","","","","","","",223,206,43.7204466315142,7.2799999999999976E-2,25.148071373597791,"","","","","","","","","","","",843,206,"","","",10.131543956600822,12.103290944589048,4.9466918498564691,"","","","","","","","",765,206,"","","",7.3409204235322001,15.73526773304212,13.064839494994894]
[null,null,207,207,207,42.661335476220401,9.7199999999999953E-2,25.304202064663073,4.0415764933204565,13.759602227101409,2.6361366571164897,457,207,40.6129351300116,1,47.721725900117463,"","","",837,207,"","","",11.47188543863358,6.1737521505330122,8.1219641070816415,657,207,47.544380961682897,0.49880000000000002,26.893605590619671,9.1679654089557729,14.985245947198566,16.977869112917457,"","","","","","","","",224,207,43.790152266424201,0.20520000000000005,8.9679389348525422,5.0302580756637409,3.4252902814025177,7.2276028264240759,"","","","","","","","",844,207,"","","",9.8488108038158781,7.4091902261738927,15.991998101504418,"","","","","","","","",766,207,"","","","","",""]
[null,null,209,209,209,43.7204466315142,7.2799999999999976E-2,25.148071373597791,"","","",459,209,40.747952969997897,3.6399999999999988E-2,44.381689495634383,"","","",839,209,"","","","","","",659,209,48.051842204933799,0.43740000000000001,68.401969279209297,"","","","","","","","","","","",226,209,44.443128135215098,0,3.8084113451843531,-0.79627445581316814,6.0265775799558563,5.3504981336156359,"","","","","","","","",846,209,"","","","","","","","","","","","","","",768,209,"","","","","",""]
[null,null,210,210,210,43.790152266424201,0.20520000000000005,8.9679389348525422,5.0302580756637409,3.4252902814025177,7.2276028264240759,460,210,40.811853514031597,1,26.241949522132167,19.943204663411315,"","",840,210,"","","","","","",660,210,48.232478338142599,0.71289999999999998,62.841993617877115,20.221134881538966,7.1601679353646812,7.1533962362604138,"","","","","","","","",227,210,44.463093593368001,0.13280000000000003,18.798909185456377,"","","","","","","","","","","",847,210,"","","","","","","","","","","","","","",769,210,"","","","","",""]
[null,null,212,212,212,44.443128135215098,0,3.8084113451843531,-0.79627445581316814,6.0265775799558563,5.3504981336156359,462,212,41.294617675420099,0.99990000000000001,31.801655243308229,20.128491211197922,10.100774387473152,27.358855588962676,842,212,"","","","","","",672,212,48.955042184423498,0.79410000000000003,54.53279215754803,"","","","","","","","","","","",229,212,44.6766091975203,5.0000000000000044E-3,18.963504164749278,"","","","","","","","","","","",849,212,"","","","","","","","","","","","","","",771,212,"","","","","",""]
[null,null,213,213,213,44.463093593368001,0.13280000000000003,18.798909185456377,"","","",463,213,41.363245579143097,0.99990000000000001,21.805009795201872,10.266165934980195,"","",843,213,"","","",5.0285130525100099,8.5533333190097043,4.895305978518067,673,213,48.984646909604798,1.0000000000000009E-3,41.282726119780094,13.21656436430403,14.075856868744268,14.81870242868289,"","","","","","","","",230,213,44.724044596397,0.23570000000000002,8.9983924640837927,4.821424015880674,3.5333540627977342,6.6695010947299949,"","","","","","","","",861,213,"","","","","","","","","","","","","","",772,213,"","","",10.192179787344166,6.3822396885406736,11.516444191899691]
[null,null,215,215,215,44.6766091975203,5.0000000000000044E-3,18.963504164749278,"","","",465,215,41.537887499087901,0.10650000000000004,27.240633843056017,5.8712515204628799,"","",845,215,"","","",9.8488108038158781,7.4091902261738927,15.991998101504418,675,215,49.537008418574302,0.23970000000000002,15.925891706306254,"","","","","","","","","","","",242,215,45.707773376523001,1.9999999999997797E-4,3.4366004534940653,"","","","","","","","","","","",863,215,"","","","","","","","","","","","","","",774,215,"","","",8.6153445984532357,7.5187930545550561,11.013464444931198]
[null,null,216,216,216,44.724044596397,0.23570000000000002,8.9983924640837927,4.821424015880674,3.5333540627977342,6.6695010947299949,466,216,41.6602965263925,0.94640000000000002,24.841656029208625,"","","",846,216,"","","",6.3050616384733855,7.8093140074586813,8.4298141629571894,676,216,49.723558245240802,1,22.056535907628163,13.064675515492672,"","","","","","","","","","",243,216,45.8849943985878,0.92859999999999998,25.408371155652947,"","","","","","","","","","","",864,216,"","","","","","","","","","","","","","",775,216,"","","",12.359113207423663,7.7947213530561026,15.657737163714486]
[null,null,218,218,218,45.707773376523001,1.9999999999997797E-4,3.4366004534940653,"","","",468,218,41.811934932669502,0,44.985259859434514,19.198796739939812,"","",848,218,"","","","","","",678,218,50.046646588003398,0.97840000000000005,25.530545776875535,"","","","","","","","","","","",245,218,46.077139002152101,0.20630000000000004,9.2205870056273351,5.2263373959631183,3.5868500119407924,7.8979692276736158,"","","","","","","","",866,218,"","","",-2.8824513552308075,3.2282083652358278,1.7769103555026198,"","","","","","","","",777,218,"","","","","",""]
[null,null,219,219,219,45.8849943985878,0.92859999999999998,25.408371155652947,"","","",469,219,41.8347102160132,0.17559999999999998,27.548662546411538,"","","",849,219,"","","","","","",679,219,51.187099121481502,5.9000000000000052E-2,30.957556423256776,"","","","","","","","","","","",246,219,46.8171047971964,5.5000000000000049E-2,17.19533499086635,"","","","","","","","","","","",867,219,"","","",0.68808670817630857,3.3323607970604447,3.1396178742068526,"","","","","","","","",778,219,"","","","","",""]
[null,null,221,221,221,46.077139002152101,0.20630000000000004,9.2205870056273351,5.2263373959631183,3.5868500119407924,7.8979692276736158,471,221,42.049895916769998,0.99160000000000004,22.10844686758799,"","","",861,221,"","","","","","",681,221,52.789160011383998,0.46830000000000005,43.478776341577813,26.063918092510733,"","","","","","","","","","",248,221,47.593950673030903,0.25460000000000005,29.42994541084245,8.7219655643923932,18.562692900517906,18.57404779855187,"","","","","","","","",869,221,"","","",3.9277421962031016,3.5553143984927598,2.0934501651758732,"","","","","","","","",780,221,"","","","","",""]
[null,null,222,222,222,46.8171047971964,5.5000000000000049E-2,17.19533499086635,"","","",472,222,42.420057064328802,1.9999999999997797E-4,22.904368779926951,"","","",862,222,"","","","","","",682,222,53.089305305915197,0,24.68063454822822,"","","","","","","","","","","",249,222,48.719869336817403,0,4.0971923639640115,-3.0458602926959162,5.4309543312914457,2.9659329036075137,"","","","","","","","",870,222,"","","",3.0705617382938741,3.695997648932579,2.0248279765037025,"","","","","","","","",783,222,"","","",8.9000088818172909,8.2410147461954324,16.193611096616486]
[null,null,224,224,224,47.593950673030903,0.25460000000000005,29.42994541084245,8.7219655643923932,18.562692900517906,18.57404779855187,474,224,42.9609872609497,0.93559999999999999,25.771610247047743,"","","",864,224,"","","","","","",684,224,53.847819452687197,1,13.705785604064182,"","","","","","","","","","","",251,224,48.809841332445899,0.24350000000000005,11.130815210382673,6.4654735749439913,38.389304712313248,74.321296218654837,"","","","","","","","",873,224,"","","","","","","","","","","","","","",788,224,"","","","","",""]
[null,null,225,225,225,48.719869336817403,0,4.0971923639640115,-3.0458602926959162,5.4309543312914457,2.9659329036075137,475,225,42.997657315183297,0.72950000000000004,20.177673195592284,14.71002980527865,10.349951121479521,15.305781778852682,865,225,"","","","","","",685,225,53.933424090480003,0.98899999999999999,59.618411767707194,51.404341525231295,7.7879570288890925,16.209967655983679,"","","","","","","","",252,225,48.8904377944977,0,3.0713499606051626,0.53179137965111634,5.4154073548667938,4.2659891765212707,"","","","","","","","",874,225,"","","","","","","","","","","","","","",789,225,"","","","","",""]
[null,null,227,227,227,48.809841332445899,0.24350000000000005,11.130815210382673,6.4654735749439913,38.389304712313248,74.321296218654837,477,227,43.265167953632897,0.35360000000000003,33.021526236392404,24.869448508469659,14.908372042577961,26.470182142770796,867,227,"","","",0.68808670817630857,3.3323607970604447,3.1396178742068526,687,227,54.947480941143198,0.27190000000000003,28.125348783296591,"","","","","","","","","","","",254,227,49.717115433472003,0.98570000000000002,14.657457983408323,"","","","","","","","","","","",876,227,"","","","","","","","","","","","","","",792,227,"","","","","",""]
[null,null,228,228,228,48.8904377944977,0,3.0713499606051626,0.53179137965111634,5.4154073548667938,4.2659891765212707,478,228,43.553734254208898,0.27080000000000004,27.659182007475742,5.3849181653791263,2.4993146646816422,5.5119102676224561,868,228,"","","",3.0132183196116706,3.172562272457828,2.5056534402615296,688,228,55.029626208449699,1,8.9856386218487874,"","","","","","","","","","","",255,228,50.007096773594199,0.77639999999999998,21.154177517048087,"","","","","","","","","","","",877,228,"","","","","","","","","","","","","","",793,228,"","","","","",""]
[null,null,230,230,230,49.717115433472003,0.98570000000000002,14.657457983408323,"","","",480,230,43.854164027426101,0.17530000000000001,24.905584461210331,16.591082747779975,"","",870,230,"","","",3.0705617382938741,3.695997648932579,2.0248279765037025,690,230,56.054371788483799,0.28500000000000003,22.562921394413063,"","","","","","","","","","","",257,230,50.612615938577299,0.36939999999999995,13.810544993242027,"","","","","","","","","","","",902,230,"","","","","","","","","","","","","","",795,230,"","","","","",""]
[null,null,231,241,231,50.007096773594199,0.77639999999999998,21.154177517048087,"","","",481,231,43.856014971307403,0.89629999999999999,20.684845072947333,"","","",871,231,"","","","","","",701,231,56.189586937525,4.4999999999999485E-3,4.9130197879570057,"","","","","","","","","","","",258,231,50.617401871312502,1.9999999999997797E-4,5.3875309454589377,"","","","","","","","","","","",903,231,"","","","","","","","","","","","","","",796,231,"","","","","",""]
[null,null,233,243,233,50.612615938577299,0.36939999999999995,13.810544993242027,"","","",483,233,44.085774728670202,2.849999999999997E-2,34.290061627227452,12.274092636018342,20.268113277116186,10.133725271475249,873,233,"","","","","","",703,233,56.613056892911601,1.7000000000000348E-3,56.736100399687466,16.776591789130038,12.736222706790638,12.884804342596592,"","","","","","","","",260,233,50.880188608966698,0.20199999999999996,9.8244272373401849,"","","","","","","","","","","",905,233,"","","","","","","","","","","","","","",798,233,"","","","","",""]
[null,null,234,244,234,50.617401871312502,1.9999999999997797E-4,5.3875309454589377,"","","",484,234,44.298502999973699,0,25.479449999139984,"",9.1569659031362196,4.1185686888159339,874,234,"","","","","","",704,234,56.750427527661401,0.53390000000000004,10.77792890091083,2.2100191216082568,"","","","","","","","","","",551,234,51.138200895100702,2.6000000000000467E-3,2.2184421076400955,10.269175046606794,9.9743945421456655,5.2029272322831623,"","","","","","","","",906,234,"","","","","","","","","","","","","","",799,234,"","","","","",""]
[null,null,236,246,236,50.880188608966698,0.20199999999999996,9.8244272373401849,"","","",486,236,44.352644010820597,0.76669999999999994,60.375950703072533,25.399573914369103,7.4461333460259489,9.863553470134061,876,236,"","","","","","",706,236,58.052624209935203,1,43.74170573959308,"","","","","","","","","","","",553,236,52.1454977749801,0,7.9260716274797458,"","","","","","","","","","","",908,236,"","","","","","","","","","","","","","",811,236,"","","","","",""]
[null,null,237,247,237,51.138200895100702,2.6000000000000467E-3,2.2184421076400955,10.269175046606794,9.9743945421456655,5.2029272322831623,487,237,44.3531320094649,2.9999999999996696E-4,23.903630464357803,"","","",877,237,"","","","","","",707,237,58.881073123438,7.0000000000003393E-4,25.32327657579604,27.094538607015298,26.547604820675602,33.592065317358646,"","","","","","","","",557,237,52.2683004136316,0.20630000000000004,9.6412205093253984,8.0271025412704926,1.9644112236379607,3.7862942812465237,"","","","","","","","",909,237,"","","","","","","","","","","","","","",812,237,"","","","","",""]
[null,null,239,249,239,52.1454977749801,0,7.9260716274797458,"","","",489,239,45.141377867171101,1,36.769336143393247,"","","",879,239,"","","","","","",709,239,59.2712920943668,9.9999999999988987E-5,20.517587236102884,"","","","","","","","","","","",559,239,52.993789922542099,0.49990000000000001,30.665601369969739,11.502869115256892,19.290811759061839,28.391040608284083,"","","","","","","","",931,239,"","","","","","","","","","","","","","",814,239,"","","","","",""]
[null,null,240,250,240,52.2683004136316,0.20630000000000004,9.6412205093253984,8.0271025412704926,1.9644112236379607,3.7862942812465237,490,240,45.163672779182399,0,43.741743724353803,13.968305825339485,22.105213197666245,15.017574355668845,880,240,"","","","","","",710,240,59.882370421179999,0,34.746649317035036,"","","","","","","","","","","",560,240,53.429335242371899,0.3296,52.940775282766602,67.92427465785488,26.090906580248998,31.076707326217374,"","","","","","","","",932,240,"","","","","","","","","","","","","","",815,240,"","","","","",""]
[null,null,242,252,242,52.993789922542099,0.49990000000000001,30.665601369969739,11.502869115256892,19.290811759061839,28.391040608284083,492,242,45.534262454240498,0.34209999999999996,59.934107528145276,"","","",902,242,"","","","","","",732,242,60.345798046467799,0.61670000000000003,29.195270302025978,"","","","","","","","","","","",582,242,54.143101638527803,6.0000000000000053E-3,31.595496023237228,4.9878960781407917,1.8555199147482275,0.66593196105986607,"","","","","","","","",934,242,"","","","","","","","","","","","","","",817,242,"","","","","",""]
[null,null,243,253,243,53.429335242371899,0.3296,52.940775282766602,67.92427465785488,26.090906580248998,31.076707326217374,493,243,45.643723143371901,0.22140000000000004,12.838294211343362,-0.83126680558639687,6.1152628120800507,4.5992847112130431,903,243,"","","","","","",733,243,60.931443314111,0.22289999999999999,31.446501886580897,6.5285958357308731,11.030492492337537,10.196214477448031,"","","","","","","","",583,243,54.2610586998724,2.5599999999999956E-2,12.129406385066149,2.4847109700153505,6.212308568427261,1.2943377512307528,"","","","","","","","",935,243,"","","","","","","","","","","","","","",818,243,"","","","","",""]
[null,null,245,255,245,54.143101638527803,6.0000000000000053E-3,31.595496023237228,4.9878960781407917,1.8555199147482275,0.66593196105986607,495,245,46.0658172050438,0.14070000000000005,12.50885317136275,2.1798723807365263,6.0096896777363558,5.2762104295436085,905,245,"","","","","","",735,245,61.051788520893602,2.0299999999999985E-2,4.2626852609218533,1.4271493074792334,4.8665937373574435,0.959173180781832,"","","","","","","","",585,245,54.7351583228523,0.6008,53.41263008104692,64.791367434722801,23.158307531043068,26.143642389839659,"","","","","","","","",937,245,"","","",7.3868920420768722,0.38350967257601709,2.0897910015463856,"","","","","","","","",820,245,"","","","","",""]
[null,null,246,256,246,54.2610586998724,2.5599999999999956E-2,12.129406385066149,2.4847109700153505,6.212308568427261,1.2943377512307528,496,246,46.153326644474603,1.7900000000000027E-2,42.517545771426271,17.153035747643024,26.250125140138714,16.216304219244115,906,246,"","","","","","",736,246,61.198906579355203,1.9999999999997797E-4,23.932092327232507,28.770774808921889,27.988801838801599,29.809304221013829,"","","","","","","","",586,246,54.9989613576412,0.93169999999999997,35.946945308375561,"","","","","","","","","","","",938,246,"","","","","","","","","","","","","","",821,246,"","","","","",""]
[null,null,248,258,248,54.7351583228523,0.6008,53.41263008104692,64.791367434722801,23.158307531043068,26.143642389839659,498,248,46.3635946320423,0.91659999999999997,25.257231246640679,"","","",908,248,"","","","","","",738,248,63.021047961792597,0.1038,26.077358918688368,"","","","","","","","","","","",588,248,55.276666655734601,0.41020000000000001,60.675579557959409,"","","","","","","","","","","",940,248,"","","","","","","","","","","","","","",823,248,"","","","","",""]
[null,null,249,259,249,54.9989613576412,0.93169999999999997,35.946945308375561,"","","",499,249,46.376097390867002,0.28310000000000002,52.014478486983805,"","","",909,249,"","","","","","",739,249,63.313884477564201,0.31079999999999997,28.739493580428366,7.8301587283034237,7.0976530512510685,9.6333620141990934,"","","","","","","","",589,249,55.426146021031698,0,7.7043613097652983,"","","","","","","","","","","",981,249,"","","","","","","","","","","","","","",824,249,"","","","","",""]
[null,null,251,551,251,55.276666655734601,0.41020000000000001,60.675579557959409,"","","",501,251,46.749636607343803,1,10.298492716328472,"","","",931,251,"","","","","","",741,251,66.8084899894708,6.0000000000004494E-4,30.020913920416248,"","","","","","","","","","","",711,251,55.911973762060299,0.26449999999999996,50.221157486998308,46.658590188488255,16.005652212916825,10.54180257913959,"","","","","","","","",983,251,"","","","","","","","","","","","","","",826,251,"","","","","",""]
[null,null,252,552,252,55.426146021031698,0,7.7043613097652983,"","","",502,252,47.0809534293033,0.9385,25.552718121429471,"","","",932,252,"","","","","","",742,252,66.904024154230797,8.0799999999999983E-2,30.8901174666617,"","","","","","","","","","","",712,252,55.918419354275997,0.36109999999999998,44.948058250295105,"","","","","","","","","","","",984,252,"","","","","","","","","","","","","","",827,252,"","","",19.100723449478703,"",""]
[null,null,254,554,254,55.911973762060299,0.26449999999999996,50.221157486998308,46.658590188488255,16.005652212916825,10.54180257913959,504,254,47.272115647777298,0.30840000000000001,53.217627812099742,"","","",934,254,"","","","","","",744,254,69.851109186466502,0.47650000000000003,89.693532715798469,"","","","","","","","","","","",714,254,57.3071343773534,0.88990000000000002,24.627307323468166,"","","","","","","","","","","",986,254,"","","","","","","","","","","","","","",829,254,"","","",19.521960045198842,5.3386935532788531,6.2075720068110893]
[null,null,255,555,255,55.918419354275997,0.36109999999999998,44.948058250295105,"","","",505,255,47.397906060828603,3.0100000000000016E-2,43.343649302335422,15.337083115139356,27.634416364775184,15.4691532898741,935,255,"","","","","","",745,255,70.618437698285703,0.39949999999999997,48.70220179819443,43.953690599582877,11.216907362678471,15.696111767120593,"","","","","","","","",715,255,57.637696148552997,2.9999999999996696E-4,5.6351138569299675,"","","","","","","","","","","",987,255,"","","","","","","","","","","","","","",830,255,"","","","","",""]
[null,null,257,557,257,57.3071343773534,0.88990000000000002,24.627307323468166,"","","",507,257,47.544380961682897,0.49880000000000002,26.893605590619671,9.1679654089557729,14.985245947198566,16.977869112917457,937,257,"","","",7.3868920420768722,0.38350967257601709,2.0897910015463856,747,257,71.703055621136997,3.0299999999999994E-2,43.42718386620745,"","","","","","","","","","","",717,257,58.777389259829803,3.3499999999999974E-2,16.321325354306229,6.8303575168317554,7.2286867653015996,2.2338907018508753,"","","","","","","","",989,257,"","","","","","","","","","","","","","",852,257,"","","","","",""]
[null,null,258,558,258,57.637696148552997,2.9999999999996696E-4,5.6351138569299675,"","","",508,258,47.653798155704898,6.4999999999999503E-3,9.4689528594349284,"","","",938,258,"","","","","","",748,258,73.562893825583799,0.52069999999999994,99.599775954706615,"","","","","","","","","","","",718,258,59.030797261996497,9.9999999999988987E-5,5.9765801828858489,"","","","","","","","","","","",990,258,"","","","","","","","","","","","","","",853,258,"","","","","",""]
[null,null,260,560,260,58.556668432410902,0.10189999999999999,13.173191907235143,"","","",510,260,48.051842204933799,0.43740000000000001,68.401969279209297,"","","",940,260,"","","","","","",750,260,74.224227879127895,0.79830000000000001,105.44392394872887,35.861209947722685,22.459072871289507,28.341588833693006,"","","","","","","","",720,260,59.351022095905499,3.0299999999999994E-2,35.503678086659129,"","","","","","","","","","","",1002,260,"","","","","","","","","","","","","","",855,260,"","","",33.681659301075108,20.713351189162449,24.679283893287625]
[null,null,261,581,261,58.777389259829803,3.3499999999999974E-2,16.321325354306229,6.8303575168317554,7.2286867653015996,2.2338907018508753,511,261,48.232478338142599,0.71289999999999998,62.841993617877115,20.221134881538966,7.1601679353646812,7.1533962362604138,981,261,"","","","","","",761,261,74.588973446460002,1.0499999999999954E-2,42.342435128592008,11.382169119389983,7.2739383795256094,4.5184433035378779,"","","","","","","","",721,261,59.553309633577101,9.199999999999986E-3,19.018287943206698,"","","","","","","","","","","",1003,261,"","","","","","","","","","","","","","",856,261,"","","","","",""]
[null,null,263,583,263,59.117108204765799,1.9700000000000051E-2,8.2141750539709477,3.31843207127219,5.0270713610074287,0.81066633317310632,513,263,48.949659134311801,1.2999999999999678E-3,26.548698117171636,5.5400521931533868,8.6405462578897829,5.803008396277332,983,263,"","","","","","",763,263,75.605834871749906,6.1100000000000043E-2,37.342315275001972,15.422358868265405,17.472597951386064,17.07419345990554,"","","","","","","","",723,263,59.756995951999201,9.9999999999988987E-5,4.6603277731175954,"","","","","","","","","","","",1005,263,"","","","","","","","","","","","","","",858,263,"","","","","",""]
[null,null,264,584,264,59.351022095905499,3.0299999999999994E-2,35.503678086659129,"","","",514,264,48.955042184423498,0.79410000000000003,54.53279215754803,"","","",984,264,"","","","","","",764,264,75.940487533085204,0.75939999999999996,115.11457915595206,27.872258029008361,20.18105959632004,26.393593746489767,"","","","","","","","",724,264,60.140215930791399,3.3599999999999963E-2,5.041436881983973,3.095777084311889,2.379384239571229,1.3057396554004628,"","","","","","","","",1006,264,"","","","","","","","","","","","","","",859,264,"","","","","",""]
[null,null,266,586,266,59.553910814718201,0.24839999999999995,11.647110998486209,"","","",516,266,48.997840664764098,1.9999999999997797E-4,9.8687649297483198,"","","",986,266,"","","","","","",766,266,76.609121925799698,0.99219999999999997,124.96834288620236,"","","","","","","","","","","",726,266,62.873506174684302,6.7000000000000393E-3,19.232930745087454,"","","","","","","","","","","",1008,266,"","","","","","","","","","","","","","",881,266,"","","","","",""]
[null,null,267,587,267,59.756995951999201,9.9999999999988987E-5,4.6603277731175954,"","","",517,267,49.158937798006001,3.1100000000000017E-2,21.500560204876191,"","","",987,267,"","","","","","",767,267,76.635499565494897,4.3000000000000038E-2,39.008216720970324,"","","","","","","","","","","",727,267,63.228469116878102,4.4999999999999485E-3,16.252840248568713,6.5106339253987562,6.2673633681559737,4.3906488489730444,"","","","","","","","",1009,267,"","","","","","","","","","","","","","",882,267,"","","","","",""]
[null,null,270,590,270,62.873506174684302,6.7000000000000393E-3,19.232930745087454,"","","",520,270,49.723558245240802,1,22.056535907628163,13.064675515492672,"","",990,270,"","","","","","",770,270,77.304211492441695,0.79510000000000003,81.778479909815545,"","","","","","","","","","","",730,270,64.866377745995294,0.31710000000000005,36.725888176487885,16.852970106096794,12.072317532328835,10.489981831448015,"","","","","","","","",1022,270,"","","","","","","","","","","","","","",885,270,"","","","","",""]
[null,null,271,711,271,63.228469116878102,4.4999999999999485E-3,16.252840248568713,6.5106339253987562,6.2673633681559737,4.3906488489730444,521,271,49.9655939102053,0.99650000000000005,44.465434618148294,"","","",1001,271,"","","","","","",771,271,78.035995178769298,0.72170000000000001,53.701950484667108,"","","","","","","","","","","",751,271,68.369540265163195,0.18440000000000001,31.355239472243685,17.164377058175575,13.771191798921846,11.765053499337343,"","","","","","","","",1023,271,"","","","","","","","","","","","","","",886,271,"","","","","",""]
[null,null,273,713,273,63.8604909129389,1.7800000000000038E-2,31.80918906324008,"","","",523,273,51.187099121481502,5.9000000000000052E-2,30.957556423256776,"","","",1003,273,"","","","","","",773,273,79.646788334644199,0.94159999999999999,123.04481631686335,"","","","","","","","","","","",753,273,69.817027754200296,0.33389999999999997,30.56644345510901,17.740827977028605,12.740272359004038,11.647542349991122,"","","","","","","","",1025,273,"","","","","","","","","","","","","","",888,273,"","","","","",""]
[null,null,274,714,274,64.836782103778603,0.89729999999999999,65.217568347919467,"","","",524,274,51.223149931526997,0.82069999999999999,38.994775870726563,"","","",1004,274,"","","","","","",774,274,79.758418402877894,0.99890000000000001,48.377390621107352,"","","","","","","","","","","",754,274,71.127873195926298,0.43920000000000003,32.447427332537082,"","","","","","","","","","","",1026,274,"","","","","","","","","","","","","","",889,274,"","","","","",""]
[null,null,276,716,276,64.892820249416403,4.7799999999999954E-2,58.404031758513312,"","","",526,276,51.7632151586023,0.99790000000000001,37.614561966922935,"","","",1006,276,"","","","","","",776,276,80.354962076866698,7.9200000000000048E-2,44.28236563519561,"","","","","","","","","","","",756,276,76.865930989100903,0.98750000000000004,27.732731171644119,"","","","","","","","","","","",1028,276,"","","","","","","","","","","","","","",891,276,"","","","","",""]
[null,null,277,717,277,65.311665312733993,4.0000000000000036E-3,20.282781376515505,"","","",527,277,52.238340122841699,0.43899999999999995,27.129420859223774,11.592029816360245,4.3238662669739778,6.6584389525469589,1007,277,"","","","","","",777,277,81.208334683829406,1.3999999999999568E-3,60.392507436054814,12.111345485014597,"","","","","","","","","","",757,277,77.831281185254198,0.36839999999999995,33.417417013057587,"","","","","","","","","","","",1029,277,"","","","","","","","","","","","","","",892,277,"","","",60.726215608978691,38.41374075449184,56.033608534443893]
[null,null,279,719,279,68.369540265163195,0.18440000000000001,31.355239472243685,17.164377058175575,13.771191798921846,11.765053499337343,529,279,52.789160011383998,0.46830000000000005,43.478776341577813,26.063918092510733,"","",1009,279,"","","","","","",779,279,83.385209363243803,1.21E-2,57.13806681838637,"","","","","","","","","","","",759,279,92.061351919032901,0.11950000000000005,10.426003475755751,5.6842959455806437,1.7200918932003864,1.6332810798472457,"","","","","","","","",1061,279,"","","","","","","","","","","","","","",918,279,"","","","","",""]
[null,null,280,720,280,69.043193365828699,6.6000000000000503E-3,19.938318875734339,"","","",530,280,52.848412709467702,0.12280000000000002,27.795858949192095,7.0685071563769384,4.9466469556270427,2.8415120791565416,1010,280,"","","","","","",780,280,83.408889476056501,0.96260000000000001,54.047624686981429,"","","","","","","","","","","",760,280,94.047488827817702,0.10419999999999996,12.105306304822669,5.5667839834638579,1.7874475049583922,1.8513027644571476,"","","","","","","","",1062,280,"","","","","","","","","","","","","","",919,280,"","","","","",""]
[null,null,282,722,282,69.817027754200296,0.33389999999999997,30.56644345510901,17.740827977028605,12.740272359004038,11.647542349991122,532,282,53.618306014137701,0.99209999999999998,5.3624257591454256,9.1097422756943942,6.3820333685281563,6.0789419839226069,1022,282,"","","","","","",782,282,85.998790477675996,0.24550000000000005,45.267896772485841,50.537888604204198,9.950342689106936,11.723826752287785,"","","","","","","","",802,282,107.065229440632,0.18869999999999998,17.692527585891121,9.4766139010154138,1.9220338968729063,0.77705405070657396,"","","","","","","","",1064,282,"","","","","","","","","","","","","","",921,282,"","","","","",""]
[null,null,283,723,283,71.127873195926298,0.43920000000000003,32.447427332537082,"","","",533,283,53.760237972147998,6.1300000000000021E-2,25.914193380151193,10.263716536020773,18.339333161367435,13.497876243616833,1023,283,"","","","","","",783,283,86.406476471506494,0.17310000000000003,57.107688445869883,12.926456223040708,8.883393462117219,7.5625882156667252,"","","","","","","","",803,283,118.44250109029799,0.20120000000000005,20.356356888551215,7.7821833171198191,1.8849003893231764,0.78272198671789806,"","","","","","","","",1065,283,"","","",-4.1787363149035963,3.2121751024936076,-0.49854206127662515,"","","","","","","","",922,283,"","","","","",""]
[null,null,285,725,285,74.880654033061901,2.5499999999999967E-2,31.825431782772146,"","","",535,285,53.933424090480003,0.98899999999999999,59.618411767707194,51.404341525231295,7.7879570288890925,16.209967655983679,1025,285,"","","","","","",785,285,95.750552277633901,0.66989999999999994,80.789422590766947,"","","","","","","","","","","",805,285,"","","","","","","","","","","","","","",1067,285,"","","","","","","","","","","","","","",924,285,"","","","","",""]
[null,null,286,726,286,76.865930989100903,0.98750000000000004,27.732731171644119,"","","",536,286,54.175580324059503,0.7419,10.659853910499153,"","","",1026,286,"","","","","","",786,286,95.790581062056702,0.31130000000000002,52.133832468445462,50.539272017400187,11.486980482488637,17.263950471054052,"","","","","","","","",806,286,"","","","","","","","","","","","","","",1068,286,"","","","","","","","","","","","","","",925,286,"","","","","",""]
[null,null,288,728,288,77.831281185254198,0.36839999999999995,33.417417013057587,"","","",538,288,55.029626208449699,1,8.9856386218487874,"","","",1028,288,"","","","","","",788,288,104.45660311571901,0.10840000000000005,52.575860315463011,12.769672401405197,8.4906946242998842,9.3656928230768237,"","","","","","","","",808,288,"","","","","","","","","","","","","","",1070,288,"","","","","","","","","","","","","","",927,288,"","","","","",""]
[null,null,289,729,289,81.447078914955299,3.3399999999999985E-2,81.664986433461024,"","","",539,289,55.183214669668899,0.23429999999999995,29.23615986219388,"","","",1029,289,"","","","","","",789,289,110.212548161322,0.11550000000000005,48.495569745861843,"","","","","","","","","","","",809,289,"","","","","","","","","","","","","","",1101,289,"","","","","","","","","","","","","","",928,289,"","","","","",""]
[null,null,291,751,291,84.0526531277944,0.19130000000000003,91.970631873148179,13.24289723383959,7.7744687027299166,4.9566604766176763,541,291,56.054371788483799,0.28500000000000003,22.562921394413063,"","","",1061,291,"","","","","","",791,291,"","","","","","","","","","","","","","",1121,291,"","","","","","","","","","","","","","",1103,291,"","","","","","","","","","","","","","",930,291,"","","","","",""]
[null,null,292,752,292,86.235648491604294,3.3200000000000007E-2,73.796445856310712,"","","",542,292,56.189586937525,4.4999999999999485E-3,4.9130197879570057,"","","",1062,292,"","","","","","",792,292,"","","","","","","","","","","","","","",1122,292,"","","","","","","","","","","","","","",1104,292,"","","","","","","","","","","","","","",941,292,"","","","","",""]
[null,null,294,754,294,86.862211835971806,0.20709999999999995,99.671001416229345,"","","",544,294,56.613056892911601,1.7000000000000348E-3,56.736100399687466,16.776591789130038,12.736222706790638,12.884804342596592,1064,294,"","","","","","",794,294,"","","",10.126127500288362,"","","","","","","","","","",1124,294,"","","","","","","","","","","","","","",1106,294,"","","","","","","","","","","","","","",943,294,"","","","","",""]
[null,null,295,755,295,89.521618961799703,0.22109999999999996,108.74788485869345,"","","",545,295,56.662145516890298,0.99539999999999995,5.4784305818958998,"","","",1065,295,"","","",-4.1787363149035963,3.2121751024936076,-0.49854206127662515,795,295,"","","",7.3409204235322001,15.73526773304212,13.064839494994894,"","","","","","","","",1125,295,"","","",6.3954233078364346,3.7589081057051108,3.3837196967884009,"","","","","","","","",1107,295,"","","","","","","","","","","","","","",944,295,"","","","","",""]
[null,null,297,757,297,92.8122567207608,0.33209999999999995,21.109972195362797,"","","",547,297,56.711524328069999,0.44220000000000004,26.348954063348405,"","","",1067,297,"","","","","","",797,297,"","","","","","","","","","","","","","",1127,297,"","","",6.4483716249961063,2.2552046526051246,3.0178107365468949,"","","","","","","","",1109,297,"","","",3.1283968963361648,"","","","","","","","","","",946,297,"","","","","",""]
[null,null,298,758,298,94.047488827817702,0.10419999999999996,12.105306304822669,5.5667839834638579,1.7874475049583922,1.8513027644571476,548,298,56.750427527661401,0.53390000000000004,10.77792890091083,2.2100191216082568,"","",1068,298,"","","","","","",798,298,"","","","","","","","","","","","","","",1128,298,"","","","","","","","","","","","","","",1110,298,"","","","","","","","","","","","","","",947,298,"","","","","",""]
[null,null,300,760,300,100.44152346144899,0.16990000000000005,11.961166424962437,8.3354303822422278,1.7748212230961768,1.5497025290944144,550,300,57.347555153005203,9.000000000000119E-4,53.034884059803368,"","","",1070,300,"","","","","","",800,300,"","","","","","","","","","","","","","",1130,300,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",949,300,"","","","","",""]
[null,null,301,801,301,107.065229440632,0.18869999999999998,17.692527585891121,9.4766139010154138,1.9220338968729063,0.77705405070657396,561,301,57.463532582721598,5.1000000000000045E-2,16.004007507824095,"","","",1101,301,"","","","","","",811,301,"","","","","","","","","","","","","","",1131,301,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",950,301,"","","","","",""]
[null,null,303,803,303,131.98076762719199,0.25060000000000004,20.770282982883892,10.67188242952021,"","",563,303,58.203175607314201,1,7.2634581048409776,6.0376361947024071,"","",1103,303,"","","","","","",813,303,"","","","","","","","","","","","","","",1133,303,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",952,303,"","","","","",""]
[null,null,304,804,304,132.795764833985,0.3206,21.786808391680708,"","","",564,304,58.303537828638802,9.8400000000000043E-2,10.931094721622989,"","","",1104,304,"","","","","","",814,304,"","","",10.192179787344166,6.3822396885406736,11.516444191899691,"","","","","","","","",1134,304,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",953,304,"","","","","",""]
[null,null,306,806,306,"","","","","","",566,306,58.995616262607797,0.45089999999999997,30.616877909641069,"","","",1106,306,"","","","","","",816,306,"","","",8.6153445984532357,7.5187930545550561,11.013464444931198,"","","","","","","","",1136,306,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",962,306,"","","","","",""]
[null,null,307,807,307,"","","","","","",567,307,59.2712920943668,9.9999999999988987E-5,20.517587236102884,"","","",1107,307,"","","","","","",817,307,"","","",12.359113207423663,7.7947213530561026,15.657737163714486,"","","","","","","","",1137,307,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",963,307,"","","",9.6939105479042222,"",""]
[null,null,309,809,309,"","","","","","",569,309,59.882370421179999,0,34.746649317035036,"","","",1109,309,"","","",3.1283968963361648,"","",819,309,"","","","","","","","","","","","","","",1139,309,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",965,309,"","","","","",""]
[null,null,310,810,310,"","","","","","",570,310,60.0018672836283,1.639999999999997E-2,37.229907309917778,7.6469661140508007,5.9349374534003854,32.685974698484259,1110,310,"","","","","","",820,310,"","","","","","","","","","","","","","",1140,310,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",966,310,"","","",6.9374378409852895,6.4327994088488891,3.5617559662058711]
[null,null,312,1122,312,"","","","","","",572,312,60.345798046467799,0.61670000000000003,29.195270302025978,"","","","","","","","","","","",822,312,"","","","","","","","","","","","","","",1142,312,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",968,312,"","","","","",""]
[null,null,313,1123,313,"","","","","","",573,313,60.931443314111,0.22289999999999999,31.446501886580897,6.5285958357308731,11.030492492337537,10.196214477448031,"","","","","","","","",823,313,"","","","","","","","","","","","","","",1143,313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",969,313,"","","","","",""]
[null,null,315,1125,315,"","","","","","",575,315,61.051788520893602,2.0299999999999985E-2,4.2626852609218533,1.4271493074792334,4.8665937373574435,0.959173180781832,"","","","","","","","",825,315,"","","","","","","","","","","","","","",1145,315,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",971,315,"","","","","",""]
[null,null,316,1126,316,"","","","","","",576,316,61.198906579355203,1.9999999999997797E-4,23.932092327232507,28.770774808921889,27.988801838801599,29.809304221013829,"","","","","","","","",826,316,"","","",8.9000088818172909,8.2410147461954324,16.193611096616486,"","","","","","","","",1146,316,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",972,316,"","","","","",""]
[null,null,318,1128,318,"","","","","","",578,318,62.2732852875058,1.5000000000000013E-2,41.192849436832155,"","","","","","","","","","","",828,318,"","","","","","","","","","","","","","",1148,318,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",974,318,"","","","","",""]
[null,null,319,1129,319,"","","",6.4483716249961063,2.2552046526051246,3.0178107365468949,579,319,62.730413261475498,0.38149999999999995,37.23076990539596,13.348206397596327,17.50572266942855,39.835422044755788,"","","","","","","","",829,319,"","","","","","","","","","","","","","",1149,319,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",975,319,"","","","","",""]
[null,null,321,1131,321,"","","","","","",591,321,63.313884477564201,0.31079999999999997,28.739493580428366,7.8301587283034237,7.0976530512510685,9.6333620141990934,"","","","","","","","",851,321,"","","","","","","","","","","","","","",1153,321,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",977,321,"","","","","",""]
[null,null,322,1132,322,"","","","","","",592,322,63.407317505890703,0.83210000000000006,33.75919102146397,"","","","","","","","","","","",852,322,"","","","","","","","","","","","","","",1154,322,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",978,322,"","","","","",""]
[null,null,324,1134,324,"","","","","","",594,324,65.451432610507496,1.5700000000000047E-2,28.598982824052207,"","","","","","","","","","","",854,324,"","","",9.8736844160152799,6.8271972146667999,15.287597089264754,"","","","","","","","",1156,324,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",980,324,"","","","","",""]
[null,null,325,1135,325,"","","","","","",595,325,65.533992837430205,0.89129999999999998,7.2321253654520667,"","","","","","","","","","","",855,325,"","","",9.0266957865338515,7.7957426332897883,13.208702114983225,"","","","","","","","",1157,325,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",991,325,"","","","","",""]
[null,null,327,1137,327,"","","","","","",597,327,65.971529006233197,0.4113,31.691995946486532,13.198816073931729,21.193284554160627,29.484959199059716,"","","","","","","","",857,327,"","","",10.032990302089507,6.0136573823443733,14.164869046669963,"","","","","","","","",1159,327,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",993,327,"","","","","",""]
[null,null,328,1138,328,"","","","","","",598,328,66.463696230230397,0.19120000000000004,30.995075208957434,"",22.196151951767909,19.622215347487163,"","","","","","","","",858,328,"","","","","","","","","","","","","","",1160,328,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",994,328,"","","","","",""]
[null,null,330,1140,330,"","","","","","",600,330,66.8084899894708,6.0000000000004494E-4,30.020913920416248,"","","","","","","","","","","",860,330,"","","","","","","","","","","","","","",1192,330,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",996,330,"","","",0.45003051085445134,2.6019628687797285,0.12467546746763691]
[null,null,331,1141,331,"","","","","","",601,331,66.904024154230797,8.0799999999999983E-2,30.8901174666617,"","","","","","","","","","","",881,331,"","","","","","","","","","","","","","",1193,331,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",997,331,"","","","","",""]
[null,null,333,1143,333,"","","","","","",603,333,67.181021182323903,8.1999999999999851E-3,29.478884425392085,"","","","","","","","","","","",883,333,"","","","","","","","","","","","","","",1195,333,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",999,333,"","","","","",""]
[null,null,334,1144,334,"","","","","","",604,334,67.812251520389594,7.0899999999999963E-2,37.442968315223737,13.499991196487651,8.3651392347108029,17.073070843447649,"","","","","","","","",884,334,"","","","","","","","","","","","","","",1196,334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1000,334,"","","","","",""]
[null,null,336,1146,336,"","","","","","",606,336,69.727952196098002,2.200000000000002E-2,32.525620320581439,9.3083199689677585,27.963481878726153,30.070763794124463,"","","","","","","","",886,336,"","","","","","","","","","","","","","",1198,336,"","","",-1.0805682066327629,"","","","","","","","","","","","","","","","","","","","","","","","","","",1019,336,"","","","","",""]
[null,null,337,1147,337,"","","","","","",607,337,69.851109186466502,0.47650000000000003,89.693532715798469,"","","","","","","","","","","",887,337,"","","","","","","","","","","","","","",1199,337,"","","",-1.5652760113259727,"","","","","","","","","","","","","","","","","","","","","","","","","","",1032,337,"","","","","",""]
[null,null,339,1149,339,"","","","","","",609,339,70.995573021194303,0.90549999999999997,28.354972032257482,15.490293150072104,7.2249587556486876,49.260435927241105,"","","","","","","","",889,339,"","","","","","","","","","","","","","",1221,339,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1034,339,"","","","","",""]
[null,null,340,1150,340,"","","","","","",610,340,71.211379905601504,0.69310000000000005,41.430537044538838,"","","","","","","","","","","",890,340,"","","","","","","","","","","","","","",1222,340,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1035,340,"","","",11.277218231599932,6.4443695874842728,3.7554245809572846]
[null,null,343,1153,343,"","","","","","",613,343,71.983179921916204,1.0199999999999987E-2,20.91472683184961,2.3087574598456686,8.2593108100536057,20.127143949295956,"","","","","","","","",893,343,"","","","","","","","","","","","","","",1225,343,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1038,343,"","","","","",""]
[null,null,344,1154,344,"","","","","","",614,344,72.513842742431194,1,26.457576375335336,"","","","","","","","","","","",894,344,"","","","","","","","","","","","","","",1226,344,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1039,344,"","","","","",""]
[null,null,346,1156,346,"","","","","","",616,346,73.562893825583799,0.52069999999999994,99.599775954706615,"","","","","","","","","","","",896,346,"","","","","","","","","","","","","","",1228,346,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1041,346,"","","","","",""]
[null,null,347,1157,347,"","","","","","",617,347,73.616665867754904,0.98080000000000001,66.02254500728111,"","","","","","","","","","","",897,347,"","","","","","","","","","","","","","",1229,347,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1042,347,"","","","","",""]
[null,null,349,1159,349,"","","","","","",619,349,74.224227879127895,0.79830000000000001,105.44392394872887,35.861209947722685,22.459072871289507,28.341588833693006,"","","","","","","","",899,349,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1044,349,"","","","","",""]
[null,null,350,1160,350,"","","","","","",620,350,74.588973446460002,1.0499999999999954E-2,42.342435128592008,11.382169119389983,7.2739383795256094,4.5184433035378779,"","","","","","","","",900,350,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1048,350,"","","","","",""]
[null,null,352,1192,352,"","","","","","",622,352,75.193837031751301,3.2499999999999973E-2,29.305873948413428,4.8802379081905807,16.242323694712418,3.6448924711923638,"","","","","","","","",912,352,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1050,352,"","","",5.1448719573309827,2.2685011268382129,4.3610828057034183]
[null,null,353,1193,353,"","","","","","",623,353,75.337388418511395,0.19350000000000001,11.002250943796707,1.7901339807244694,23.506479316409951,-0.37614587730235627,"","","","","","","","",913,353,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1052,353,"","","",7.3666304232111761,2.4440940690420829,5.3729861289228902]
[null,null,355,1195,355,"","","","","","",625,355,75.940487533085204,0.75939999999999996,115.11457915595206,27.872258029008361,20.18105959632004,26.393593746489767,"","","","","","","","",915,355,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1072,355,"","","","","",""]
[null,null,356,1196,356,"","","","","","",626,356,76.343487963292901,0.23870000000000002,48.720345694850728,"","","","","","","","","","","",916,356,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1073,356,"","","",7.750265665372976,2.0191592828152891,2.3544795116487665]
[null,null,358,1198,358,"","","",-1.0805682066327629,"","",628,358,76.607195322754706,2.1999999999999797E-3,56.149970026976959,12.637782242575675,17.258775662749436,11.358245481684254,"","","","","","","","",918,358,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1075,358,"","","","","",""]
[null,null,359,1199,359,"","","",-1.5652760113259727,"","",629,359,76.609121925799698,0.99219999999999997,124.96834288620236,"","","","","","","","","","","",919,359,"","","",24.09262521372596,5.4359926960258713,3.9344401712286796,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1076,359,"","","","","",""]
[null,null,361,1221,361,"","","","","","",631,361,77.012487711059705,0.15249999999999997,36.011633207920937,8.2202494529984005,21.676346380626846,23.059440278046345,"","","","","","","","",921,361,"","","",19.100723449478703,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1078,361,"","","","","",""]
[null,null,362,1222,362,"","","","","","",632,362,77.276333441655694,5.3599999999999981E-2,38.383150916307045,20.501148818351343,14.414832761806338,28.071225767796605,"","","","","","","","",922,362,"","","",17.81622661839247,4.7704496862686065,2.3961464975381963,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1079,362,"","","","","",""]
[null,null,364,1224,364,"","","","","","",634,364,77.623150528481702,3.6000000000000476E-3,42.236754116983768,9.6594012079730884,26.494736229027552,49.258730792234644,"","","","","","","","",924,364,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1081,364,"","","","","",""]
[null,null,365,1225,365,"","","","","","",635,365,77.695491909317198,7.0000000000003393E-4,38.068818853046409,"","","","","","","","","","","",925,365,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1082,365,"","","","","",""]
[null,null,367,1227,367,"","","","","","",637,367,78.208179205757304,9.9999999999988987E-5,60.321767024534637,"","","","","","","","","","","",927,367,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1084,367,"","","","","",""]
[null,null,368,1228,368,"","","","","","",638,368,78.699279098853907,0.99919999999999998,5.8272738307054937,"","","","","","","","","","","",928,368,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1085,368,"","","","","",""]
[null,null,370,1230,370,"","","","","","",640,370,79.758418402877894,0.99890000000000001,48.377390621107352,"","","","","","","","","","","",930,370,"","","",33.681659301075108,20.713351189162449,24.679283893287625,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1087,370,"","","","","",""]
[null,null,371,"","","","","","","","",641,371,79.828082587994302,9.9999999999988987E-5,33.67958174018203,"","","","","","","","","","","",941,371,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1088,371,"","","","","",""]
[null,null,373,"","","","","","","","",643,373,80.921378505540901,0.11829999999999996,47.145395001239649,"","","","","","","","","","","",943,373,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1090,373,"","","","","",""]
[null,null,374,"","","","","","","","",644,374,81.040203883895401,2.1399999999999975E-2,32.457480944489831,"","","","","","","","","","","",944,374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1091,374,"","","","","",""]
[null,null,376,"","","","","","","","",646,376,81.1831247313294,1,44.2775679311926,"","","","","","","","","","","",946,376,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1093,376,"","","","","",""]
[null,null,377,"","","","","","","","",647,377,81.208334683829406,1.3999999999999568E-3,60.392507436054814,12.111345485014597,"","","","","","","","","","",947,377,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1094,377,"","","","","",""]
[null,null,379,"","","","","","","","",649,379,82.587191975448505,2.3100000000000009E-2,46.89972737492301,"","","","","","","","","","","",949,379,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1096,379,"","","","","",""]
[null,null,380,"","","","","","","","",650,380,82.837743638546698,0.93720000000000003,54.586672205643225,19.405185213280056,10.655320104296193,19.500719655656479,"","","","","","","","",950,380,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1097,380,"","","",9.1892355901068203,"",""]
[null,null,382,"","","","","","","","",652,382,83.408889476056501,0.96260000000000001,54.047624686981429,"","","","","","","","","","","",952,382,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1099,382,"","","",8.6330670409694559,4.7076146466718285,5.952869346709126]
[null,null,383,"","","","","","","","",653,383,83.628264027671193,0.54059999999999997,18.862762295008235,"","","","","","","","","","","",953,383,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1100,383,"","","","","",""]
[null,null,385,"","","","","","","","",655,385,84.123405805072906,0.95350000000000001,47.2572418271507,40.146037053847721,0.52571999710530204,1.8236042196999294,"","","","","","","","",955,385,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1164,385,"","","",7.6917850861850718,11.1378352445202,15.105506780732881]
[null,null,386,"","","","","","","","",656,386,85.328772052915795,0.99960000000000004,1.1822874041821556,3.6987292742796125,1.2750243809005966,-5.1728876752572539E-2,"","","","","","","","",956,386,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1165,386,"","","","","",""]
[null,null,388,"","","","","","","","",658,388,86.406476471506494,0.17310000000000003,57.107688445869883,12.926456223040708,8.883393462117219,7.5625882156667252,"","","","","","","","",958,388,"","","",43.35297123787641,44.891740806863133,35.977933510390002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1170,388,"","","","","",""]
[null,null,389,"","","","","","","","",659,389,87.506864254445702,0.92320000000000002,50.20393140498372,"","","","","","","","","","","",959,389,"","","",35.000289250195436,36.480843832557298,17.404503360200305,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1171,389,"","","","","",""]
[null,null,391,"","","","","","","","",661,391,89.990356225990794,0.68149999999999999,25.688983966823614,5.7009632068390923,6.6089689714479567,19.016419374255442,"","","","","","","","",961,391,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1173,391,"","","","","",""]
[null,null,392,"","","","","","","","",662,392,92.372702128335405,0.92459999999999998,1.3718326361448314,"","","","","","","","","","","",962,392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1174,392,"","","","","",""]
[null,null,394,"","","","","","","","",664,394,94.836983947539693,0.65500000000000003,22.747242257841283,"","","","","","","","","","","",964,394,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1176,394,"","","",7.243779650002085,7.9661899762178754,11.074396106980103]
[null,null,395,"","","","","","","","",665,395,95.050557337424294,8.9500000000000024E-2,21.188772241868332,"","","","","","","","","","","",965,395,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1177,395,"","","",2.8851776884817073,9.6801683130035752,4.0927675804479264]
[null,null,397,"","","","","","","","",667,397,95.750552277633901,0.66989999999999994,80.789422590766947,"","","","","","","","","","","",967,397,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1179,397,"","","","","",""]
[null,null,398,"","","","","","","","",668,398,95.790581062056702,0.31130000000000002,52.133832468445462,50.539272017400187,11.486980482488637,17.263950471054052,"","","","","","","","",968,398,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1180,398,"","","","","",""]
[null,null,400,"","","","","","","","",670,400,96.492810523491798,0.51819999999999999,24.826668228807993,7.1150203631876652,13.328928690600613,8.1498619624763986,"","","","","","","","",970,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1183,400,"","","","","",""]
[null,null,401,"","","","","","","","",671,401,99.901109044629095,0.18659999999999999,57.449383093724201,10.117771944553773,7.4907649826435332,9.0003199394306623,"","","","","","","","",971,401,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1184,401,"","","","","",""]
[null,null,403,"","","","","","","","",673,403,100.50131118069601,0.13519999999999999,35.113686882010953,"","","","","","","","","","","",973,403,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1186,403,"","","","","",""]
[null,null,404,"","","","","","","","",674,404,102.185115621546,1,19.49888960073325,8.699697487394209,2.9267574658195588,18.452798274333926,"","","","","","","","",974,404,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1187,404,"","","","","",""]
[null,null,406,"","","","","","","","",676,406,104.45660311571901,0.10840000000000005,52.575860315463011,12.769672401405197,8.4906946242998842,9.3656928230768237,"","","","","","","","",976,406,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1189,406,"","","",15.935375999379936,"",""]
[null,null,407,"","","","","","","","",677,407,105.01006158846999,0.76119999999999999,28.483916863414589,"","","","","","","","","","","",977,407,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1190,407,"","","",18.093983464075098,"",""]
[null,null,409,"","","","","","","","",679,409,110.212548161322,0.11550000000000005,48.495569745861843,"","","","","","","","","","","",979,409,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1203,409,"","","",17.714163915422802,"",""]
[null,null,410,"","","","","","","","",680,410,111.520331166464,1,60.695757157131723,"","","","","","","","","","","",980,410,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1204,410,"","","","","",""]
[null,null,412,"","","","","","","","",682,412,112.312188241399,0.87539999999999996,2.4650053825466931,"","","","","","","","","","","",992,412,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1206,412,"","","","","",""]
[null,null,413,"","","","","","","","",683,413,113.60976656103099,0.8831,47.428390902125599,14.441708133332211,13.208953070621588,16.253546147181137,"","","","","","","","",993,413,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1207,413,"","","","","",""]
[null,null,415,"","","","","","","","",685,415,115.23389480118,1,46.014245394336236,15.928112873351497,14.57766052533891,33.813825419920313,"","","","","","","","",995,415,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1212,415,"","","","","",""]
[null,null,416,"","","","","","","","",686,416,119.64251539513501,0.82650000000000001,54.157808443474181,"","","","","","","","","","","",996,416,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1213,416,"","","","","",""]
[null,null,419,"","","","","","","","",689,419,122.450809658046,1,54.994629207078262,14.810157015790741,8.0857069208527399,36.499726744652996,"","","","","","","","",999,419,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1216,419,"","","","","",""]
[null,null,420,"","","","","","","","",690,420,123.371281900749,0.85399999999999998,68.958184885307361,"","","","","","","","","","","",1000,420,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1217,420,"","","","","",""]
[null,null,422,"","","","","","","","",692,422,123.654062497559,0.99519999999999997,12.773979675057136,4.5619450374117507,3.4946379279122377,2.8052694582985356,"","","","","","","","",1012,422,"","","",9.6939105479042222,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1219,422,"","","","","",""]
[null,null,423,"","","","","","","","",693,423,123.719891524415,0.92200000000000004,9.7032300173287389,"","","","","","","","","","","",1013,423,"","","",9.1330165115294282,5.814603582105164,4.2431769587304702,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1220,423,"","","",17.550925030376664,16.562045379100297,26.61613550079074]
[null,null,425,"","","","","","","","",695,425,128.10320623646999,0.74130000000000007,32.425765358986382,11.031885568782014,0.79966129928769858,30.878442454431184,"","","","","","","","",1015,425,"","","",6.9374378409852895,6.4327994088488891,3.5617559662058711,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1247,425,"","","",16.011309062778743,22.835974004980908,20.746202855259764]
[null,null,426,"","","","","","","","",696,426,128.89124401227099,0.98140000000000005,17.368638711104467,"","","","","","","","","","","",1016,426,"","","",7.1381493788287846,7.367249571455055,4.4686060335873776,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1259,426,"","","","","",""]
[null,null,428,"","","","","","","","",698,428,140.39148110907999,0.83040000000000003,16.701448604020911,10.291418889007581,0.34428164153453988,11.360690173453953,"","","","","","","","",1018,428,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1265,428,"","","","","",""]
[null,null,429,"","","","","","","","",699,429,168.639878025581,0.88149999999999995,56.008856750273132,"","","","","","","","","","","",1019,429,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1269,429,"","","","","",""]
[null,null,431,"","","","","","","","",701,431,179.622093148391,0.95850000000000002,74.874587585125312,"","","","","","","","","","","",1031,431,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1277,431,"","","","","",""]
[null,null,432,"","","","","","","","",702,432,179.917706038831,0.99029999999999996,62.367973908025739,"","","","","","","","","","","",1032,432,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1278,432,"","","",7.8222958320255893,23.907986058125566,32.266110373991637]
[null,null,434,"","","","","","","","",704,434,198.83989032108499,0.32579999999999998,32.087983593053295,"","","","","","","","","","","",1034,434,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",1280,434,"","","","","",""]
[null,null,435,"","","","","","","","",705,435,256.36690109915997,0.46120000000000005,66.087656379815456,"","","","","","","","","","","",1035,435,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,437,"","","","","","","","",707,437,"","","","","","","","","","","","","","",1037,437,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,438,"","","","","","","","",708,438,"","","","","","","","","","","","","","",1038,438,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,440,"","","","","","","","",710,440,"","","",10.126127500288362,"","","","","","","","","","",1040,440,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,441,"","","","","","","","",731,441,"","","",7.3409204235322001,15.73526773304212,13.064839494994894,"","","","","","","","",1041,441,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,443,"","","","","","","","",733,443,"","","","","","","","","","","","","","",1043,443,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,444,"","","","","","","","",734,444,"","","","","","","","","","","","","","",1044,444,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,446,"","","","","","","","",736,446,"","","","","","","","","","","","","","",1046,446,"","","",0.45003051085445134,2.6019628687797285,0.12467546746763691,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,447,"","","","","","","","",737,447,"","","","","","","","","","","","","","",1047,447,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,449,"","","","","","","","",739,449,"","","","","","","","","","","","","","",1049,449,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,450,"","","","","","","","",740,450,"","","","","","","","","","","","","","",1050,450,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,452,"","","","","","","","",742,452,"","","","","","","","","","","","","","",1052,452,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,453,"","","","","","","","",743,453,"","","",7.7317682663746048,0.83223216848609471,2.8448899324774519,"","","","","","","","",1053,453,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,455,"","","","","","","","",745,455,"","","","","","","","","","","","","","",1055,455,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,456,"","","","","","","","",746,456,"","","","","","","","","","","","","","",1056,456,"","","",11.277218231599932,6.4443695874842728,3.7554245809572846,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,458,"","","","","","","","",748,458,"","","","","","","","","","","","","","",1058,458,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,459,"","","","","","","","",749,459,"","","","","","","","","","","","","","",1059,459,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,461,"","","","","","","","",761,461,"","","","","","","","","","","","","","",1071,461,"","","",13.146562292256567,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,462,"","","","","","","","",762,462,"","","","","","","","","","","","","","",1072,462,"","","",14.764483725927139,14.416302615764726,11.546739179587487,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,464,"","","","","","","","",764,464,"","","",10.192179787344166,6.3822396885406736,11.516444191899691,"","","","","","","","",1074,464,"","","",11.732178001435891,13.745989174240966,11.153974626220547,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,465,"","","","","","","","",765,465,"","","","","","","","","","","","","","",1075,465,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,467,"","","","","","","","",767,467,"","","",12.359113207423663,7.7947213530561026,15.657737163714486,"","","","","","","","",1077,467,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,468,"","","","","","","","",768,468,"","","","","","","","","","","","","","",1078,468,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,470,"","","","","","","","",770,470,"","","","","","","","","","","","","","",1080,470,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,471,"","","","","","","","",771,471,"","","","","","","","","","","","","","",1081,471,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,473,"","","","","","","","",773,473,"","","","","","","","","","","","","","",1083,473,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,474,"","","","","","","","",774,474,"","","","","","","","","","","","","","",1084,474,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,476,"","","","","","","","",776,476,"","","","","","","","","","","","","","",1086,476,"","","",7.3666304232111761,2.4440940690420829,5.3729861289228902,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,477,"","","","","","","","",777,477,"","","","","","","","","","","","","","",1087,477,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,479,"","","","","","","","",779,479,"","","","","","","","","","","","","","",1089,479,"","","",7.750265665372976,2.0191592828152891,2.3544795116487665,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,480,"","","","","","","","",780,480,"","","",8.9000088818172909,8.2410147461954324,16.193611096616486,"","","","","","","","",1090,480,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,482,"","","","","","","","",782,482,"","","","","","","","","","","","","","",1092,482,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,483,"","","","","","","","",783,483,"","","","","","","","","","","","","","",1093,483,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,485,"","","","","","","","",785,485,"","","","","","","","","","","","","","",1095,485,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,486,"","","","","","","","",786,486,"","","","","","","","","","","","","","",1096,486,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,488,"","","","","","","","",788,488,"","","",9.8736844160152799,6.8271972146667999,15.287597089264754,"","","","","","","","",1098,488,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,489,"","","","","","","","",789,489,"","","",9.0266957865338515,7.7957426332897883,13.208702114983225,"","","","","","","","",1099,489,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,492,"","","","","","","","",792,492,"","","","","","","","","","","","","","",1112,492,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,493,"","","","","","","","",793,493,"","","","","","","","","","","","","","",1113,493,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,495,"","","","","","","","",795,495,"","","","","","","","","","","","","","",1115,495,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,496,"","","","","","","","",796,496,"","","","","","","","","","","","","","",1116,496,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,498,"","","","","","","","",798,498,"","","","","","","","","","","","","","",1118,498,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,499,"","","","","","","","",799,499,"","","","","","","","","","","","","","",1119,499,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,501,"","","","","","","","",811,501,"","","",18.209612198456355,"","","","","","","","","","",1161,501,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,502,"","","","","","","","",812,502,"","","",17.765728235239333,6.4180436124503117,19.083451588973755,"","","","","","","","",1162,502,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,504,"","","","","","","","",814,504,"","","",13.684055512514577,5.1744339013921108,14.372656894860379,"","","","","","","","",1164,504,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,505,"","","","","","","","",815,505,"","","",15.057237767806882,5.7618799168777475,15.100054747777349,"","","","","","","","",1165,505,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,507,"","","","","","","","",817,507,"","","","","","","","","","","","","","",1167,507,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,508,"","","","","","","","",818,508,"","","","","","","","","","","","","","",1168,508,"","","",9.1892355901068203,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,510,"","","","","","","","",820,510,"","","","","","","","","","","","","","",1170,510,"","","",8.6330670409694559,4.7076146466718285,5.952869346709126,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,511,"","","","","","","","",821,511,"","","","","","","","","","","","","","",1171,511,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,513,"","","","","","","","",823,513,"","","","","","","","","","","","","","",1173,513,"","","",7.6917850861850718,11.1378352445202,15.105506780732881,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,514,"","","","","","","","",824,514,"","","","","","","","","","","","","","",1174,514,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,516,"","","","","","","","",826,516,"","","","","","","","","","","","","","",1176,516,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,517,"","","","","","","","",827,517,"","","","","","","","","","","","","","",1177,517,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,519,"","","","","","","","",829,519,"","","","","","","","","","","","","","",1179,519,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,520,"","","","","","","","",830,520,"","","","","","","","","","","","","","",1180,520,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,522,"","","","","","","","",832,522,"","","","","","","","","","","","","","",1182,522,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,523,"","","","","","","","",833,523,"","","","","","","","","","","","","","",1183,523,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,525,"","","","","","","","",835,525,"","","","","","","","","","","","","","",1185,525,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,526,"","","","","","","","",836,526,"","","","","","","","","","","","","","",1186,526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,528,"","","","","","","","",838,528,"","","","","","","","","","","","","","",1188,528,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,529,"","","","","","","","",839,529,"","","","","","","","","","","","","","",1189,529,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,531,"","","","","","","","",841,531,"","","","","","","","","","","","","","",1201,531,"","","",7.243779650002085,7.9661899762178754,11.074396106980103,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,532,"","","","","","","","",842,532,"","","","","","","","","","","","","","",1202,532,"","","",2.8851776884817073,9.6801683130035752,4.0927675804479264,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,534,"","","","","","","","",844,534,"","","","","","","","","","","","","","",1204,534,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,535,"","","","","","","","",845,535,"","","","","","","","","","","","","","",1205,535,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,537,"","","","","","","","",847,537,"","","","","","","","","","","","","","",1207,537,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,538,"","","","","","","","",848,538,"","","","","","","","","","","","","","",1208,538,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,540,"","","","","","","","",850,540,"","","","","","","","","","","","","","",1210,540,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,541,"","","","","","","","",851,541,"","","","","","","","","","","","","","",1211,541,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,543,"","","","","","","","",853,543,"","","","","","","","","","","","","","",1213,543,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,544,"","","","","","","","",854,544,"","","",19.100723449478703,"","","","","","","","","","",1214,544,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,546,"","","","","","","","",856,546,"","","",19.521960045198842,5.3386935532788531,6.2075720068110893,"","","","","","","","",1216,546,"","","",18.093983464075098,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,547,"","","","","","","","",857,547,"","","","","","","","","","","","","","",1217,547,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,549,"","","","","","","","",859,549,"","","","","","","","","","","","","","",1219,549,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,550,"","","","","","","","",860,550,"","","","","","","","","","","","","","",1220,550,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,552,"","","","","","","","",862,552,"","","","","","","","","","","","","","",1232,552,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,553,"","","","","","","","",863,553,"","","","","","","","","","","","","","",1233,553,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,555,"","","","","","","","",865,555,"","","","","","","","","","","","","","",1235,555,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,556,"","","","","","","","",866,556,"","","","","","","","","","","","","","",1236,556,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,558,"","","","","","","","",868,558,"","","","","","","","","","","","","","",1238,558,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,559,"","","","","","","","",869,559,"","","","","","","","","","","","","","",1239,559,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,561,"","","","","","","","",871,561,"","","","","","","","","","","","","","",1241,561,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,562,"","","","","","","","",872,562,"","","",-21.985976512322896,2.9536796108765531,25.327583507509381,"","","","","","","","",1242,562,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,564,"","","","","","","","",874,564,"","","",-3.1432305364156932,4.6958334790504317,22.248342599176336,"","","","","","","","",1244,564,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,565,"","","","","","","","",875,565,"","","",0.92308817662646936,7.9700594829949418,28.507642369552684,"","","","","","","","",1245,565,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,568,"","","","","","","","",878,568,"","","",33.681659301075108,20.713351189162449,24.679283893287625,"","","","","","","","",1248,568,"","","",16.011309062778743,22.835974004980908,20.746202855259764,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,569,"","","","","","","","",879,569,"","","","","","","","","","","","","","",1249,569,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,571,"","","","","","","","",881,571,"","","","","","","","","","","","","","",1251,571,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,572,"","","","","","","","",882,572,"","","","","","","","","","","","","","",1252,572,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,574,"","","","","","","","",884,574,"","","","","","","","","","","","","","",1254,574,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,575,"","","","","","","","",885,575,"","","",4.4862934899711009,3.3157730166544801,20.830451852463764,"","","","","","","","",1255,575,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,577,"","","","","","","","",887,577,"","","",12.622743510556445,6.1245118870463742,11.819815173978391,"","","","","","","","",1257,577,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,578,"","","","","","","","",888,578,"","","",11.47188543863358,6.1737521505330122,8.1219641070816415,"","","","","","","","",1258,578,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,580,"","","","","","","","",890,580,"","","","","","","","","","","","","","",1260,580,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,581,"","","","","","","","",891,581,"","","","","","","","","","","","","","",1261,581,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,583,"","","","","","","","",893,583,"","","","","","","","","","","","","","",1263,583,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,584,"","","","","","","","",894,584,"","","",5.0285130525100099,8.5533333190097043,4.895305978518067,"","","","","","","","",1264,584,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,586,"","","","","","","","",896,586,"","","",9.8488108038158781,7.4091902261738927,15.991998101504418,"","","","","","","","",1266,586,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,587,"","","","","","","","",897,587,"","","",6.3050616384733855,7.8093140074586813,8.4298141629571894,"","","","","","","","",1267,587,"","","",9.3099151075364812,13.138837290241668,24.031952011710203,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,589,"","","","","","","","",899,589,"","","","","","","","","","","","","","",1269,589,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,590,"","","","","","","","",900,590,"","","","","","","","","","","","","","",1270,590,"","","",9.6123148179642754,8.0661855571276853,18.939001732371963,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,592,"","","","","","","","",902,592,"","","","","","","","","","","","","","",1272,592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,593,"","","","","","","","",903,593,"","","","","","","","","","","","","","",1273,593,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,595,"","","","","","","","",905,595,"","","","","","","","","","","","","","",1275,595,"","","",8.6166487941261334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,596,"","","","","","","","",906,596,"","","","","","","","","","","","","","",1276,596,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,598,"","","","","","","","",908,598,"","","","","","","","","","","","","","",1278,598,"","","",7.8222958320255893,23.907986058125566,32.266110373991637,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,599,"","","","","","","","",909,599,"","","","","","","","","","","","","","",1279,599,"","","",8.6010435955330298,24.544407060564943,36.180751379060304,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,601,"","","","","","","","",911,601,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,602,"","","","","","","","",912,602,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,604,"","","","","","","","",914,604,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,605,"","","","","","","","",915,605,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,607,"","","","","","","","",917,607,"","","",-2.8824513552308075,3.2282083652358278,1.7769103555026198,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,608,"","","","","","","","",918,608,"","","",0.68808670817630857,3.3323607970604447,3.1396178742068526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,610,"","","","","","","","",920,610,"","","",3.9277421962031016,3.5553143984927598,2.0934501651758732,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,611,"","","","","","","","",921,611,"","","",3.0705617382938741,3.695997648932579,2.0248279765037025,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,613,"","","","","","","","",923,613,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,614,"","","","","","","","",924,614,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,616,"","","","","","","","",926,616,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,617,"","","","","","","","",927,617,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,619,"","","","","","","","",929,619,"","","",43.35297123787641,44.891740806863133,35.977933510390002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,620,"","","","","","","","",930,620,"","","",35.000289250195436,36.480843832557298,17.404503360200305,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,622,"","","","","","","","",932,622,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,623,"","","","","","","","",933,623,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,625,"","","","","","","","",935,625,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,626,"","","","","","","","",936,626,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,628,"","","","","","","","",938,628,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,629,"","","","","","","","",939,629,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,631,"","","","","","","","",941,631,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,632,"","","","","","","","",942,632,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,634,"","","","","","","","",944,634,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,635,"","","","","","","","",945,635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,637,"","","","","","","","",947,637,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,638,"","","","","","","","",948,638,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,641,"","","","","","","","",951,641,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,642,"","","","","","","","",952,642,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,644,"","","","","","","","",954,644,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,645,"","","","","","","","",955,645,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,647,"","","","","","","","",957,647,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,648,"","","","","","","","",958,648,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,650,"","","","","","","","",960,650,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,651,"","","","","","","","",961,651,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,653,"","","","","","","","",963,653,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,654,"","","","","","","","",964,654,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,656,"","","","","","","","",966,656,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,657,"","","","","","","","",967,657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,659,"","","","","","","","",969,659,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,660,"","","","","","","","",970,660,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,662,"","","","","","","","",972,662,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,663,"","","","","","","","",973,663,"","","",9.6939105479042222,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,665,"","","","","","","","",975,665,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,666,"","","","","","","","",976,666,"","","",6.9374378409852895,6.4327994088488891,3.5617559662058711,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,668,"","","","","","","","",978,668,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,669,"","","","","","","","",979,669,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,671,"","","","","","","","",981,671,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,672,"","","","","","","","",982,672,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,674,"","","","","","","","",984,674,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,675,"","","","","","","","",985,675,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,677,"","","","","","","","",987,677,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,678,"","","","","","","","",988,678,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,680,"","","","","","","","",990,680,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,681,"","","","","","","","",991,681,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,683,"","","","","","","","",993,683,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,684,"","","","","","","","",994,684,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,686,"","","","","","","","",996,686,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,687,"","","","","","","","",997,687,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,689,"","","","","","","","",999,689,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,690,"","","","","","","","",1000,690,"","","",0.32401473976831541,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,692,"","","","","","","","",1002,692,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,693,"","","","","","","","",1003,693,"","","",1.9387662713366065,2.9721365375514202,0.37069037233150004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,695,"","","","","","","","",1005,695,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,696,"","","","","","","","",1006,696,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,698,"","","","","","","","",1008,698,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,699,"","","","","","","","",1009,699,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,701,"","","","","","","","",1011,701,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,702,"","","","","","","","",1012,702,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,704,"","","","","","","","",1014,704,"","","",10.309677175453769,5.0905331371381974,2.6304524918442986,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,705,"","","","","","","","",1015,705,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,707,"","","","","","","","",1017,707,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,708,"","","","","","","","",1018,708,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,710,"","","","","","","","",1020,710,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,711,"","","","","","","","",1021,711,"","","",13.146562292256567,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,714,"","","","","","","","",1024,714,"","","",11.732178001435891,13.745989174240966,11.153974626220547,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,715,"","","","","","","","",1025,715,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,717,"","","","","","","","",1027,717,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,718,"","","","","","","","",1028,718,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,720,"","","","","","","","",1030,720,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,721,"","","","","","","","",1031,721,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,723,"","","","","","","","",1033,723,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,724,"","","","","","","","",1034,724,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,726,"","","","","","","","",1036,726,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,727,"","","","","","","","",1037,727,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,729,"","","","","","","","",1039,729,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,730,"","","","","","","","",1040,730,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,732,"","","","","","","","",1042,732,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,733,"","","","","","","","",1043,733,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,735,"","","","","","","","",1045,735,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,736,"","","","","","","","",1046,736,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,738,"","","","","","","","",1048,738,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,739,"","","","","","","","",1049,739,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,741,"","","","","","","","",1051,741,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,742,"","","","","","","","",1052,742,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,744,"","","","","","","","",1054,744,"","","",7.3666304232111761,2.4440940690420829,5.3729861289228902,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,745,"","","","","","","","",1055,745,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,747,"","","","","","","","",1057,747,"","","",7.750265665372976,2.0191592828152891,2.3544795116487665,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,748,"","","","","","","","",1058,748,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,750,"","","","","","","","",1060,750,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,751,"","","","","","","","",1061,751,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,753,"","","","","","","","",1063,753,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,754,"","","","","","","","",1064,754,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,756,"","","","","","","","",1066,756,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,757,"","","","","","","","",1067,757,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,759,"","","","","","","","",1069,759,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,760,"","","","","","","","",1070,760,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,762,"","","","","","","","",1072,762,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,763,"","","","","","","","",1073,763,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,765,"","","","","","","","",1075,765,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,766,"","","","","","","","",1076,766,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,768,"","","","","","","","",1078,768,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,769,"","","","","","","","",1079,769,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,771,"","","","","","","","",1081,771,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,772,"","","","","","","","",1082,772,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,774,"","","","","","","","",1084,774,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,775,"","","","","","","","",1085,775,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,777,"","","","","","","","",1087,777,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,778,"","","","","","","","",1088,778,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,780,"","","","","","","","",1090,780,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,781,"","","","","","","","",1091,781,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,783,"","","","","","","","",1093,783,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,784,"","","","","","","","",1094,784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,786,"","","","","","","","",1096,786,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,787,"","","","","","","","",1097,787,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,790,"","","","","","","","",1100,790,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,791,"","","","","","","","",1101,791,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,793,"","","","","","","","",1103,793,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,794,"","","","","","","","",1104,794,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,796,"","","","","","","","",1106,796,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,797,"","","","","","","","",1107,797,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,799,"","","","","","","","",1109,799,"","","",10.705400039380242,3.7553538600750676,6.3282005454621473,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,800,"","","","","","","","",1110,800,"","","",8.6330670409694559,4.7076146466718285,5.952869346709126,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,802,"","","","","","","","",1112,802,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,803,"","","","","","","","",1113,803,"","","",7.6917850861850718,11.1378352445202,15.105506780732881,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,805,"","","","","","","","",1115,805,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,806,"","","","","","","","",1116,806,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,808,"","","","","","","","",1118,808,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,809,"","","","","","","","",1119,809,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,811,"","","","","","","","",1161,811,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,812,"","","","","","","","",1162,812,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,814,"","","","","","","","",1164,814,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,815,"","","","","","","","",1165,815,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,817,"","","","","","","","",1167,817,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,818,"","","","","","","","",1168,818,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,820,"","","","","","","","",1170,820,"","","",-4.1787363149035963,3.2121751024936076,-0.49854206127662515,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,821,"","","","","","","","",1171,821,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,823,"","","","","","","","",1173,823,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,824,"","","","","","","","",1174,824,"","","",-1.1899788361365269,6.8687272391081944,-0.96627214710395715,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,826,"","","","","","","","",1176,826,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,827,"","","","","","","","",1177,827,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,829,"","","","","","","","",1179,829,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,830,"","","","","","","","",1180,830,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,832,"","","","","","","","",1182,832,"","","",2.8851776884817073,9.6801683130035752,4.0927675804479264,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,833,"","","","","","","","",1183,833,"","","",1.7745788895862535,9.7387415848228791,2.6794431191471642,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,835,"","","","","","","","",1185,835,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,836,"","","","","","","","",1186,836,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,838,"","","","","","","","",1188,838,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,839,"","","","","","","","",1189,839,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,841,"","","","","","","","",1201,841,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,842,"","","","","","","","",1202,842,"","","",-2.9316827253387991,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,844,"","","","","","","","",1204,844,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,845,"","","","","","","","",1205,845,"","","",2.0036715439903601,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,847,"","","","","","","","",1207,847,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,848,"","","","","","","","",1208,848,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,850,"","","","","","","","",1210,850,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,851,"","","","","","","","",1211,851,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,853,"","","","","","","","",1213,853,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,854,"","","","","","","","",1214,854,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,856,"","","","","","","","",1216,856,"","","",18.093983464075098,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,857,"","","","","","","","",1217,857,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,859,"","","","","","","","",1219,859,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,860,"","","","","","","","",1220,860,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,863,"","","","","","","","",1233,863,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,864,"","","","","","","","",1234,864,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,866,"","","","","","","","",1236,866,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,867,"","","","","","","","",1237,867,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,869,"","","","","","","","",1239,869,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,870,"","","","","","","","",1240,870,"","","",11.17058373690706,10.087865502630599,14.516008300764202,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,872,"","","","","","","","",1242,872,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,873,"","","","","","","","",1243,873,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,875,"","","","","","","","",1245,875,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,876,"","","","","","","","",1246,876,"","","",17.550925030376664,16.562045379100297,26.61613550079074,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,878,"","","","","","","","",1248,878,"","","",16.011309062778743,22.835974004980908,20.746202855259764,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,879,"","","","","","","","",1249,879,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,881,"","","","","","","","",1251,881,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,882,"","","","","","","","",1252,882,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,884,"","","","","","","","",1254,884,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,885,"","","","","","","","",1255,885,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,887,"","","","","","","","",1257,887,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,888,"","","","","","","","",1258,888,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,890,"","","","","","","","",1260,890,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,891,"","","","","","","","",1261,891,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,893,"","","","","","","","",1263,893,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,894,"","","","","","","","",1264,894,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,896,"","","","","","","","",1266,896,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,897,"","","","","","","","",1267,897,"","","",9.3099151075364812,13.138837290241668,24.031952011710203,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,899,"","","","","","","","",1269,899,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,900,"","","","","","","","",1270,900,"","","",9.6123148179642754,8.0661855571276853,18.939001732371963,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,902,"","","","","","","","",1272,902,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,903,"","","","","","","","",1273,903,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,905,"","","","","","","","",1275,905,"","","",8.6166487941261334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,906,"","","","","","","","",1276,906,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,908,"","","","","","","","",1278,908,"","","",7.8222958320255893,23.907986058125566,32.266110373991637,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,909,"","","","","","","","",1279,909,"","","",8.6010435955330298,24.544407060564943,36.180751379060304,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
["Missed crisis and false alarm probabilities",null,"Above max","Below min","False positive rate","Missed crisis rate",null,null,null,null,null,null,null,null,null,null,"False alarm","Missed crisis"]
["MT index",{"$f":"ROUND(VLOOKUP(\"SIG-MT\",SignalsTable,10,FALSE),3)","v":{"$error":"#N/A"}},{"$f":"B4538>MAX(B4541:B4640)","v":{"$error":"#N/A"}},{"$f":"B4538<MIN(B4541:B4640)","v":{"$error":"#N/A"}},{"$f":"_xlfn.SWITCH(C4538,0,D4538,1,NOT(AND(C4538,D4538)),VLOOKUP(B4538,$G$4541:$L$5314,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"_xlfn.SWITCH(C4538,1,D4538,0,NOT(AND(C4538,D4538)),VLOOKUP(B4538,$G$4541:$L$5314,6,FALSE))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LSP",{"$f":"ROUND(VLOOKUP(\"SIG-NT\",SignalsTable,10,FALSE),3)","v":{"$error":"#N/A"}},{"$f":"TEXT(O4538,\"0.000\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(P4538,$N$4541:$Q$5539,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(P4538,$N$4541:$Q$5539,4,FALSE)","v":{"$error":"#N/A"}}]
[null,"Cut","FP","TP","MC=1-TP",null,null,"Cutpoint","False positive","Missed crisis","Interp false positive","Interp missed crisis",null,null,"LSP","False alarms","Missed crises"]
[{"$f":"ROUND(B4541,3)","v":0.81599999999999995},0.81615284909112695,0,0,{"$f":"1-D4541","v":1},null,0.81599999999999995,{"$f":"VLOOKUP(G4541,$A$4541:$E$4640,2,FALSE)","v":0.81615284909112695},{"$f":"VLOOKUP(G4541,$A$4541:$E$4640,3,FALSE)","v":0},{"$f":"VLOOKUP(G4541,$A$4541:$E$4640,5,FALSE)","v":1},{"$f":"I4541","v":0},{"$f":"J4541","v":1},null,{"$f":"TEXT(O4541,\"0.000\")","v":"0.000"},0]
[0.76200000000000001,0.76198524630095699,0,0.18181818181818199,0.81818181818181801,null,{"$f":"ROUND(G4542-0.001,3)","v":0.81399999999999995},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4543,K4542)","v":0},1,null,"0.002",{"$f":"O4542+0.001","v":2E-3},0.97700348432055795,0]
[0.71399999999999997,0.71441011433917001,1.13636363636364E-2,0.18181818181818199,0.81818181818181801,null,0.81299999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.003",3.0000000000000001E-3,0.96445993031358901,0]
[0.61799999999999999,0.61814199049897101,3.4090909090909102E-2,0.18181818181818199,0.81818181818181801,null,0.81100000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.005",5.0000000000000001E-3,0.91916376306620196,0]
[0.51800000000000002,0.51826440625574799,3.4090909090909102E-2,0.27272727272727298,0.72727272727272707,null,0.81,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.006",6.0000000000000001E-3,0.88292682926829302,0]
[0.49,0.49004149616859899,3.4090909090909102E-2,0.45454545454545497,0.54545454545454497,null,0.80800000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.008",8.0000000000000002E-3,0.83135888501742194,0]
[0.45600000000000002,0.45633030817029802,4.5454545454545497E-2,0.45454545454545497,0.54545454545454497,null,0.80700000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.009",9.0000000000000011E-3,0.80557491289198602,0]
[0.45100000000000001,0.45141394320753098,6.8181818181818205E-2,0.45454545454545497,0.54545454545454497,null,0.80500000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.011",1.1000000000000003E-2,0.75261324041811895,0]
[0.439,0.43918994053605398,7.9545454545454503E-2,0.45454545454545497,0.54545454545454497,null,0.80400000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.012",1.2000000000000004E-2,0.73170731707317105,0]
[0.39600000000000002,0.39559936530307099,9.0909090909090898E-2,0.54545454545454497,0.45454545454545503,null,0.80200000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.014",1.4000000000000005E-2,0.69547038327526101,0]
[0.39500000000000002,0.39457192906816002,0.102272727272727,0.54545454545454497,0.45454545454545503,null,0.80100000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.015",1.5000000000000006E-2,0.68013937282229997,0]
[0.38300000000000001,0.38310032348106099,0.11363636363636399,0.72727272727272696,0.27272727272727304,null,0.79800000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.018",1.8000000000000009E-2,0.64181184668989499,1.3698630136986399E-2]
[0.38200000000000001,0.38176232364979301,0.125,0.72727272727272696,0.27272727272727304,null,0.79700000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.019",1.900000000000001E-2,0.62787456445992995,1.3698630136986399E-2]
[0.38,0.380258658081773,0.14772727272727301,0.72727272727272696,0.27272727272727304,null,0.79500000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.021",2.1000000000000012E-2,0.60696864111498305,1.3698630136986399E-2]
[0.379,0.37887334303921599,0.15909090909090901,0.72727272727272696,0.27272727272727304,null,0.79400000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.022",2.2000000000000013E-2,0.59233449477351896,1.3698630136986399E-2]
[0.36099999999999999,0.36121501848251097,0.18181818181818199,0.72727272727272696,0.27272727272727304,null,0.79200000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.024",2.4000000000000014E-2,0.57839721254355403,1.3698630136986399E-2]
[0.36,0.35950483682988699,0.19318181818181801,0.72727272727272696,0.27272727272727304,null,0.79100000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.025",2.5000000000000015E-2,0.57003484320557496,1.3698630136986399E-2]
[0.34799999999999998,0.34751768681298301,0.21590909090909099,0.72727272727272696,0.27272727272727304,null,0.78900000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.027",2.7000000000000017E-2,0.549825783972125,1.3698630136986399E-2]
[0.34399999999999997,0.34358064499712399,0.21590909090909099,0.81818181818181801,0.18181818181818199,null,0.78800000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.028",2.8000000000000018E-2,0.54494773519163797,1.3698630136986399E-2]
[0.32500000000000001,0.32463798476452299,0.23863636363636401,0.81818181818181801,0.18181818181818199,null,0.78600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.030",3.000000000000002E-2,0.52961672473867605,2.7397260273972601E-2]
[0.32100000000000001,0.32112240295643402,0.25,0.81818181818181801,0.18181818181818199,null,0.78500000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.031",3.1000000000000021E-2,0.52195121951219503,2.7397260273972601E-2]
[0.30299999999999999,0.30278239828431303,0.27272727272727298,0.81818181818181801,0.18181818181818199,null,0.78300000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.033",3.3000000000000022E-2,0.505226480836237,2.7397260273972601E-2]
[0.3,0.300443633302452,0.28409090909090901,0.81818181818181801,0.18181818181818199,null,0.78200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.034",3.4000000000000023E-2,0.49895470383275298,3.42465753424658E-2]
[0.29699999999999999,0.296969631605632,0.30681818181818199,0.81818181818181801,0.18181818181818199,null,0.78,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.036",3.6000000000000025E-2,0.482229965156794,3.42465753424658E-2]
[0.29199999999999998,0.292176966136176,0.31818181818181801,0.81818181818181801,0.18181818181818199,null,0.77900000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.037",3.7000000000000026E-2,0.47526132404181198,4.1095890410958999E-2]
[0.28699999999999998,0.28713058569251698,0.34090909090909099,0.81818181818181801,0.18181818181818199,null,0.77700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.039",3.9000000000000028E-2,0.46689895470383302,4.1095890410958999E-2]
[0.27700000000000002,0.27737243847700699,0.35227272727272702,0.81818181818181801,0.18181818181818199,null,0.77600000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.040",4.0000000000000029E-2,0.46271777003484299,4.1095890410958999E-2]
[0.27500000000000002,0.27457470148650698,0.375,0.81818181818181801,0.18181818181818199,null,0.77400000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.042",4.200000000000003E-2,0.45087108013937299,4.1095890410958999E-2]
[0.27400000000000002,0.27412965423881502,0.38636363636363602,0.81818181818181801,0.18181818181818199,null,0.77300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.043",4.3000000000000031E-2,0.44599303135888502,4.1095890410958999E-2]
[0.26500000000000001,0.26478407355303302,0.40909090909090901,0.81818181818181801,0.18181818181818199,null,0.77100000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.045",4.5000000000000033E-2,0.43414634146341502,4.7945205479451997E-2]
[0.25900000000000001,0.25865858640384398,0.42045454545454503,0.81818181818181801,0.18181818181818199,null,0.77,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.046",4.6000000000000034E-2,0.426480836236934,5.4794520547945202E-2]
[0.245,0.24459614740767099,0.43181818181818199,0.90909090909090895,9.090909090909105E-2,null,0.76800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.048",4.8000000000000036E-2,0.41324041811846701,6.1643835616438401E-2]
[0.23699999999999999,0.23676934743887801,0.44318181818181801,0.90909090909090895,9.090909090909105E-2,null,0.76700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.049",4.9000000000000037E-2,0.40905923344947698,6.1643835616438401E-2]
[0.23100000000000001,0.231498082661975,0.46590909090909099,0.90909090909090895,9.090909090909105E-2,null,0.76500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.051",5.1000000000000038E-2,0.40069686411149802,6.84931506849316E-2]
[0.23100000000000001,0.23145132808785701,0.47727272727272702,0.90909090909090895,9.090909090909105E-2,null,0.76400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,1,null,"0.052",5.2000000000000039E-2,0.39442508710801399,6.84931506849316E-2]
[0.214,0.21447342712174799,0.5,0.90909090909090895,9.090909090909105E-2,null,0.76200000000000001,0.76198524630095699,0,0.81818181818181801,0,0.81818181818181801,null,"0.054",5.4000000000000041E-2,0.38048780487804901,7.5342465753424598E-2]
[0.214,0.21418917261884399,0.51136363636363602,0.90909090909090895,9.090909090909105E-2,null,0.76100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.055",5.5000000000000042E-2,0.37700348432055703,7.5342465753424598E-2]
[0.20100000000000001,0.200651430681687,0.53409090909090895,0.90909090909090895,9.090909090909105E-2,null,0.75900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.057",5.7000000000000044E-2,0.36655052264808402,8.2191780821917804E-2]
[0.2,0.20012824324593601,0.54545454545454497,0.90909090909090895,9.090909090909105E-2,null,0.75800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.058",5.8000000000000045E-2,0.36376306620209098,8.2191780821917804E-2]
[0.19600000000000001,0.19605728132070299,0.56818181818181801,0.90909090909090895,9.090909090909105E-2,null,0.75600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.060",6.0000000000000046E-2,0.35749128919860601,8.2191780821917804E-2]
[0.193,0.193386040575277,0.57954545454545503,0.90909090909090895,9.090909090909105E-2,null,0.755,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.061",6.1000000000000047E-2,0.35261324041811898,8.2191780821917804E-2]
[0.17399999999999999,0.17444187441113801,0.60227272727272696,0.90909090909090895,9.090909090909105E-2,null,0.753,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.063",6.3000000000000042E-2,0.34634146341463401,8.2191780821917804E-2]
[0.16900000000000001,0.169175117450416,0.61363636363636398,0.90909090909090895,{"$f":"1-D4605","v":9.090909090909105E-2},null,0.752,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.064",6.4000000000000043E-2,0.34425087108013902,8.2191780821917804E-2]
[0.16600000000000001,0.166054007480083,0.625,1,0,null,{"$f":"ROUND(G4606-0.001,3)","v":0.75},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4607,K4606)","v":0},0.81818181818181801,null,"0.066",{"$f":"O4606+0.001","v":6.6000000000000045E-2},0.336585365853659,8.2191780821917804E-2]
[0.16400000000000001,0.16420021980579499,0.63636363636363602,1,0,null,0.749,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.067",6.7000000000000046E-2,0.33519163763066201,8.2191780821917804E-2]
[0.158,0.15777018503231599,0.65909090909090895,1,0,null,0.747,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.069",6.9000000000000047E-2,0.33101045296167297,9.5890410958904201E-2]
[0.156,0.15600882535364699,0.67045454545454497,1,0,null,0.746,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.070",7.0000000000000048E-2,0.326829268292683,9.5890410958904201E-2]
[0.155,0.15498425547112701,0.69318181818181801,1,0,null,0.74399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.072",7.200000000000005E-2,0.32055749128919903,0.102739726027397]
[0.152,0.151878977020829,0.70454545454545503,1,0,null,0.74299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.073",7.3000000000000051E-2,0.31637630662020899,0.102739726027397]
[0.14399999999999999,0.143769585164849,0.72727272727272696,1,0,null,0.74099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.075",7.5000000000000053E-2,0.30592334494773499,0.10958904109589]
[0.14199999999999999,0.14192983956714,0.73863636363636398,1,0,null,0.74,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.076",7.6000000000000054E-2,0.302439024390244,0.10958904109589]
[0.13300000000000001,0.13334771972801701,0.76136363636363602,1,0,null,0.73799999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.078",7.8000000000000055E-2,0.29198606271777,0.10958904109589]
[0.129,0.12859475656698899,0.77272727272727304,1,0,null,0.73699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.079",7.9000000000000056E-2,0.28989547038327501,0.10958904109589]
[0.126,0.12647598975677099,0.79545454545454497,1,0,null,0.73499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.081",8.1000000000000058E-2,0.28362369337979099,0.116438356164384]
[0.123,0.123303735782434,0.80681818181818199,1,0,null,0.73399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.082",8.2000000000000059E-2,0.27804878048780501,0.116438356164384]
[0.122,0.121547706006715,0.82954545454545503,1,0,null,0.73199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.084",8.4000000000000061E-2,0.27317073170731698,0.116438356164384]
[0.11899999999999999,0.118797800899702,0.84090909090909105,1,0,null,0.73099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.085",8.5000000000000062E-2,0.268989547038328,0.116438356164384]
[0.11700000000000001,0.117488895196211,0.86363636363636398,1,0,null,0.72899999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.087",8.7000000000000063E-2,0.26411149825784003,0.116438356164384]
[0.11600000000000001,0.116472709611178,0.875,1,0,null,0.72799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.088",8.8000000000000064E-2,0.26271777003484298,0.123287671232877]
[0.10199999999999999,0.10170098794783899,0.89772727272727304,1,0,null,0.72599999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.090",9.0000000000000066E-2,0.25574912891986101,0.123287671232877]
[9.7000000000000003E-2,9.7279230186326004E-2,0.90909090909090895,1,0,null,0.72499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.091",9.1000000000000067E-2,0.25505226480836202,0.123287671232877]
[8.1000000000000003E-2,8.1242909935678495E-2,0.94318181818181801,1,0,null,0.72199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.094",9.400000000000007E-2,0.24808362369338,0.13013698630136999]
[7.1999999999999995E-2,7.2300414692704096E-2,0.95454545454545503,1,0,null,0.72099999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.095",9.500000000000007E-2,0.24390243902438999,0.13698630136986301]
[6.2E-2,6.1870243372787501E-2,0.97727272727272696,1,0,null,0.71899999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.097",9.7000000000000072E-2,0.23972125435540101,0.14383561643835599]
[4.4999999999999998E-2,4.5267003162713003E-2,0.98863636363636398,1,0,null,0.71799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.098",9.8000000000000073E-2,0.236236933797909,0.14383561643835599]
[null,null,null,null,null,null,0.71599999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4641,K4640)","v":0},0.81818181818181801,null,"0.100",0.10000000000000007,0.229965156794425,0.150684931506849]
[null,null,null,null,null,null,0.71499999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0.81818181818181801,null,"0.101",0.10100000000000008,0.22787456445993001,0.15753424657534201]
[null,null,null,null,null,null,0.71299999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.103",0.10300000000000008,0.225087108013937,0.164383561643836]
[null,null,null,null,null,null,0.71199999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.104",0.10400000000000008,0.22229965156794401,0.164383561643836]
[null,null,null,null,null,null,0.71,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.106",0.10600000000000008,0.22020905923344899,0.17123287671232901]
[null,null,null,null,null,null,0.70899999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.107",0.10700000000000008,0.21602787456445999,0.17123287671232901]
[null,null,null,null,null,null,0.70699999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.109",0.10900000000000008,0.213240418118467,0.17123287671232901]
[null,null,null,null,null,null,0.70599999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.110",0.11000000000000008,0.21114982578397201,0.17123287671232901]
[null,null,null,null,null,null,0.70399999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.112",0.11200000000000009,0.20487804878048799,0.17123287671232901]
[null,null,null,null,null,null,0.70299999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.113",0.11300000000000009,0.201393728222997,0.17123287671232901]
[null,null,null,null,null,null,0.70099999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.13636363636364E-2,0.81818181818181801,null,"0.115",0.11500000000000009,0.20069686411149801,0.17808219178082199]
[null,null,null,null,null,null,0.7,0.69979534890983097,2.27272727272727E-2,0.81818181818181801,2.27272727272727E-2,0.81818181818181801,null,"0.116",0.11600000000000009,0.2,0.184931506849315]
[null,null,null,null,null,null,0.69799999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.118",0.11800000000000009,0.19512195121951201,0.19178082191780799]
[null,null,null,null,null,null,0.69699999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.119",0.11900000000000009,0.19303135888501699,0.19178082191780799]
[null,null,null,null,null,null,0.69499999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.121",0.12100000000000009,0.18745644599303099,0.21232876712328799]
[null,null,null,null,null,null,0.69399999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.122",0.12200000000000009,0.18675958188153299,0.21232876712328799]
[null,null,null,null,null,null,0.69199999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.124",0.1240000000000001,0.185365853658537,0.219178082191781]
[null,null,null,null,null,null,0.69099999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.125",0.12500000000000008,0.18327526132404201,0.22602739726027399]
[null,null,null,null,null,null,0.68899999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.127",0.12700000000000009,0.179094076655052,0.232876712328767]
[null,null,null,null,null,null,0.68799999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.128",0.12800000000000009,0.17770034843205601,0.23972602739726001]
[null,null,null,null,null,null,{"$f":"ROUND(G4670-0.001,3)","v":0.68600000000000005},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.130",{"$f":"O4670+0.001","v":0.13000000000000009},0.17560975609756099,0.23972602739726001]
[null,null,null,null,null,null,0.68500000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.131",0.13100000000000009,0.174216027874564,0.25342465753424698]
[null,null,null,null,null,null,0.68300000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.133",0.13300000000000009,0.17282229965156801,0.26027397260273999]
[null,null,null,null,null,null,0.68200000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.134",0.13400000000000009,0.17073170731707299,0.26027397260273999]
[null,null,null,null,null,null,0.68,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.136",0.13600000000000009,0.16724738675958201,0.267123287671233]
[null,null,null,null,null,null,0.67900000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.137",0.13700000000000009,0.16445993031358899,0.27397260273972601]
[null,null,null,null,null,null,0.67700000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.139",0.1390000000000001,0.162369337979094,0.28082191780821902]
[null,null,null,null,null,null,0.67600000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.140",0.1400000000000001,0.16097560975609801,0.28082191780821902]
[null,null,null,null,null,null,0.67400000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.142",0.1420000000000001,0.15958188153310099,0.29452054794520499]
[null,null,null,null,null,null,0.67300000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.143",0.1430000000000001,0.15888501742160299,0.29452054794520499]
[null,null,null,null,null,null,0.67100000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.145",0.1450000000000001,0.157491289198606,0.29452054794520499]
[null,null,null,null,null,null,0.67,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.146",0.1460000000000001,0.156794425087108,0.301369863013699]
[null,null,null,null,null,null,0.66800000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.148",0.1480000000000001,0.15609756097561001,0.30821917808219201]
[null,null,null,null,null,null,0.66700000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.149",0.1490000000000001,0.15470383275261301,0.30821917808219201]
[null,null,null,null,null,null,0.66500000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.151",0.15100000000000011,0.152613240418118,0.32191780821917798]
[null,null,null,null,null,null,0.66400000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.152",0.15200000000000011,0.15191637630662,0.32191780821917798]
[null,null,null,null,null,null,0.66200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.154",0.15400000000000011,0.14912891986062701,0.32191780821917798]
[null,null,null,null,null,null,0.66100000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.155",0.15500000000000011,0.147038327526132,0.32191780821917798]
[null,null,null,null,null,null,0.65900000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.157",0.15700000000000011,0.14216027874564499,0.335616438356164]
[null,null,null,null,null,null,0.65800000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.158",0.15800000000000011,0.14216027874564499,0.335616438356164]
[null,null,null,null,null,null,0.65600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.160",0.16000000000000011,0.14006968641115,0.34246575342465801]
[null,null,null,null,null,null,0.65500000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.161",0.16100000000000012,0.139372822299652,0.34246575342465801]
[null,null,null,null,null,null,0.65300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.163",0.16300000000000012,0.135191637630662,0.34931506849315103]
[null,null,null,null,null,null,0.65200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4705,K4704)","v":2.27272727272727E-2},0.81818181818181801,null,"0.164",0.16400000000000012,0.133797909407666,0.35616438356164398]
[null,null,null,null,null,null,0.64900000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.167",0.16700000000000012,0.128919860627178,0.36986301369863001]
[null,null,null,null,null,null,0.64800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.168",0.16800000000000012,0.12682926829268301,0.36986301369863001]
[null,null,null,null,null,null,0.64600000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.170",0.17000000000000012,0.12473867595818799,0.37671232876712302]
[null,null,null,null,null,null,0.64500000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.171",0.17100000000000012,0.12404181184669,0.37671232876712302]
[null,null,null,null,null,null,0.64300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.173",0.17300000000000013,0.121254355400697,0.38356164383561597]
[null,null,null,null,null,null,0.64200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.174",0.17400000000000013,0.1198606271777,0.397260273972603]
[null,null,null,null,null,null,0.64,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.176",0.17600000000000013,0.118466898954704,0.40410958904109601]
[null,null,null,null,null,null,0.63900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.177",0.17700000000000013,0.117073170731707,0.41780821917808197]
[null,null,null,null,null,null,0.63700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.179",0.17900000000000013,0.115679442508711,0.431506849315068]
[null,null,null,null,null,null,0.63600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.180",0.18000000000000013,0.11358885017421599,0.431506849315068]
[null,null,null,null,null,null,0.63400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.182",0.18200000000000013,0.111498257839721,0.45205479452054798]
[null,null,null,null,null,null,0.63300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.183",0.18300000000000013,0.111498257839721,0.47260273972602701]
[null,null,null,null,null,null,0.63100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.185",0.18500000000000014,0.108710801393728,0.47945205479452102]
[null,null,null,null,null,null,0.63,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.186",0.18600000000000014,0.108710801393728,0.47945205479452102]
[null,null,null,null,null,null,0.628,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.188",0.18800000000000014,0.10522648083623699,0.47945205479452102]
[null,null,null,null,null,null,0.627,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.189",0.18900000000000014,0.103135888501742,0.47945205479452102]
[null,null,null,null,null,null,0.625,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.191",0.19100000000000014,9.8954703832752594E-2,0.49315068493150699]
[null,null,null,null,null,null,0.624,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.192",0.19200000000000014,9.6167247386759594E-2,0.5]
[null,null,null,null,null,null,{"$f":"ROUND(G4734-0.001,3)","v":0.622},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.194",{"$f":"O4734+0.001","v":0.19400000000000014},9.2682926829268306E-2,0.5]
[null,null,null,null,null,null,0.621,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.195",0.19500000000000015,9.2682926829268306E-2,0.5]
[null,null,null,null,null,null,0.61899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.27272727272727E-2,0.81818181818181801,null,"0.197",0.19700000000000015,9.1986062717770004E-2,0.5]
[null,null,null,null,null,null,0.61799999999999999,0.61814199049897101,3.4090909090909102E-2,0.81818181818181801,3.4090909090909102E-2,0.81818181818181801,null,"0.198",0.19800000000000015,8.9895470383275305E-2,0.5]
[null,null,null,null,null,null,0.61599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.200",0.20000000000000015,8.7108013937282194E-2,0.5]
[null,null,null,null,null,null,0.61499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.201",0.20100000000000015,8.6411149825784003E-2,0.50684931506849296]
[null,null,null,null,null,null,0.61299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.203",0.20300000000000015,8.5714285714285701E-2,0.51369863013698602]
[null,null,null,null,null,null,0.61199999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.204",0.20400000000000015,8.5714285714285701E-2,0.51369863013698602]
[null,null,null,null,null,null,0.61,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.206",0.20600000000000016,8.4320557491289194E-2,0.52054794520547998]
[null,null,null,null,null,null,0.60899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.207",0.20700000000000016,8.4320557491289194E-2,0.52054794520547998]
[null,null,null,null,null,null,0.60699999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.209",0.20900000000000016,8.2926829268292701E-2,0.52739726027397305]
[null,null,null,null,null,null,0.60599999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.210",0.21000000000000016,8.2926829268292701E-2,0.534246575342466]
[null,null,null,null,null,null,0.60399999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.212",0.21200000000000016,8.0836236933797906E-2,0.54109589041095896]
[null,null,null,null,null,null,0.60299999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.213",0.21300000000000016,8.0139372822299701E-2,0.54109589041095896]
[null,null,null,null,null,null,0.60099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.215",0.21500000000000016,7.8745644599303097E-2,0.54794520547945202]
[null,null,null,null,null,null,0.6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.216",0.21600000000000016,7.7351916376306604E-2,0.54794520547945202]
[null,null,null,null,null,null,0.59799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.218",0.21800000000000017,7.5958188153310097E-2,0.54794520547945202]
[null,null,null,null,null,null,0.59699999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.219",0.21900000000000017,7.5958188153310097E-2,0.54794520547945202]
[null,null,null,null,null,null,0.59499999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.221",0.22100000000000017,7.4564459930313604E-2,0.55479452054794498]
[null,null,null,null,null,null,0.59399999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.222",0.22200000000000017,7.2473867595818794E-2,0.55479452054794498]
[null,null,null,null,null,null,0.59199999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.224",0.22400000000000017,7.1777003484320603E-2,0.56164383561643805]
[null,null,null,null,null,null,0.59099999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.225",0.22500000000000017,7.0383275261323999E-2,0.56164383561643805]
[null,null,null,null,null,null,0.58899999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.227",0.22700000000000017,6.9686411149825794E-2,0.56164383561643805]
[null,null,null,null,null,null,0.58799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4769,K4768)","v":3.4090909090909102E-2},0.81818181818181801,null,"0.228",0.22800000000000017,6.8989547038327506E-2,0.56164383561643805]
[null,null,null,null,null,null,0.58599999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.230",0.23000000000000018,6.7595818815330999E-2,0.568493150684932]
[null,null,null,null,null,null,0.58499999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.231",0.23100000000000018,6.6898954703832794E-2,0.568493150684932]
[null,null,null,null,null,null,0.58299999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.233",0.23300000000000018,6.4808362369337999E-2,0.568493150684932]
[null,null,null,null,null,null,0.58199999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.234",0.23400000000000018,6.4111498257839697E-2,0.57534246575342496]
[null,null,null,null,null,null,0.57999999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.236",0.23600000000000018,6.3414634146341506E-2,0.58904109589041098]
[null,null,null,null,null,null,0.57899999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.237",0.23700000000000018,6.3414634146341506E-2,0.58904109589041098]
[null,null,null,null,null,null,0.57699999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.239",0.23900000000000018,6.2020905923344999E-2,0.58904109589041098]
[null,null,null,null,null,null,0.57599999999999996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.240",0.24000000000000019,6.0627177700348402E-2,0.58904109589041098]
[null,null,null,null,null,null,0.57299999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.243",0.24300000000000019,6.0627177700348402E-2,0.58904109589041098]
[null,null,null,null,null,null,0.57199999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.244",0.24400000000000019,5.9930313588850197E-2,0.58904109589041098]
[null,null,null,null,null,null,0.56999999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.246",0.24600000000000019,5.8536585365853697E-2,0.58904109589041098]
[null,null,null,null,null,null,0.56899999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.247",0.24700000000000019,5.8536585365853697E-2,0.58904109589041098]
[null,null,null,null,null,null,0.56699999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.249",0.24900000000000019,5.7839721254355402E-2,0.58904109589041098]
[null,null,null,null,null,null,0.56599999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.250",0.25000000000000017,5.7142857142857099E-2,0.58904109589041098]
[null,null,null,null,null,null,0.56399999999999995,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.252",0.25200000000000017,5.5052264808362401E-2,0.59589041095890405]
[null,null,null,null,null,null,0.56299999999999994,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.253",0.25300000000000017,5.4355400696864099E-2,0.59589041095890405]
[null,null,null,null,null,null,0.56100000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.255",0.25500000000000017,5.3658536585365901E-2,0.59589041095890405]
[null,null,null,null,null,null,0.56000000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.256",0.25600000000000017,5.0871080139372797E-2,0.602739726027397]
[null,null,null,null,null,null,{"$f":"ROUND(G4798-0.001,3)","v":0.55800000000000005},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.258",{"$f":"O4798+0.001","v":0.25800000000000017},5.0871080139372797E-2,0.602739726027397]
[null,null,null,null,null,null,0.55700000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.259",0.25900000000000017,5.0174216027874599E-2,0.60958904109588996]
[null,null,null,null,null,null,0.55500000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.261",0.26100000000000018,5.0174216027874599E-2,0.62328767123287698]
[null,null,null,null,null,null,0.55400000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.262",0.26200000000000018,5.0174216027874599E-2,0.62328767123287698]
[null,null,null,null,null,null,0.55200000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.264",0.26400000000000018,5.0174216027874599E-2,0.63013698630137005]
[null,null,null,null,null,null,0.55100000000000005,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.265",0.26500000000000018,4.9477351916376297E-2,0.64383561643835596]
[null,null,null,null,null,null,0.54900000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.267",0.26700000000000018,4.8780487804878099E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54800000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.268",0.26800000000000018,4.8083623693379797E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54600000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.270",0.27000000000000018,4.7386759581881502E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54500000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.271",0.27100000000000019,4.6689895470383297E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54300000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.273",0.27300000000000019,4.5993031358885002E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54200000000000004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.274",0.27400000000000019,4.5296167247386797E-2,0.65068493150684903]
[null,null,null,null,null,null,0.54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.276",0.27600000000000019,4.4599303135888502E-2,0.65753424657534199]
[null,null,null,null,null,null,0.53900000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.277",0.27700000000000019,4.4599303135888502E-2,0.65753424657534199]
[null,null,null,null,null,null,0.53700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.279",0.27900000000000019,4.4599303135888502E-2,0.65753424657534199]
[null,null,null,null,null,null,0.53600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.280",0.28000000000000019,4.4599303135888502E-2,0.65753424657534199]
[null,null,null,null,null,null,0.53400000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.282",0.28200000000000019,4.39024390243902E-2,0.66438356164383605]
[null,null,null,null,null,null,0.53300000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.283",0.2830000000000002,4.3205574912892002E-2,0.66438356164383605]
[null,null,null,null,null,null,0.53100000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.285",0.2850000000000002,4.3205574912892002E-2,0.66438356164383605]
[null,null,null,null,null,null,0.53,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.286",0.2860000000000002,4.25087108013937E-2,0.67123287671232901]
[null,null,null,null,null,null,0.52800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.288",0.2880000000000002,4.1811846689895502E-2,0.67808219178082196]
[null,null,null,null,null,null,0.52700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.289",0.2890000000000002,4.1811846689895502E-2,0.67808219178082196]
[null,null,null,null,null,null,0.52500000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.291",0.2910000000000002,4.1811846689895502E-2,0.69178082191780799]
[null,null,null,null,null,null,0.52400000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4833,K4832)","v":3.4090909090909102E-2},0.81818181818181801,null,"0.292",0.2920000000000002,4.0418118466899002E-2,0.69178082191780799]
[null,null,null,null,null,null,0.52200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.294",0.29400000000000021,3.9721254355400699E-2,0.69863013698630105]
[null,null,null,null,null,null,0.52100000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.295",0.29500000000000021,3.9721254355400699E-2,0.69863013698630105]
[null,null,null,null,null,null,0.51900000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.81818181818181801,null,"0.297",0.29700000000000021,3.9024390243902397E-2,0.69863013698630105]
[null,null,null,null,null,null,0.51800000000000002,0.51826440625574799,3.4090909090909102E-2,0.72727272727272707,3.4090909090909102E-2,0.72727272727272707,null,"0.298",0.29800000000000021,3.9024390243902397E-2,0.69863013698630105]
[null,null,null,null,null,null,0.51600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.300",0.30000000000000021,3.7630662020905897E-2,0.69863013698630105]
[null,null,null,null,null,null,0.51500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.301",0.30100000000000021,3.7630662020905897E-2,0.69863013698630105]
[null,null,null,null,null,null,0.51300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.303",0.30300000000000021,3.7630662020905897E-2,0.70547945205479501]
[null,null,null,null,null,null,0.51200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.304",0.30400000000000021,3.6933797909407699E-2,0.70547945205479501]
[null,null,null,null,null,null,0.51,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.306",0.30600000000000022,3.6236933797909397E-2,0.71232876712328796]
[null,null,null,null,null,null,0.50900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.307",0.30700000000000022,3.6236933797909397E-2,0.71232876712328796]
[null,null,null,null,null,null,0.50700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.309",0.30900000000000022,3.5540069686411199E-2,0.71917808219178103]
[null,null,null,null,null,null,0.50600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.310",0.31000000000000022,3.4843205574912897E-2,0.71917808219178103]
[null,null,null,null,null,null,0.504,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.312",0.31200000000000022,3.3449477351916397E-2,0.71917808219178103]
[null,null,null,null,null,null,0.503,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.313",0.31300000000000022,3.2752613240418102E-2,0.71917808219178103]
[null,null,null,null,null,null,0.5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.316",0.31600000000000023,3.2752613240418102E-2,0.71917808219178103]
[null,null,null,null,null,null,0.499,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.317",0.31700000000000023,3.2752613240418102E-2,0.71917808219178103]
[null,null,null,null,null,null,0.497,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.319",0.31900000000000023,3.2752613240418102E-2,0.72602739726027399]
[null,null,null,null,null,null,0.496,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.320",0.32000000000000023,3.2055749128919897E-2,0.72602739726027399]
[null,null,null,null,null,null,{"$f":"ROUND(G4862-0.001,3)","v":0.49399999999999999},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.322",{"$f":"O4862+0.001","v":0.32200000000000023},3.2055749128919897E-2,0.72602739726027399]
[null,null,null,null,null,null,0.49299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.72727272727272707,null,"0.323",0.32300000000000023,3.2055749128919897E-2,0.72602739726027399]
[null,null,null,null,null,null,0.49099999999999999,0.49148647874783202,3.4090909090909102E-2,0.63636363636363602,3.4090909090909102E-2,0.63636363636363602,null,"0.325",0.32500000000000023,3.2055749128919897E-2,0.72602739726027399]
[null,null,null,null,null,null,0.49,0.49004149616859899,3.4090909090909102E-2,0.54545454545454497,3.4090909090909102E-2,0.54545454545454497,null,"0.326",0.32600000000000023,3.2055749128919897E-2,0.72602739726027399]
[null,null,null,null,null,null,0.48799999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.328",0.32800000000000024,3.2055749128919897E-2,0.73287671232876705]
[null,null,null,null,null,null,0.48699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.329",0.32900000000000024,3.2055749128919897E-2,0.73287671232876705]
[null,null,null,null,null,null,0.48499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.331",0.33100000000000024,3.2055749128919897E-2,0.73287671232876705]
[null,null,null,null,null,null,0.48399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.332",0.33200000000000024,3.06620209059233E-2,0.73287671232876705]
[null,null,null,null,null,null,0.48199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.334",0.33400000000000024,3.06620209059233E-2,0.73287671232876705]
[null,null,null,null,null,null,0.48099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.335",0.33500000000000024,3.06620209059233E-2,0.73287671232876705]
[null,null,null,null,null,null,0.47899999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.337",0.33700000000000024,3.06620209059233E-2,0.73287671232876705]
[null,null,null,null,null,null,0.47799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.338",0.33800000000000024,3.06620209059233E-2,0.73287671232876705]
[null,null,null,null,null,null,0.47599999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.340",0.34000000000000025,3.06620209059233E-2,0.73972602739726001]
[null,null,null,null,null,null,0.47499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.341",0.34100000000000025,3.06620209059233E-2,0.73972602739726001]
[null,null,null,null,null,null,0.47299999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.343",0.34300000000000025,2.9965156794425098E-2,0.73972602739726001]
[null,null,null,null,null,null,0.47199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.344",0.34400000000000025,2.9965156794425098E-2,0.73972602739726001]
[null,null,null,null,null,null,0.47,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.346",0.34600000000000025,2.92682926829268E-2,0.73972602739726001]
[null,null,null,null,null,null,0.46899999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.347",0.34700000000000025,2.92682926829268E-2,0.73972602739726001]
[null,null,null,null,null,null,0.46700000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.349",0.34900000000000025,2.92682926829268E-2,0.74657534246575297]
[null,null,null,null,null,null,0.46600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.350",0.35000000000000026,2.8571428571428598E-2,0.75342465753424703]
[null,null,null,null,null,null,0.46400000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.352",0.35200000000000026,2.78745644599303E-2,0.76027397260273999]
[null,null,null,null,null,null,0.46300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.353",0.35300000000000026,2.78745644599303E-2,0.76027397260273999]
[null,null,null,null,null,null,0.46100000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.355",0.35500000000000026,2.78745644599303E-2,0.76027397260273999]
[null,null,null,null,null,null,0.46,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I4897,K4896)","v":3.4090909090909102E-2},0.54545454545454497,null,"0.356",0.35600000000000026,2.78745644599303E-2,0.76027397260273999]
[null,null,null,null,null,null,0.45800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.358",0.35800000000000026,2.7177700348432102E-2,0.76712328767123295]
[null,null,null,null,null,null,0.45700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4090909090909102E-2,0.54545454545454497,null,"0.359",0.35900000000000026,2.64808362369338E-2,0.76712328767123295]
[null,null,null,null,null,null,0.45500000000000002,0.45484125062181802,5.6818181818181802E-2,0.54545454545454497,5.6818181818181802E-2,0.54545454545454497,null,"0.361",0.36100000000000027,2.5783972125435501E-2,0.77397260273972601]
[null,null,null,null,null,null,0.45400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.6818181818181802E-2,0.54545454545454497,null,"0.362",0.36200000000000027,2.5783972125435501E-2,0.77397260273972601]
[null,null,null,null,null,null,0.45200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.6818181818181802E-2,0.54545454545454497,null,"0.364",0.36400000000000027,2.3693379790940799E-2,0.78082191780821897]
[null,null,null,null,null,null,0.45100000000000001,0.45141394320753098,6.8181818181818205E-2,0.54545454545454497,6.8181818181818205E-2,0.54545454545454497,null,"0.365",0.36500000000000027,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.44900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.367",0.36700000000000027,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.44800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.368",0.36800000000000027,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.44600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.370",0.37000000000000027,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.44500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.371",0.37100000000000027,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.443,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.373",0.37300000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.442,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.374",0.37400000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.44,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.8181818181818205E-2,0.54545454545454497,null,"0.376",0.37600000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.439,0.43918994053605398,7.9545454545454503E-2,0.54545454545454497,7.9545454545454503E-2,0.54545454545454497,null,"0.377",0.37700000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.437,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.379",0.37900000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.436,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.380",0.38000000000000028,2.2996515679442501E-2,0.78082191780821897]
[null,null,null,null,null,null,0.434,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.382",0.38200000000000028,2.2996515679442501E-2,0.79452054794520599]
[null,null,null,null,null,null,0.433,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.383",0.38300000000000028,2.2996515679442501E-2,0.79452054794520599]
[null,null,null,null,null,null,0.43099999999999999,{"$f":"VLOOKUP(G4926,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G4926,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G4926,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},7.9545454545454503E-2,0.54545454545454497,null,{"$f":"TEXT(O4926,\"0.000\")","v":"0.385"},0.38500000000000029,2.2299651567944299E-2,0.79452054794520599]
[null,null,null,null,null,null,{"$f":"ROUND(G4926-0.001,3)","v":0.43},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.386",{"$f":"O4926+0.001","v":0.38600000000000029},2.2299651567944299E-2,0.79452054794520599]
[null,null,null,null,null,null,0.42699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.389",0.38900000000000029,2.1602787456446001E-2,0.79452054794520599]
[null,null,null,null,null,null,0.42599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.390",0.39000000000000029,2.1602787456446001E-2,0.80136986301369895]
[null,null,null,null,null,null,0.42399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.392",0.39200000000000029,2.1602787456446001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.42299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.393",0.39300000000000029,2.1602787456446001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.42099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.395",0.3950000000000003,2.1602787456446001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.42,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.396",0.3960000000000003,2.1602787456446001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.9545454545454503E-2,0.54545454545454497,null,"0.398",0.3980000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41699999999999998,0.41697556805101099,9.0909090909090898E-2,0.54545454545454497,9.0909090909090898E-2,0.54545454545454497,null,"0.399",0.3990000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.401",0.4010000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41399999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.402",0.4020000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41199999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.404",0.4040000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.41099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.405",0.4050000000000003,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40899999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.407",0.40700000000000031,2.0905923344947699E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40799999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.408",0.40800000000000031,2.0209059233449501E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40600000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.410",0.41000000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40500000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.411",0.41100000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.413",0.41300000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.40200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.414",0.41400000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.416",0.41600000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39900000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.417",0.41700000000000031,1.9512195121951199E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.0909090909090898E-2,0.54545454545454497,null,"0.419",0.41900000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39600000000000002,0.39559936530307099,9.0909090909090898E-2,0.45454545454545503,{"$f":"IFERROR(I4961,K4960)","v":9.0909090909090898E-2},0.45454545454545503,null,"0.420",0.42000000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39400000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.45454545454545503,null,"0.422",0.42200000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.45454545454545503,null,"0.423",0.42300000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39100000000000001,0.39110978106976901,0.102272727272727,0.36363636363636398,0.102272727272727,0.36363636363636398,null,"0.425",0.42500000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.39,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.36363636363636398,null,"0.426",0.42600000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.38800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.27272727272727304,null,"0.428",0.42800000000000032,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.38700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.27272727272727304,null,"0.429",0.42900000000000033,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.38500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.27272727272727304,null,"0.431",0.43100000000000033,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.38400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.102272727272727,0.27272727272727304,null,"0.432",0.43200000000000033,1.8815331010453001E-2,0.80821917808219201]
[null,null,null,null,null,null,0.38200000000000001,0.38176232364979301,0.125,0.27272727272727304,0.125,0.27272727272727304,null,"0.434",0.43400000000000033,1.8815331010453001E-2,0.81506849315068497]
[null,null,null,null,null,null,0.38100000000000001,0.38126879577418199,0.13636363636363599,0.27272727272727304,0.13636363636363599,0.27272727272727304,null,"0.435",0.43500000000000033,1.8815331010453001E-2,0.81506849315068497]
[null,null,null,null,null,null,0.379,0.37887334303921599,0.15909090909090901,0.27272727272727304,0.15909090909090901,0.27272727272727304,null,"0.437",0.43700000000000033,1.8815331010453001E-2,0.81506849315068497]
[null,null,null,null,null,null,0.378,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.438",0.43800000000000033,1.8815331010453001E-2,0.81506849315068497]
[null,null,null,null,null,null,0.376,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.440",0.44000000000000034,1.8815331010453001E-2,0.82191780821917804]
[null,null,null,null,null,null,0.375,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.441",0.44100000000000034,1.8815331010453001E-2,0.82191780821917804]
[null,null,null,null,null,null,0.373,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.443",0.44300000000000034,1.8118466898954699E-2,0.82191780821917804]
[null,null,null,null,null,null,0.372,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.444",0.44400000000000034,1.8118466898954699E-2,0.82191780821917804]
[null,null,null,null,null,null,0.37,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.446",0.44600000000000034,1.74216027874564E-2,0.82191780821917804]
[null,null,null,null,null,null,0.36899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.15909090909090901,0.27272727272727304,null,"0.447",0.44700000000000034,1.6724738675958199E-2,0.82191780821917804]
[null,null,null,null,null,null,0.36699999999999999,{"$f":"VLOOKUP(G4990,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G4990,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G4990,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},0.15909090909090901,0.27272727272727304,null,{"$f":"TEXT(O4990,\"0.000\")","v":"0.449"},0.44900000000000034,1.6724738675958199E-2,0.82191780821917804]
[null,null,null,null,null,null,{"$f":"ROUND(G4990-0.001,3)","v":0.36599999999999999},0.36585648051302899,0.170454545454545,0.27272727272727304,0.170454545454545,0.27272727272727304,null,"0.450",{"$f":"O4990+0.001","v":0.45000000000000034},1.6724738675958199E-2,0.82191780821917804]
[null,null,null,null,null,null,0.36399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.170454545454545,0.27272727272727304,null,"0.452",0.45200000000000035,1.6724738675958199E-2,0.82191780821917804]
[null,null,null,null,null,null,0.36299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.170454545454545,0.27272727272727304,null,"0.453",0.45300000000000035,1.6724738675958199E-2,0.82191780821917804]
[null,null,null,null,null,null,0.36099999999999999,0.36121501848251097,0.18181818181818199,0.27272727272727304,0.18181818181818199,0.27272727272727304,null,"0.455",0.45500000000000035,1.60278745644599E-2,0.82876712328767099]
[null,null,null,null,null,null,0.36,0.35950483682988699,0.19318181818181801,0.27272727272727304,0.19318181818181801,0.27272727272727304,null,"0.456",0.45600000000000035,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35799999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.458",0.45800000000000035,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35699999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.459",0.45900000000000035,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.461",0.46100000000000035,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35399999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.462",0.46200000000000035,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.465",0.46500000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.35,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.204545454545455,0.27272727272727304,null,"0.466",0.46600000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34799999999999998,0.34751768681298301,0.21590909090909099,0.27272727272727304,0.21590909090909099,0.27272727272727304,null,"0.468",0.46800000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34699999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.27272727272727304,null,"0.469",0.46900000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34499999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.27272727272727304,null,"0.471",0.47100000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34399999999999997,0.34358064499712399,0.21590909090909099,0.18181818181818199,0.21590909090909099,0.18181818181818199,null,"0.472",0.47200000000000036,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34200000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.474",0.47400000000000037,1.53310104529617E-2,0.82876712328767099]
[null,null,null,null,null,null,0.34100000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.475",0.47500000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33900000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.477",0.47700000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.478",0.47800000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33600000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.480",0.48000000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33500000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.481",0.48100000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.483",0.48300000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I5025,K5024)","v":0.21590909090909099},0.18181818181818199,null,"0.484",0.48400000000000037,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.486",0.48600000000000038,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.32900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.21590909090909099,0.18181818181818199,null,"0.487",0.48700000000000038,1.53310104529617E-2,0.83561643835616395]
[null,null,null,null,null,null,0.32700000000000001,0.32702515788964098,0.22727272727272699,0.18181818181818199,0.22727272727272699,0.18181818181818199,null,"0.489",0.48900000000000038,1.53310104529617E-2,0.84246575342465801]
[null,null,null,null,null,null,0.32600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.22727272727272699,0.18181818181818199,null,"0.490",0.49000000000000038,1.46341463414634E-2,0.84246575342465801]
[null,null,null,null,null,null,0.32400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.23863636363636401,0.18181818181818199,null,"0.492",0.49200000000000038,1.46341463414634E-2,0.84246575342465801]
[null,null,null,null,null,null,0.32300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.23863636363636401,0.18181818181818199,null,"0.493",0.49300000000000038,1.46341463414634E-2,0.84246575342465801]
[null,null,null,null,null,null,0.32100000000000001,0.32112240295643402,0.25,0.18181818181818199,0.25,0.18181818181818199,null,"0.495",0.49500000000000038,1.46341463414634E-2,0.84246575342465801]
[null,null,null,null,null,null,0.32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.25,0.18181818181818199,null,"0.496",0.49600000000000039,1.46341463414634E-2,0.84246575342465801]
[null,null,null,null,null,null,0.318,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.25,0.18181818181818199,null,"0.498",0.49800000000000039,1.39372822299652E-2,0.84246575342465801]
[null,null,null,null,null,null,0.317,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.25,0.18181818181818199,null,"0.499",0.49900000000000039,1.32404181184669E-2,0.84246575342465801]
[null,null,null,null,null,null,0.315,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.25,0.18181818181818199,null,"0.501",0.50100000000000033,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.314,0.31391720188496502,0.26136363636363602,0.18181818181818199,0.26136363636363602,0.18181818181818199,null,"0.502",0.50200000000000033,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.313,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.503",0.50300000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.312,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.504",0.50400000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.311,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.505",0.50500000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.31,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.506",0.50600000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.309,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.507",0.50700000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.308,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.508",0.50800000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.307,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.509",0.50900000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.30599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.510",0.51000000000000034,1.32404181184669E-2,0.85616438356164404]
[null,null,null,null,null,null,0.30499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.511",0.51100000000000034,1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,0.30399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.26136363636363602,0.18181818181818199,null,"0.512",0.51200000000000034,1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,0.30299999999999999,{"$f":"VLOOKUP(G5054,$A$4541:$E$4640,2,FALSE)","v":0.30278239828431303},{"$f":"VLOOKUP(G5054,$A$4541:$E$4640,3,FALSE)","v":0.27272727272727298},{"$f":"VLOOKUP(G5054,$A$4541:$E$4640,5,FALSE)","v":0.18181818181818199},0.27272727272727298,0.18181818181818199,null,{"$f":"TEXT(O5054,\"0.000\")","v":"0.513"},0.51300000000000034,1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,{"$f":"ROUND(G5054-0.001,3)","v":0.30199999999999999},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.27272727272727298,0.18181818181818199,null,"0.514",{"$f":"O5054+0.001","v":0.51400000000000035},1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,0.30099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.27272727272727298,0.18181818181818199,null,"0.515",0.51500000000000035,1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,0.3,0.300443633302452,0.28409090909090901,0.18181818181818199,0.28409090909090901,0.18181818181818199,null,"0.516",0.51600000000000035,1.32404181184669E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.28409090909090901,0.18181818181818199,null,"0.517",0.51700000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29799999999999999,0.298464481928715,0.29545454545454503,0.18181818181818199,0.29545454545454503,0.18181818181818199,null,"0.518",0.51800000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29699999999999999,0.296969631605632,0.30681818181818199,0.18181818181818199,0.30681818181818199,0.18181818181818199,null,"0.519",0.51900000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.30681818181818199,0.18181818181818199,null,"0.520",0.52000000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.30681818181818199,0.18181818181818199,null,"0.521",0.52100000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29399999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.30681818181818199,0.18181818181818199,null,"0.522",0.52200000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29299999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.30681818181818199,0.18181818181818199,null,"0.523",0.52300000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29199999999999998,0.292176966136176,0.31818181818181801,0.18181818181818199,0.31818181818181801,0.18181818181818199,null,"0.524",0.52400000000000035,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.29099999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.31818181818181801,0.18181818181818199,null,"0.525",0.52500000000000036,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.28999999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.31818181818181801,0.18181818181818199,null,"0.526",0.52600000000000036,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.28899999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.31818181818181801,0.18181818181818199,null,"0.527",0.52700000000000036,1.2543554006968599E-2,0.86301369863013699]
[null,null,null,null,null,null,0.28799999999999998,0.28780168369598902,0.32954545454545497,0.18181818181818199,0.32954545454545497,0.18181818181818199,null,"0.528",0.52800000000000036,1.18466898954704E-2,0.86986301369862995]
[null,null,null,null,null,null,0.28699999999999998,0.28713058569251698,0.34090909090909099,0.18181818181818199,0.34090909090909099,0.18181818181818199,null,"0.529",0.52900000000000036,1.18466898954704E-2,0.87671232876712302]
[null,null,null,null,null,null,0.28599999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.530",0.53000000000000036,1.1149825783972099E-2,0.87671232876712302]
[null,null,null,null,null,null,0.28499999999999998,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.531",0.53100000000000036,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.28399999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.532",0.53200000000000036,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.28299999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.533",0.53300000000000036,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.28199999999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.534",0.53400000000000036,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.28100000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.535",0.53500000000000036,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.28000000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.536",0.53600000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27900000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.537",0.53700000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.34090909090909099,0.18181818181818199,null,"0.538",0.53800000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27700000000000002,0.27737243847700699,0.35227272727272702,0.18181818181818199,0.35227272727272702,0.18181818181818199,null,"0.539",0.53900000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27600000000000002,0.27586179396647897,0.36363636363636398,0.18181818181818199,0.36363636363636398,0.18181818181818199,null,"0.540",0.54000000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27500000000000002,0.27457470148650698,0.375,0.18181818181818199,0.375,0.18181818181818199,null,"0.541",0.54100000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27400000000000002,0.27412965423881502,0.38636363636363602,0.18181818181818199,0.38636363636363602,0.18181818181818199,null,"0.542",0.54200000000000037,1.1149825783972099E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27300000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.543",0.54300000000000037,1.04529616724739E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27200000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.544",0.54400000000000037,1.04529616724739E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27100000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.545",0.54500000000000037,1.04529616724739E-2,0.89041095890411004]
[null,null,null,null,null,null,0.27,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.546",0.54600000000000037,1.04529616724739E-2,0.897260273972603]
[null,null,null,null,null,null,0.26900000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.547",0.54700000000000037,1.04529616724739E-2,0.897260273972603]
[null,null,null,null,null,null,0.26800000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I5089,K5088)","v":0.38636363636363602},0.18181818181818199,null,"0.548",0.54800000000000038,1.04529616724739E-2,0.897260273972603]
[null,null,null,null,null,null,0.26700000000000002,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.549",0.54900000000000038,1.04529616724739E-2,0.90410958904109595]
[null,null,null,null,null,null,0.26600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38636363636363602,0.18181818181818199,null,"0.550",0.55000000000000038,1.04529616724739E-2,0.90410958904109595]
[null,null,null,null,null,null,0.26500000000000001,0.26485762500844301,0.39772727272727298,0.18181818181818199,0.39772727272727298,0.18181818181818199,null,"0.551",0.55100000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.26400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.39772727272727298,0.18181818181818199,null,"0.552",0.55200000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.26300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.39772727272727298,0.18181818181818199,null,"0.553",0.55300000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.26200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.39772727272727298,0.18181818181818199,null,"0.554",0.55400000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.26100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.39772727272727298,0.18181818181818199,null,"0.555",0.55500000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.26,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.39772727272727298,0.18181818181818199,null,"0.556",0.55600000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.25900000000000001,0.25865858640384398,0.42045454545454503,0.18181818181818199,0.42045454545454503,0.18181818181818199,null,"0.557",0.55700000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.25800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,0.18181818181818199,null,"0.558",0.55800000000000038,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.25700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,0.18181818181818199,null,"0.559",0.55900000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.25600000000000001,0.25576956063796003,0.42045454545454503,9.090909090909105E-2,0.42045454545454503,9.090909090909105E-2,null,"0.560",0.56000000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.255,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.561",0.56100000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.254,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.562",0.56200000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.253,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.563",0.56300000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.252,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.564",0.56400000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.251,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.565",0.56500000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.566",0.56600000000000039,9.7560975609756097E-3,0.90410958904109595]
[null,null,null,null,null,null,0.249,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.567",0.56700000000000039,9.7560975609756097E-3,0.91095890410958902]
[null,null,null,null,null,null,0.248,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.568",0.56800000000000039,9.0592334494773493E-3,0.91095890410958902]
[null,null,null,null,null,null,0.247,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.569",0.56900000000000039,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.246,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.42045454545454503,9.090909090909105E-2,null,"0.570",0.5700000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.245,0.24459614740767099,0.43181818181818199,9.090909090909105E-2,0.43181818181818199,9.090909090909105E-2,null,"0.571",0.5710000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.24399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.572",0.5720000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.24299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.573",0.5730000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.24199999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.574",0.5740000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.24099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.575",0.5750000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.576",0.5760000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23899999999999999,{"$f":"VLOOKUP(G5118,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5118,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5118,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},0.43181818181818199,9.090909090909105E-2,null,{"$f":"TEXT(O5118,\"0.000\")","v":"0.577"},0.5770000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,{"$f":"ROUND(G5118-0.001,3)","v":0.23799999999999999},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.43181818181818199,9.090909090909105E-2,null,"0.578",{"$f":"O5118+0.001","v":0.5780000000000004},9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23699999999999999,0.23676934743887801,0.44318181818181801,9.090909090909105E-2,0.44318181818181801,9.090909090909105E-2,null,"0.579",0.5790000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.44318181818181801,9.090909090909105E-2,null,"0.580",0.5800000000000004,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23499999999999999,0.23479169079949,0.45454545454545497,9.090909090909105E-2,0.45454545454545497,9.090909090909105E-2,null,"0.581",0.58100000000000041,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.45454545454545497,9.090909090909105E-2,null,"0.582",0.58200000000000041,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.45454545454545497,9.090909090909105E-2,null,"0.583",0.58300000000000041,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.45454545454545497,9.090909090909105E-2,null,"0.584",0.58400000000000041,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23100000000000001,0.231498082661975,0.46590909090909099,9.090909090909105E-2,0.46590909090909099,9.090909090909105E-2,null,"0.585",0.58500000000000041,9.0592334494773493E-3,0.91780821917808197]
[null,null,null,null,null,null,0.23,0.23032663453360799,0.48863636363636398,9.090909090909105E-2,0.48863636363636398,9.090909090909105E-2,null,"0.586",0.58600000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.587",0.58700000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.588",0.58800000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.589",0.58900000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.590",0.59000000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.591",0.59100000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.224,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.592",0.59200000000000041,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.223,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.593",0.59300000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.222,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.594",0.59400000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.221,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.595",0.59500000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.596",0.59600000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.219,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.597",0.59700000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.218,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.598",0.59800000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.217,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.599",0.59900000000000042,9.0592334494773493E-3,0.92465753424657504]
[null,null,null,null,null,null,0.216,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.600",0.60000000000000042,8.3623693379790906E-3,0.92465753424657504]
[null,null,null,null,null,null,0.215,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.48863636363636398,9.090909090909105E-2,null,"0.601",0.60100000000000042,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.214,0.21447342712174799,0.5,9.090909090909105E-2,0.5,9.090909090909105E-2,null,"0.602",0.60200000000000042,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.21299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.5,9.090909090909105E-2,null,"0.603",0.60300000000000042,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.21199999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.5,9.090909090909105E-2,null,"0.604",0.60400000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.21099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.5,9.090909090909105E-2,null,"0.605",0.60500000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.21,0.21013122224610001,0.52272727272727304,9.090909090909105E-2,0.52272727272727304,9.090909090909105E-2,null,"0.606",0.60600000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.607",0.60700000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20799999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.608",0.60800000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.609",0.60900000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.610",0.61000000000000043,7.6655052264808397E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.611",0.61100000000000043,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20399999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I5153,K5152)","v":0.52272727272727304},9.090909090909105E-2,null,"0.612",0.61200000000000043,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.613",0.61300000000000043,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.52272727272727304,9.090909090909105E-2,null,"0.614",0.61400000000000043,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.20100000000000001,0.200651430681687,0.53409090909090895,9.090909090909105E-2,0.53409090909090895,9.090909090909105E-2,null,"0.615",0.61500000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.2,0.20012824324593601,0.54545454545454497,9.090909090909105E-2,0.54545454545454497,9.090909090909105E-2,null,"0.616",0.61600000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.54545454545454497,9.090909090909105E-2,null,"0.617",0.61700000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19800000000000001,0.19843471282952499,0.55681818181818199,9.090909090909105E-2,0.55681818181818199,9.090909090909105E-2,null,"0.618",0.61800000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.55681818181818199,9.090909090909105E-2,null,"0.619",0.61900000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19600000000000001,0.19605728132070299,0.56818181818181801,9.090909090909105E-2,0.56818181818181801,9.090909090909105E-2,null,"0.620",0.62000000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.56818181818181801,9.090909090909105E-2,null,"0.621",0.62100000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.56818181818181801,9.090909090909105E-2,null,"0.622",0.62200000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.193,0.193386040575277,0.57954545454545503,9.090909090909105E-2,0.57954545454545503,9.090909090909105E-2,null,"0.623",0.62300000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.192,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.624",0.62400000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.191,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.625",0.62500000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.626",0.62600000000000044,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.189,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.627",0.62700000000000045,6.9686411149825801E-3,0.92465753424657504]
[null,null,null,null,null,null,0.188,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.628",0.62800000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.187,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.629",0.62900000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.186,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.630",0.63000000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.185,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.631",0.63100000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.184,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.632",0.63200000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.183,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.633",0.63300000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.182,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.634",0.63400000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.18099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.635",0.63500000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.636",0.63600000000000045,6.9686411149825801E-3,0.931506849315068]
[null,null,null,null,null,null,0.17899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.637",0.63700000000000045,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17799999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.638",0.63800000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.639",0.63900000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.57954545454545503,9.090909090909105E-2,null,"0.640",0.64000000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17499999999999999,{"$f":"VLOOKUP(G5182,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5182,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5182,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},0.57954545454545503,9.090909090909105E-2,null,{"$f":"TEXT(O5182,\"0.000\")","v":"0.641"},0.64100000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,{"$f":"ROUND(G5182-0.001,3)","v":0.17399999999999999},0.17444187441113801,0.60227272727272696,9.090909090909105E-2,0.60227272727272696,9.090909090909105E-2,null,"0.642",{"$f":"O5182+0.001","v":0.64200000000000046},6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.60227272727272696,9.090909090909105E-2,null,"0.643",0.64300000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17199999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.60227272727272696,9.090909090909105E-2,null,"0.644",0.64400000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.60227272727272696,9.090909090909105E-2,null,"0.645",0.64500000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.60227272727272696,9.090909090909105E-2,null,"0.646",0.64600000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16900000000000001,0.169175117450416,0.61363636363636398,9.090909090909105E-2,0.61363636363636398,9.090909090909105E-2,null,"0.647",0.64700000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.61363636363636398,9.090909090909105E-2,null,"0.648",0.64800000000000046,6.9686411149825801E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16700000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.61363636363636398,9.090909090909105E-2,null,"0.649",0.64900000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16600000000000001,0.16643816052844401,0.625,9.090909090909105E-2,0.625,9.090909090909105E-2,null,"0.650",0.65000000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.625,9.090909090909105E-2,null,"0.651",0.65100000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16400000000000001,0.16420021980579499,0.63636363636363602,0,0.63636363636363602,0,null,"0.652",0.65200000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16300000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.63636363636363602,0,null,"0.653",0.65300000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.63636363636363602,0,null,"0.654",0.65400000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.161,0.16122847882976599,0.64772727272727304,0,0.64772727272727304,0,null,"0.655",0.65500000000000047,6.2717770034843197E-3,0.93835616438356195]
[null,null,null,null,null,null,0.16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.64772727272727304,0,null,"0.656",0.65600000000000047,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.159,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.64772727272727304,0,null,"0.657",0.65700000000000047,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.158,0.15777018503231599,0.65909090909090895,0,0.65909090909090895,0,null,"0.658",0.65800000000000047,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.157,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.65909090909090895,0,null,"0.659",0.65900000000000047,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.156,0.15600882535364699,0.67045454545454497,0,0.67045454545454497,0,null,"0.660",0.66000000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.155,0.15526110355317899,0.68181818181818199,0,0.68181818181818199,0,null,"0.661",0.66100000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.154,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.68181818181818199,0,null,"0.662",0.66200000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.153,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.68181818181818199,0,null,"0.663",0.66300000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.152,0.151878977020829,0.70454545454545503,0,0.70454545454545503,0,null,"0.664",0.66400000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.151,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.70454545454545503,0,null,"0.665",0.66500000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.70454545454545503,0,null,"0.666",0.66600000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14899999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.70454545454545503,0,null,"0.667",0.66700000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14799999999999999,0.148340055416885,0.71590909090909105,0,0.71590909090909105,0,null,"0.668",0.66800000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14699999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.71590909090909105,0,null,"0.669",0.66900000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14599999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.71590909090909105,0,null,"0.670",0.67000000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14499999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.71590909090909105,0,null,"0.671",0.67100000000000048,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14399999999999999,0.143769585164849,0.72727272727272696,0,0.72727272727272696,0,null,"0.672",0.67200000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.72727272727272696,0,null,"0.673",0.67300000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14199999999999999,0.14192983956714,0.73863636363636398,0,0.73863636363636398,0,null,"0.674",0.67400000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14099999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.73863636363636398,0,null,"0.675",0.67500000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.14000000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I5217,K5216)","v":0.73863636363636398},0,null,"0.676",0.67600000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13900000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.73863636363636398,0,null,"0.677",0.67700000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13800000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.73863636363636398,0,null,"0.678",0.67800000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13700000000000001,0.13747076305006201,0.75,0,0.75,0,null,"0.679",0.67900000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13600000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.75,0,null,"0.680",0.68000000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13500000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.75,0,null,"0.681",0.68100000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13400000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.75,0,null,"0.682",0.68200000000000049,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13300000000000001,0.13334771972801701,0.76136363636363602,0,0.76136363636363602,0,null,"0.683",0.6830000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13200000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.76136363636363602,0,null,"0.684",0.6840000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.76136363636363602,0,null,"0.685",0.6850000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.76136363636363602,0,null,"0.686",0.6860000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.129,0.12859475656698899,0.77272727272727304,0,0.77272727272727304,0,null,"0.687",0.6870000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.128,0.12803547358504599,0.78409090909090895,0,0.78409090909090895,0,null,"0.688",0.6880000000000005,5.5749128919860601E-3,0.93835616438356195]
[null,null,null,null,null,null,0.127,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.78409090909090895,0,null,"0.689",0.6890000000000005,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.126,0.12647598975677099,0.79545454545454497,0,0.79545454545454497,0,null,"0.690",0.6900000000000005,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.125,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.79545454545454497,0,null,"0.691",0.6910000000000005,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.124,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.79545454545454497,0,null,"0.692",0.6920000000000005,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.123,0.123303735782434,0.80681818181818199,0,0.80681818181818199,0,null,"0.693",0.6930000000000005,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.122,0.12200492908923601,0.81818181818181801,0,0.81818181818181801,0,null,"0.694",0.69400000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.121,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.81818181818181801,0,null,"0.695",0.69500000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.81818181818181801,0,null,"0.696",0.69600000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.11899999999999999,0.118797800899702,0.84090909090909105,0,0.84090909090909105,0,null,"0.697",0.69700000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.11799999999999999,0.118374188128061,0.85227272727272696,0,0.85227272727272696,0,null,"0.698",0.69800000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.11700000000000001,0.117488895196211,0.86363636363636398,0,0.86363636363636398,0,null,"0.699",0.69900000000000051,5.5749128919860601E-3,0.94520547945205502]
[null,null,null,null,null,null,0.11600000000000001,0.116472709611178,0.875,0,0.875,0,null,"0.700",0.70000000000000051,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.115,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.701",0.70100000000000051,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.114,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.702",0.70200000000000051,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.113,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.703",0.70300000000000051,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.112,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.704",0.70400000000000051,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.111,{"$f":"VLOOKUP(G5246,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5246,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5246,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},0.875,0,null,{"$f":"TEXT(O5246,\"0.000\")","v":"0.705"},0.70500000000000052,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,{"$f":"ROUND(G5246-0.001,3)","v":0.11},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.706",{"$f":"O5246+0.001","v":0.70600000000000052},4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.109,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.707",0.70700000000000052,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.108,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.708",0.70800000000000052,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.107,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.709",0.70900000000000052,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.106,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.710",0.71000000000000052,4.8780487804878101E-3,0.94520547945205502]
[null,null,null,null,null,null,0.105,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.875,0,null,"0.711",0.71100000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,0.104,0.104467266532197,0.88636363636363602,0,0.88636363636363602,0,null,"0.712",0.71200000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,0.10299999999999999,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.88636363636363602,0,null,"0.713",0.71300000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,0.10199999999999999,0.10170098794783899,0.89772727272727304,0,0.89772727272727304,0,null,"0.714",0.71400000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,0.10100000000000001,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.89772727272727304,0,null,"0.715",0.71500000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,0.1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.89772727272727304,0,null,"0.716",0.71600000000000052,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.9000000000000005E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.89772727272727304,0,null,"0.717",0.71700000000000053,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.8000000000000004E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.89772727272727304,0,null,"0.718",0.71800000000000053,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.7000000000000003E-2,9.7279230186326004E-2,0.90909090909090895,0,0.90909090909090895,0,null,"0.719",0.71900000000000053,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.6000000000000002E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.90909090909090895,0,null,"0.720",0.72000000000000053,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.5000000000000001E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.90909090909090895,0,null,"0.721",0.72100000000000053,4.1811846689895496E-3,0.94520547945205502]
[null,null,null,null,null,null,9.4E-2,9.4425308789882395E-2,0.92045454545454497,0,0.92045454545454497,0,null,"0.722",0.72200000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,9.2999999999999999E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.92045454545454497,0,null,"0.723",0.72300000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,9.1999999999999998E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.92045454545454497,0,null,"0.724",0.72400000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,9.0999999999999998E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.92045454545454497,0,null,"0.725",0.72500000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,0.09,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.92045454545454497,0,null,"0.726",0.72600000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.8999999999999996E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.92045454545454497,0,null,"0.727",0.72700000000000053,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.7999999999999995E-2,8.7689798847456701E-2,0.93181818181818199,0,0.93181818181818199,0,null,"0.728",0.72800000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.6999999999999994E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.729",0.72900000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.5999999999999993E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.730",0.73000000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.5000000000000006E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.731",0.73100000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.4000000000000005E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.732",0.73200000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.3000000000000004E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.733",0.73300000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.2000000000000003E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.93181818181818199,0,null,"0.734",0.73400000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,8.1000000000000003E-2,8.1242909935678495E-2,0.94318181818181801,0,0.94318181818181801,0,null,"0.735",0.73500000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,0.08,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.736",0.73600000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.9000000000000001E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.737",0.73700000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.8E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.738",0.73800000000000054,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.6999999999999999E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.739",0.73900000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.5999999999999998E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(I5281,K5280)","v":0.94318181818181801},0,null,"0.740",0.74000000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.4999999999999997E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.741",0.74100000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.3999999999999996E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.742",0.74200000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.2999999999999995E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.94318181818181801,0,null,"0.743",0.74300000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.1999999999999995E-2,7.2300414692704096E-2,0.95454545454545503,0,0.95454545454545503,0,null,"0.744",0.74400000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.0999999999999994E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.745",0.74500000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,7.0000000000000007E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.746",0.74600000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.9000000000000006E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.747",0.74700000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.8000000000000005E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.748",0.74800000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.7000000000000004E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.749",0.74900000000000055,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.6000000000000003E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.95454545454545503,0,null,"0.750",0.75000000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.5000000000000002E-2,6.4616275057545594E-2,0.96590909090909105,0,0.96590909090909105,0,null,"0.751",0.75100000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.4000000000000001E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.96590909090909105,0,null,"0.752",0.75200000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.3E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.96590909090909105,0,null,"0.753",0.75300000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.2E-2,6.1870243372787501E-2,0.97727272727272696,0,0.97727272727272696,0,null,"0.754",0.75400000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,6.0999999999999999E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.755",0.75500000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,0.06,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.756",0.75600000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,5.8999999999999997E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.757",0.75700000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,5.8000000000000003E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.758",0.75800000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,5.7000000000000002E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.759",0.75900000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,5.6000000000000001E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.760",0.76000000000000056,4.1811846689895496E-3,0.95205479452054798]
[null,null,null,null,null,null,5.5E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.761",0.76100000000000056,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,5.3999999999999999E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.762",0.76200000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,5.2999999999999999E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.763",0.76300000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,5.1999999999999998E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.764",0.76400000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,5.0999999999999997E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.765",0.76500000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,0.05,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.766",0.76600000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.9000000000000002E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.767",0.76700000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.8000000000000001E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.768",0.76800000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.7E-2,{"$f":"VLOOKUP(G5310,$A$4541:$E$4640,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5310,$A$4541:$E$4640,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(G5310,$A$4541:$E$4640,5,FALSE)","v":{"$error":"#N/A"}},0.97727272727272696,0,null,{"$f":"TEXT(O5310,\"0.000\")","v":"0.769"},0.76900000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,{"$f":"ROUND(G5310-0.001,3)","v":4.5999999999999999E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.97727272727272696,0,null,"0.770",{"$f":"O5310+0.001","v":0.77000000000000057},4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.4999999999999998E-2,4.5267003162713003E-2,0.98863636363636398,0,0.98863636363636398,0,null,"0.771",0.77100000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.3999999999999997E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.98863636363636398,0,null,"0.772",0.77200000000000057,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,4.2999999999999997E-2,4.2821840020755703E-2,1,0,1,0,null,"0.773",0.77300000000000058,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.774",0.77400000000000058,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.775",0.77500000000000058,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.776",0.77600000000000058,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.777",0.77700000000000058,4.1811846689895496E-3,0.95890410958904104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.778",0.77800000000000058,4.1811846689895496E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.779",0.77900000000000058,4.1811846689895496E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.780",0.78000000000000058,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.781",0.78100000000000058,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.782",0.78200000000000058,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.783",0.78300000000000058,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.784",0.78400000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.785",0.78500000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.786",0.78600000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.787",0.78700000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.788",0.78800000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.789",0.78900000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.790",0.79000000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.791",0.79100000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.792",0.79200000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.793",0.79300000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.794",0.79400000000000059,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.795",0.7950000000000006,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.796",0.7960000000000006,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.797",0.7970000000000006,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.798",0.7980000000000006,3.4843205574912901E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.799",0.7990000000000006,2.7874564459930301E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.800",0.8000000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.801",0.8010000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.802",0.8020000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.803",0.8030000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.804",0.8040000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.805",0.8050000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.806",0.8060000000000006,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.807",0.80700000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.808",0.80800000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.809",0.80900000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.810",0.81000000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.811",0.81100000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.812",0.81200000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.813",0.81300000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.814",0.81400000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.815",0.81500000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.816",0.81600000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.817",0.81700000000000061,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.818",0.81800000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.819",0.81900000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.820",0.82000000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.821",0.82100000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.822",0.82200000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.823",0.82300000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.824",0.82400000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.825",0.82500000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.826",0.82600000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.827",0.82700000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.828",0.82800000000000062,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.829",0.82900000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.830",0.83000000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.831",0.83100000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.832",0.83200000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(O5374,\"0.000\")","v":"0.833"},0.83300000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.834",{"$f":"O5374+0.001","v":0.83400000000000063},2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.835",0.83500000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.836",0.83600000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.837",0.83700000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.838",0.83800000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.839",0.83900000000000063,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.840",0.84000000000000064,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.841",0.84100000000000064,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.842",0.84200000000000064,2.09059233449477E-3,0.965753424657534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.843",0.84300000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.844",0.84400000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.845",0.84500000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.846",0.84600000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.847",0.84700000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.848",0.84800000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.849",0.84900000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.850",0.85000000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.851",0.85100000000000064,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.852",0.85200000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.853",0.85300000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.854",0.85400000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.855",0.85500000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.856",0.85600000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.857",0.85700000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.858",0.85800000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.859",0.85900000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.860",0.86000000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.861",0.86100000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.862",0.86200000000000065,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.863",0.86300000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.864",0.86400000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.865",0.86500000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.866",0.86600000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.867",0.86700000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.868",0.86800000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.869",0.86900000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.870",0.87000000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.871",0.87100000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.872",0.87200000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.873",0.87300000000000066,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.874",0.87400000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.875",0.87500000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.876",0.87600000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.877",0.87700000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.878",0.87800000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.879",0.87900000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.880",0.88000000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.881",0.88100000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.882",0.88200000000000067,2.09059233449477E-3,0.97260273972602695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.883",0.88300000000000067,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.884",0.88400000000000067,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.885",0.88500000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.886",0.88600000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.887",0.88700000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.888",0.88800000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.889",0.88900000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.890",0.89000000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.891",0.89100000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.892",0.89200000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.893",0.89300000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.894",0.89400000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.895",0.89500000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.896",0.89600000000000068,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(O5438,\"0.000\")","v":"0.897"},0.89700000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.898",{"$f":"O5438+0.001","v":0.89800000000000069},2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.899",0.89900000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.900",0.90000000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.901",0.90100000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.902",0.90200000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.903",0.90300000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.904",0.90400000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.905",0.90500000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.906",0.90600000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.907",0.90700000000000069,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.908",0.9080000000000007,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.909",0.9090000000000007,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.910",0.9100000000000007,2.09059233449477E-3,0.97945205479452102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.911",0.9110000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.912",0.9120000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.913",0.9130000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.914",0.9140000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.915",0.9150000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.916",0.9160000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.917",0.9170000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.918",0.9180000000000007,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.919",0.91900000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.920",0.92000000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.921",0.92100000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.922",0.92200000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.923",0.92300000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.924",0.92400000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.925",0.92500000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.926",0.92600000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.927",0.92700000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.928",0.92800000000000071,2.09059233449477E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.929",0.92900000000000071,1.39372822299652E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.930",0.93000000000000071,1.39372822299652E-3,0.98630136986301398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.931",0.93100000000000072,1.39372822299652E-3,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.932",0.93200000000000072,1.39372822299652E-3,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.933",0.93300000000000072,1.39372822299652E-3,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.934",0.93400000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.935",0.93500000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.936",0.93600000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.937",0.93700000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.938",0.93800000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.939",0.93900000000000072,6.9686411149825795E-4,0.99315068493150704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.940",0.94000000000000072,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.941",0.94100000000000072,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.942",0.94200000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.943",0.94300000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.944",0.94400000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.945",0.94500000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.946",0.94600000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.947",0.94700000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.948",0.94800000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.949",0.94900000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.950",0.95000000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.951",0.95100000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.952",0.95200000000000073,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.953",0.95300000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.954",0.95400000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.955",0.95500000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.956",0.95600000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.957",0.95700000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.958",0.95800000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.959",0.95900000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.960",0.96000000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(O5502,\"0.000\")","v":"0.961"},0.96100000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.962",{"$f":"O5502+0.001","v":0.96200000000000074},6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.963",0.96300000000000074,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.964",0.96400000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.965",0.96500000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.966",0.96600000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.967",0.96700000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.968",0.96800000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.969",0.96900000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.970",0.97000000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.971",0.97100000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.972",0.97200000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.973",0.97300000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.974",0.97400000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.975",0.97500000000000075,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.976",0.97600000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.977",0.97700000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.978",0.97800000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.979",0.97900000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.980",0.98000000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.981",0.98100000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.982",0.98200000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.983",0.98300000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.984",0.98400000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.985",0.98500000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.986",0.98600000000000076,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.987",0.98700000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.988",0.98800000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.989",0.98900000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.990",0.99000000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.991",0.99100000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.992",0.99200000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.993",0.99300000000000077,6.9686411149825795E-4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.994",0.99400000000000077,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.995",0.99500000000000077,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.996",0.99600000000000077,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.997",0.99700000000000077,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.998",0.99800000000000078,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0.999",0.99900000000000078,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1.000",1.0000000000000007,0,1]

{"sheet":"BaseDB","index":9,"n_rows":333,"n_cols":34,"rows_kept":333,"cut":false,"hidden":false,"merged":[]}
[null,null,"Baseline scenario"]
[null,null,"This worksheet processes all variables that are used for the near- and medium-term tools. No user interaction needed."]
[null,null,null,null,null,null,null,{"$f":"ProjYr+H4","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Key out","Search in","Years from 1st projection year",null,null,null,null,-11,{"$f":"H4+1","v":-10},{"$f":"I4+1","v":-9},{"$f":"J4+1","v":-8},-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"AE4+1","v":13},{"$f":"AF4+1","v":14},{"$f":"AG4+1","v":15}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,"Historical period",null,null,null,null,{"$f":"IF(H4<0,TRUE,FALSE)","v":true},{"$f":"IF(I4<0,TRUE,FALSE)","v":true},{"$f":"IF(J4<0,TRUE,FALSE)","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Position in framework database",null,null,null,null,{"$f":"MATCH(H4,MacrofwDates,0)","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,null,"Position in new macrofw",null,null,null,null,{"$f":"MATCH(H4,NewMacrofwDates,0)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[null,null,{"$f":"\"Total public debt (in \"&LOWER(UnitScale)&\" \"&CurrencyName&\")\"","v":{"$error":"#N/A"}}]
["GGXWDG",null,"Total public debt",null,null,null,null,{"$f":"H33+H58","v":47.418284371750559},46.611735660926165,51.974297767260779,54.671830998012496,64.640928387578725,74.457066655103432,77.740290485604419,84.639867638022977,99.922321962171935,107.97841892356956,111.35546935230531,115.66642670192572,120.39396218104754,125.03391092571295,129.53862335311356,133.65004483801138,137.53504703683251,141.91909950771827,146.83839945676394,152.1441914952901,157.97848855211373,164.25891307012495,171.171289264172,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by currency:"]
["GGXWDGCL",null,null,null,"Local currency denominated",null,null,{"$f":"H35+H60","v":36.834994698750556},36.882888864005494,38.637808782854478,40.680861038213294,43.277081891448432,50.922608711512133,52.998227927138927,58.290402966527374,68.301920838216134,76.811109810569562,79.284569352305311,82.074045467146973,85.382536528562071,88.755808742213034,92.049298469948923,94.013100255618255,96.778759789739198,98.678434378121224,102.40089283954053,104.35202179269803,107.74845561367142,110.56631125731278,114.78823499342039,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCF",null,null,null,"Foreign currency denominated",null,null,{"$f":"H36+H61","v":10.583289672999999},9.7288467969206707,13.3364889844063,13.9909699597992,21.3638464961303,23.534457943591299,24.742062558465499,26.3494646714956,31.620401123955801,31.167309113000002,32.070900000000002,30.962088973411539,26.304675975467518,25.090358568308119,16.981500590602653,14.260461591819457,12.386085558138502,11.048495206336797,6.4064915786025685,5.016445628334786,3.2403665997846529,2.3161588762286649,1.2186754839355121,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGCI",null,null,null,"Local-linked",null,null,{"$f":"H37+H62","v":0},0,0,0,0,0,0,0,0,0,0,2.6302922613672099,8.7067496770179496,11.187743615191799,20.507824292561999,25.37648299057367,28.370201688954829,32.192169923260238,38.031015038620836,42.775724074257298,46.989666338657671,51.376442936583501,55.16437878681608,53.291797289988878,51.124150168421878,48.61732273154206,45.737661202474854]
[null,null,null,"by residual maturity:"]
["GGXWDGMS",null,null,null,"Short-term (1 yr)",null,null,{"$f":"H41+H64","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9.01111840531496,6.7934588669152909,11.930745053894601,8.8771387650928997,5.1290250785700078,5.3511949264254692,6.5148370070121215,6.2718534959337688,6.2062158083210308,6.9566444321120642,3.0415820982721979,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5381374893453748]
["GGXWDGML",null,null,null,"Medium and long-term",null,null,{"$f":"H42+H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGXWDGMLM",null,null,null,null,"2-5 years",null,{"$f":"H43+H66","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},33.801504592268245,33.627907286716081,29.082019053273466,26.894481967851018,28.322597887320619,30.074095214231065,26.896830432870225,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGMLL",null,null,null,null,"6+ years",null,{"$f":"H44+H67","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},72.853803704342511,79.972596027416174,84.021146818544892,93.767002620169663,100.19842187212075,102.10975689617598,108.50743206783592,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by holder:"]
["GGXWDGD",null,null,null,"Domestic creditors",null,null,{"$f":"H46+H69","v":51.534999999999997},55.606000000000002,67.479576960617877,70.981854222033732,83.924991569256875,96.669538126589032,100.93223266344111,109.89013238413004,129.73173865905187,64.468299999999999,75.065112999519528,77.970659415259917,81.15557190949356,84.28285459882386,87.316152521660953,90.086538712872994,92.704642070386313,95.659372302515791,98.973557162302399,102.54953813675078,106.48181994086684,110.71498087781981,115.374254001981,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDC",null,null,null,null,"Domestic central bank",null,{"$f":"H47+H70","v":32.445999999999998},37.512,45.521956100900937,47.884604459535467,56.616089697981579,65.213604902431527,68.089233386163414,74.132263532595147,87.517479778771246,8.1999709999999997,9.5478203971220452,9.9173880194763697,10.322489287700495,10.720260399414476,11.106077227244967,11.458453300861599,11.791459935232474,12.167283436337435,12.588827353873485,13.04367012601155,13.543832170885997,14.082264189744063,14.674895056374654,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDB",null,null,null,null,"Domestic commercial banks",null,{"$f":"H48+H71","v":19.088999999999999},18.094000000000001,21.957620859716936,{"$f":"K48+K71","v":23.097249762498265},27.308901871275292,31.455933224157501,32.842999277277698,35.757868851534894,42.214258880280632,34.440595245473808,40.101680575914152,41.653896906598419,43.355357657171226,45.026031109416778,46.646495524010746,48.126505846683813,49.525162830766405,51.103654399247915,52.874175714756291,54.784555131407444,56.885279456489727,59.146741018816456,61.635842481199518,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDN",null,null,null,null,"Other domestic creditors",null,{"$f":"H49+H72","v":0},0,0,0,0,0,0,0,0,21.827733754526193,25.415612026483327,{"$f":"S49+S72","v":26.399374489185142},27.477724964621839,28.536563089992612,29.563579770405234,30.501579565327582,31.388019304387427,32.388434466930434,33.510554093672638,34.721312879331798,36.052708313491117,37.485975669259304,39.063516464406831,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGX",null,null,null,"External creditors",null,null,{"$f":"H50+H73","v":0},0,0,0,0,0,0,0,0,31.626321546486587,36.824817788683035,38.250196544016234,39.812624382815393,41.346780672022973,42.834830697445327,44.193903675811718,45.478271010248214,46.927777952488846,48.553623151448789,50.307898107388723,52.23696415610371,54.313632983265308,56.599340377405142,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXO",null,null,null,null,"Foreign official creditors",null,{"$f":"H51+H74","v":0},0,0,0,0,0,0,0,0,16.782020444086587,19.540522411721831,20.29687769563963,21.12595596497286,21.940032371932237,22.729643200107596,23.450814344669116,24.13234408983876,24.901502624535002,25.764232339331599,26.695111326692164,27.718740515434305,28.820692845293379,30.033568271266393,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXP",null,null,null,null,"Foreign private creditors",null,{"$f":"H52+H75","v":0},0,0,0,0,0,0,0,0,14.844301102399999,17.284295376961207,17.953318848376611,18.68666841784253,19.40674830009074,20.105187497337731,20.743089331142606,21.345926920409454,22.026275327953847,22.78939081211719,23.612786780696567,24.518223640669408,25.492940137971928,26.565772106138741,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by instrument type:"]
["GGXWDGTM",null,null,null,"Marketable",null,null,{"$f":"H54+H77","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T54+T77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGTN",null,null,null,"Non-marketable",null,null,{"$f":"H55+H78","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T55+T78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"\"Pre-existing public debt (in \"&LOWER(UnitScale)&\" \" & CurrencyName&\")\"","v":{"$error":"#N/A"}}]
[{"$f":"A10&\"_H\"","v":"GGXWDG_H"},"GGXWDG","Total public debt",null,null,null,null,{"$f":"VLOOKUP($B33,NewMacrofwData,H$8,FALSE)","v":47.418284371750559},46.611735660926165,51.974297767260779,54.671830998012496,64.640928387578725,74.457066655103432,77.740290485604419,84.639867638022977,99.922321962171935,107.97841892356956,111.35546935230531,{"$f":"S35+S36+S37","v":101.16246592876504},{"$f":"T35+T36+T37","v":92.154219154484764},85.361536216096653,73.435752634920718,64.560301254791113,59.789494112625107,54.812088077668804,48.709184863768222,42.94768377338891,37.54762608759377,31.141828921326692,29.096065702202846,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by currency:"]
[{"$f":"A12&\"_H\"","v":"GGXWDGCL_H"},"GGXWDGCL_H",null,null,"Local currency denominated",null,null,{"$f":"VLOOKUP($B35,NewMacrofwData,H$8,FALSE)","v":36.834994698750556},36.882888864005494,38.637808782854478,40.680861038213294,43.277081891448432,50.922608711512133,52.998227927138927,58.290402966527374,68.301920838216134,76.811109810569562,79.284569352305311,{"$f":"R35-S197","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,45.343917997091808,44.209667850505781,40.176124846721713,36.417275398548384,31.284907617041725,30.226302168868393,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A13&\"_H\"","v":"GGXWDGCF_H"},"GGXWDGCF_H",null,null,"Foreign currency denominated",null,null,10.583289672999999,9.7288467969206707,13.3364889844063,13.9909699597992,21.3638464961303,23.534457943591299,24.742062558465499,26.3494646714956,31.620401123955801,31.167309113000002,32.070900000000002,{"$f":"(R36/R297-S201/S296)*S297","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,9.4681700805769946,4.4995170132624436,2.7715589266671938,1.1303506890453885,-0.14307869571503343,-1.1302364666655482,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A14&\"_H\"","v":"GGXWDGCI_H"},"GGXWDGCI_H",null,null,"Local-linked ",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S38:S39)","v":0},{"$f":"SUM(T38:T39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B38","v":"GGXWDGCI1"},"GGXWDGCI1",null,null,null,null,"Local-linked 1",{"$f":"VLOOKUP($B38,MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(R38/R328-S206/S327)*S328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B39","v":"GGXWDGCI2"},"GGXWDGCI2",null,null,null,null,"Local-linked 2",0,0,0,0,0,0,0,0,0,0,0,{"$f":"(R39/R330-S207/S329)*S330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"by residual maturity:"]
[{"$f":"A16&\"_H\"","v":"GGXWDGMS_H"},"GGXWDGM1_H",null,null,"Short-term (1 yr)",null,null,{"$f":"VLOOKUP($B41,NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"T197+T201+T205","v":9.01111840531496},{"$f":"U197+U201+U205","v":6.7934588669152909},11.930745053894601,8.8771387650928997,4.7719794693048598,4.9782589253614198,6.1057700046533405,5.7624980797437804,5.4010046226279602,6.4065319037371893,2.0463327849057449,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0]
[{"$f":"A17&\"_H\"","v":"GGXWDGML_H"},null,null,null,"Medium and long-term"]
[{"$f":"A18&\"_H\"","v":"GGXWDGMLM_H"},"GGXWDGM5_H",null,null,null,"2-5 years",null,{"$f":"VLOOKUP($B43,NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(U197:X197,U201:X201,U205:X205)","v":32.373322155207653},{"$f":"SUM(V197:Y197,V201:Y201,V205:Y205)","v":30.558122213653778},24.733147164412518,21.618506479063399,22.247531632386497,23.67580461076227,19.616367391014677,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0]
[{"$f":"A19&\"_H\"","v":"GGXWDGMLL_H"},"GGXWDGML_H",null,null,null,"6+ years",null,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S33-S41-S43","v":59.778025368242432},54.802638073915702,48.697643997789541,42.940107390764425,37.540790153099756,31.13543057650142,29.08995068200079,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by holder:"]
[{"$f":"A21&\"_H\"","v":"GGXWDGD_H"},null,null,null,"Domestic creditors",null,null,{"$f":"H47+H48+H49","v":51.534999999999997},55.606000000000002,67.479576960617877,70.981854222033732,83.924991569256875,96.669538126589032,100.93223266344111,109.89013238413004,129.73173865905187,64.468299999999999,75.065112999519528,{"$f":"S47+S48+S49","v":68.193488516421041},{"$f":"T47+T48+T49","v":62.119061950026143},57.539567467458753,49.497010322774457,43.512899902424287,40.296091781743144,36.940229955227608,32.824308950051659,28.939788755116787,25.298952569281955,20.980286911580215,19.600846794026701,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDC_H","GGXWDGDC_H",null,null,null,"Domestic central bank",null,{"$f":"IFERROR(VLOOKUP($B47,NewMacrofwData,H$8,FALSE)*1,H116*H$33)","v":32.445999999999998},37.512,45.521956100900937,47.884604459535467,56.616089697981579,65.213604902431527,68.089233386163414,74.132263532595147,87.517479778771246,8.1999709999999997,{"$f":"IFERROR(VLOOKUP($B47,NewMacrofwData,R$8,FALSE)*1,R116*R$33)","v":9.5478203971220452},{"$f":"R47-$R116*(S$197+S$201+S$205)","v":8.6737920532026695},7.9011623780589506,7.318678863654001,6.2957150915015774,5.5345730742982511,5.1254148786866107,4.6985699074769718,4.1750500864062499,3.6809630242783467,3.2178710683931091,2.6685633752811428,2.4931070818753072,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDB_H","GGXWDGDB_H",null,null,null,"Domestic commercial banks",null,{"$f":"IFERROR(VLOOKUP($B48,NewMacrofwData,H$8,FALSE)*1,H117*H$33)","v":19.088999999999999},18.094000000000001,21.957620859716936,23.097249762498265,27.308901871275292,31.455933224157501,32.842999277277698,35.757868851534894,42.214258880280632,34.440595245473808,40.101680575914152,{"$f":"R48-$R117*(S$197+S$201+S$205)","v":36.430685102149795},33.185572904037542,30.739091208336184,26.442553912352491,23.245690882126748,21.527190681768857,19.734404477281412,17.53557544965685,15.460366583336178,13.515339873598025,11.208199528382881,10.471267753323984,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDN_H","GGXWDGDN_H",null,null,null,"Other domestic creditors",null,{"$f":"IFERROR(VLOOKUP($B49,NewMacrofwData,H$8,FALSE)*1,H118*H$33)","v":0},0,0,0,0,0,0,0,0,21.827733754526193,25.415612026483327,{"$f":"R49-$R118*(S$197+S$201+S$205)","v":23.089011361068586},21.032326667929652,19.481797395468572,16.758741318920386,14.732635945999288,13.643486221287672,12.507255570469223,11.113683413988559,9.7984591475022622,8.5657416272908193,7.1035240079161932,6.6364719588274088,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGX_H",null,null,null,"External creditors",null,null,{"$f":"H51+H52","v":0},0,0,0,0,0,0,0,0,31.626321546486587,36.824817788683035,{"$f":"S51+S52","v":33.453793495360856},{"$f":"T51+T52","v":30.473851914780546},28.227281662020079,24.281830978292128,21.346195940239696,19.768121010731534,18.121830272632963,16.102676034509223,14.197040478137627,12.410949392886483,10.292334372136065,9.6156201309993996,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXO_H","GGXWDGXO_H",null,null,null,"Foreign official creditors",null,{"$f":"IFERROR(VLOOKUP($B51,NewMacrofwData,H$8,FALSE)*1,H120*H$33)","v":0},0,0,0,0,0,0,0,0,16.782020444086587,19.540522411721831,{"$f":"R51-$R120*(S$197+S$201+S$205)","v":17.751740288423331},16.170480183482731,14.978372278822182,12.884779638333342,11.327030117809485,10.48964896077611,9.61607013552225,8.5446370365401432,7.5334408777013921,6.5856791513296642,5.4614687198660583,5.1023807300450708,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXP_H","GGXWDGXP_H",null,null,null,"Foreign private creditors",null,{"$f":"IFERROR(VLOOKUP($B52,NewMacrofwData,H$8,FALSE)*1,H121*H$33)","v":0},0,0,0,0,0,0,0,0,14.844301102399999,17.284295376961207,{"$f":"R52-$R121*(S$197+S$201+S$205)","v":15.702053206937528},14.303371731297814,13.248909383197898,11.397051339958784,10.019165822430212,9.2784720499554236,8.5057601371107143,7.5580389979690796,6.6635996004362337,5.8252702415568178,4.8308656522700071,4.5132394009543297,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by instrument type:"]
[{"$f":"A29&\"_H\"","v":"GGXWDGTM_H"},"GGXWDGTM_H",null,null,"Marketable",null,null,{"$f":"VLOOKUP($B54,NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP($B54,NewMacrofwData,R$8,FALSE)","v":{"$error":"#N/A"}},{"$f":"R54-S213","v":{"$error":"#N/A"}},{"$f":"S54-T213","v":{"$error":"#N/A"}},{"$f":"T54-U213","v":{"$error":"#N/A"}},{"$f":"U54-V213","v":{"$error":"#N/A"}},{"$f":"V54-W213","v":{"$error":"#N/A"}},{"$f":"W54-X213","v":{"$error":"#N/A"}},{"$f":"X54-Y213","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A30&\"_H\"","v":"GGXWDGTN_H"},"GGXWDGTN_H",null,null,"Non-marketable",null,null,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"R55-S214","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"X55-Y214","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"\"Public debt issued in projection period (in \"&LOWER(UnitScale)&\" \"&CurrencyName&\")\"","v":{"$error":"#N/A"}}]
[{"$f":"A10&\"_P\"","v":"GGXWDG_P"},null,"Total public debt",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S60+S61+S62","v":14.503960773160673},{"$f":"T60+T61+T62","v":28.239743026562778},39.672374709616292,56.102870718192861,69.089743583220269,77.745552924207416,87.107011430049454,98.129214592995709,109.1965077219012,120.43086246451998,133.11708414879826,142.07522356196915,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by currency:"]
[{"$f":"A12&\"_P\"","v":"GGXWDGCL_P"},null,null,null,"Local currency denominated",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":11.735311905347515},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":19.075007613062297},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":27.896142026832944},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":34.516309656951854},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":42.431027620592729},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":47.935644979394702},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":53.334516381029417},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":58.191224989034751},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":64.175896945976305},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":71.331180215123041},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":79.281403640271051},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":84.561932824552002},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")","v":{"$error":"#N/A"}}]
[{"$f":"A13&\"_P\"","v":"GGXWDGCF_P"},null,null,null,"Foreign currency denominated",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S297","v":0.13835660644594816},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T297","v":0.45798573648253027},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U297","v":0.58848906759155206},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V297","v":1.0787367686790081},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W297","v":1.2822329720538663},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X297","v":1.4397062558578877},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y297","v":1.5803251257598028},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z297","v":1.9069745653401251},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA297","v":2.2448867016675917},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB297","v":2.1100159107392646},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC297","v":2.4592375719436985},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD297","v":2.3489119506010603},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE297","v":2.1454157472262017},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF297","v":1.9879424634221805},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG297","v":1.8473235935202654},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH297","v":1.5206741539399431}]
[{"$f":"A14&\"_P\"","v":"GGXWDGCI_P"},null,null,null,"Local-linked",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":2.6302922613672099},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":8.7067496770179496},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":11.187743615191799},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":20.507824292561999},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":25.37648299057367},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":28.370201688954829},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":32.192169923260238},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":38.031015038620836},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":42.775724074257298},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":46.989666338657671},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":51.376442936583501},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":55.16437878681608},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":53.291797289988878},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":51.124150168421878},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":48.61732273154206},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":45.737661202474854}]
[null,null,null,"by residual maturity:"]
[{"$f":"A16&\"_P\"","v":"GGXWDGMS_P"},null,null,null,"Short-term (1 yr)",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&S$3+1)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&S$3+1)+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&S$3+1)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&S$3+1))*S$297+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&S$3+1)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&S$3+1))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&S$3+1)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&S$3+1))*S330","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&T$3+1)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&T$3+1)+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&T$3+1)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&T$3+1))*T$297+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&T$3+1)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&T$3+1))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&T$3+1)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&T$3+1))*T330","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&U$3+1)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&U$3+1)+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&U$3+1)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&U$3+1))*U$297+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&U$3+1)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&U$3+1))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&U$3+1)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&U$3+1))*U330","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&V$3+1)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&V$3+1)+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&V$3+1)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&V$3+1))*V$297+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&V$3+1)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&V$3+1))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&V$3+1)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&V$3+1))*V330","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&W$3+1)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&W$3+1)+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&W$3+1)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&W$3+1))*W$297+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&W$3+1)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&W$3+1))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&W$3+1)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&W$3+1))*W330","v":0.3570456092651475},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&X$3+1)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&X$3+1)+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&X$3+1)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&X$3+1))*X$297+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&X$3+1)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&X$3+1))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&X$3+1)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&X$3+1))*X330","v":0.37293600106404984},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&Y$3+1)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&Y$3+1)+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&Y$3+1)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&Y$3+1))*Y$297+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&Y$3+1)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&Y$3+1))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&Y$3+1)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&Y$3+1))*Y330","v":0.40906700235878085},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&Z$3+1)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&Z$3+1)+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&Z$3+1)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&Z$3+1))*Z$297+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&Z$3+1)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&Z$3+1))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&Z$3+1)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&Z$3+1))*Z330","v":0.50935541618998892},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AA$3+1)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AA$3+1)+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AA$3+1)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AA$3+1))*AA$297+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AA$3+1)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AA$3+1))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AA$3+1)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AA$3+1))*AA330","v":0.8052111856930706},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AB$3+1)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AB$3+1)+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AB$3+1)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AB$3+1))*AB$297+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AB$3+1)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AB$3+1))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AB$3+1)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AB$3+1))*AB330","v":0.55011252837487534},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AC$3+1)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AC$3+1)+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AC$3+1)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AC$3+1))*AC$297+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AC$3+1)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AC$3+1))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AC$3+1)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AC$3+1))*AC330","v":0.99524931336645306},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AD$3+1)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AD$3+1)+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AD$3+1)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AD$3+1))*AD$297+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AD$3+1)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AD$3+1))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AD$3+1)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AD$3+1))*AD330","v":0.7001191356278228},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AE$3+1)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AE$3+1)+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AE$3+1)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AE$3+1))*AE$297+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AE$3+1)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AE$3+1))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AE$3+1)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AE$3+1))*AE330","v":0.79636465984739713},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AF$3+1)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AF$3+1)+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AF$3+1)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AF$3+1))*AF$297+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AF$3+1)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AF$3+1))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AF$3+1)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AF$3+1))*AF330","v":0.83049313807679703},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AG$3+1)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AG$3+1)+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AG$3+1)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AG$3+1))*AG$297+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AG$3+1)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AG$3+1))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AG$3+1)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AG$3+1))*AG330","v":1.671161579402846},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\"=\"&AH$3+1)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\"=\"&AH$3+1)+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\"=\"&AH$3+1)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\"=\"&AH$3+1))*AH$297+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\"=\"&AH$3+1)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\"=\"&AH$3+1))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\"=\"&AH$3+1)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\"=\"&AH$3+1))*AH330","v":1.5381374893453748}]
[{"$f":"A17&\"_P\"","v":"GGXWDGML_P"},null,null,null,"Medium and long-term"]
[{"$f":"A18&\"_P\"","v":"GGXWDGMLM_P"},null,null,null,null,"2-5 years",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&S$3+1,IdentFin!$I:$I,\"<=\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&S$3+1,ResidFin!$I:$I,\"<=\"&S$3+5)+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&S$3+1,IdentFin!$I:$I,\"<=\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&S$3+1,ResidFin!$I:$I,\"<=\"&S$3+5))*S$297+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&S$3+1,IdentFin!$I:$I,\"<=\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&S$3+1,ResidFin!$I:$I,\"<=\"&S$3+5))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&S$3+1,IdentFin!$I:$I,\"<=\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&S$3+1,ResidFin!$I:$I,\"<=\"&S$3+5))*S330","v":1.42818243706059},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&T$3+1,IdentFin!$I:$I,\"<=\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&T$3+1,ResidFin!$I:$I,\"<=\"&T$3+5)+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&T$3+1,IdentFin!$I:$I,\"<=\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&T$3+1,ResidFin!$I:$I,\"<=\"&T$3+5))*T$297+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&T$3+1,IdentFin!$I:$I,\"<=\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&T$3+1,ResidFin!$I:$I,\"<=\"&T$3+5))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&T$3+1,IdentFin!$I:$I,\"<=\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&T$3+1,ResidFin!$I:$I,\"<=\"&T$3+5))*T330","v":3.0697850730623037},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&U$3+1,IdentFin!$I:$I,\"<=\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&U$3+1,ResidFin!$I:$I,\"<=\"&U$3+5)+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&U$3+1,IdentFin!$I:$I,\"<=\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&U$3+1,ResidFin!$I:$I,\"<=\"&U$3+5))*U$297+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&U$3+1,IdentFin!$I:$I,\"<=\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&U$3+1,ResidFin!$I:$I,\"<=\"&U$3+5))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&U$3+1,IdentFin!$I:$I,\"<=\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&U$3+1,ResidFin!$I:$I,\"<=\"&U$3+5))*U330","v":4.3488718888609483},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&V$3+1,IdentFin!$I:$I,\"<=\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&V$3+1,ResidFin!$I:$I,\"<=\"&V$3+5)+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&V$3+1,IdentFin!$I:$I,\"<=\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&V$3+1,ResidFin!$I:$I,\"<=\"&V$3+5))*V$297+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&V$3+1,IdentFin!$I:$I,\"<=\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&V$3+1,ResidFin!$I:$I,\"<=\"&V$3+5))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&V$3+1,IdentFin!$I:$I,\"<=\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&V$3+1,ResidFin!$I:$I,\"<=\"&V$3+5))*V330","v":5.2759754887876182},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&W$3+1,IdentFin!$I:$I,\"<=\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&W$3+1,ResidFin!$I:$I,\"<=\"&W$3+5)+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&W$3+1,IdentFin!$I:$I,\"<=\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&W$3+1,ResidFin!$I:$I,\"<=\"&W$3+5))*W$297+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&W$3+1,IdentFin!$I:$I,\"<=\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&W$3+1,ResidFin!$I:$I,\"<=\"&W$3+5))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&W$3+1,IdentFin!$I:$I,\"<=\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&W$3+1,ResidFin!$I:$I,\"<=\"&W$3+5))*W330","v":6.0750662549341206},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&X$3+1,IdentFin!$I:$I,\"<=\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&X$3+1,ResidFin!$I:$I,\"<=\"&X$3+5)+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&X$3+1,IdentFin!$I:$I,\"<=\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&X$3+1,ResidFin!$I:$I,\"<=\"&X$3+5))*X$297+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&X$3+1,IdentFin!$I:$I,\"<=\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&X$3+1,ResidFin!$I:$I,\"<=\"&X$3+5))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&X$3+1,IdentFin!$I:$I,\"<=\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&X$3+1,ResidFin!$I:$I,\"<=\"&X$3+5))*X330","v":6.3982906034687952},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&Y$3+1,IdentFin!$I:$I,\"<=\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&Y$3+1,ResidFin!$I:$I,\"<=\"&Y$3+5)+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&Y$3+1,IdentFin!$I:$I,\"<=\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&Y$3+1,ResidFin!$I:$I,\"<=\"&Y$3+5))*Y$297+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&Y$3+1,IdentFin!$I:$I,\"<=\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&Y$3+1,ResidFin!$I:$I,\"<=\"&Y$3+5))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&Y$3+1,IdentFin!$I:$I,\"<=\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&Y$3+1,ResidFin!$I:$I,\"<=\"&Y$3+5))*Y330","v":7.2804630418555458},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&Z$3+1,IdentFin!$I:$I,\"<=\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&Z$3+1,ResidFin!$I:$I,\"<=\"&Z$3+5)+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&Z$3+1,IdentFin!$I:$I,\"<=\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&Z$3+1,ResidFin!$I:$I,\"<=\"&Z$3+5))*Z$297+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&Z$3+1,IdentFin!$I:$I,\"<=\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&Z$3+1,ResidFin!$I:$I,\"<=\"&Z$3+5))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&Z$3+1,IdentFin!$I:$I,\"<=\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&Z$3+1,ResidFin!$I:$I,\"<=\"&Z$3+5))*Z330","v":7.7384505593429704},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AA$3+1,IdentFin!$I:$I,\"<=\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AA$3+1,ResidFin!$I:$I,\"<=\"&AA$3+5)+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AA$3+1,IdentFin!$I:$I,\"<=\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AA$3+1,ResidFin!$I:$I,\"<=\"&AA$3+5))*AA$297+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AA$3+1,IdentFin!$I:$I,\"<=\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AA$3+1,ResidFin!$I:$I,\"<=\"&AA$3+5))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AA$3+1,IdentFin!$I:$I,\"<=\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AA$3+1,ResidFin!$I:$I,\"<=\"&AA$3+5))*AA330","v":8.2687751927087145},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AB$3+1,IdentFin!$I:$I,\"<=\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AB$3+1,ResidFin!$I:$I,\"<=\"&AB$3+5)+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AB$3+1,IdentFin!$I:$I,\"<=\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AB$3+1,ResidFin!$I:$I,\"<=\"&AB$3+5))*AB$297+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AB$3+1,IdentFin!$I:$I,\"<=\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AB$3+1,ResidFin!$I:$I,\"<=\"&AB$3+5))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AB$3+1,IdentFin!$I:$I,\"<=\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AB$3+1,ResidFin!$I:$I,\"<=\"&AB$3+5))*AB330","v":9.2410279816368259},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AC$3+1,IdentFin!$I:$I,\"<=\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AC$3+1,ResidFin!$I:$I,\"<=\"&AC$3+5)+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AC$3+1,IdentFin!$I:$I,\"<=\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AC$3+1,ResidFin!$I:$I,\"<=\"&AC$3+5))*AC$297+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AC$3+1,IdentFin!$I:$I,\"<=\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AC$3+1,ResidFin!$I:$I,\"<=\"&AC$3+5))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AC$3+1,IdentFin!$I:$I,\"<=\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AC$3+1,ResidFin!$I:$I,\"<=\"&AC$3+5))*AC330","v":12.902394459752413},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AD$3+1,IdentFin!$I:$I,\"<=\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AD$3+1,ResidFin!$I:$I,\"<=\"&AD$3+5)+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AD$3+1,IdentFin!$I:$I,\"<=\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AD$3+1,ResidFin!$I:$I,\"<=\"&AD$3+5))*AD$297+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AD$3+1,IdentFin!$I:$I,\"<=\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AD$3+1,ResidFin!$I:$I,\"<=\"&AD$3+5))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AD$3+1,IdentFin!$I:$I,\"<=\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AD$3+1,ResidFin!$I:$I,\"<=\"&AD$3+5))*AD330","v":14.931617113556488},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AE$3+1,IdentFin!$I:$I,\"<=\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AE$3+1,ResidFin!$I:$I,\"<=\"&AE$3+5)+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AE$3+1,IdentFin!$I:$I,\"<=\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AE$3+1,ResidFin!$I:$I,\"<=\"&AE$3+5))*AE$297+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AE$3+1,IdentFin!$I:$I,\"<=\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AE$3+1,ResidFin!$I:$I,\"<=\"&AE$3+5))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AE$3+1,IdentFin!$I:$I,\"<=\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AE$3+1,ResidFin!$I:$I,\"<=\"&AE$3+5))*AE330","v":15.508172415412464},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AF$3+1,IdentFin!$I:$I,\"<=\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AF$3+1,ResidFin!$I:$I,\"<=\"&AF$3+5)+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AF$3+1,IdentFin!$I:$I,\"<=\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AF$3+1,ResidFin!$I:$I,\"<=\"&AF$3+5))*AF$297+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AF$3+1,IdentFin!$I:$I,\"<=\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AF$3+1,ResidFin!$I:$I,\"<=\"&AF$3+5))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AF$3+1,IdentFin!$I:$I,\"<=\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AF$3+1,ResidFin!$I:$I,\"<=\"&AF$3+5))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AG$3+1,IdentFin!$I:$I,\"<=\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AG$3+1,ResidFin!$I:$I,\"<=\"&AG$3+5)+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AG$3+1,IdentFin!$I:$I,\"<=\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AG$3+1,ResidFin!$I:$I,\"<=\"&AG$3+5))*AG$297+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AG$3+1,IdentFin!$I:$I,\"<=\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AG$3+1,ResidFin!$I:$I,\"<=\"&AG$3+5))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AG$3+1,IdentFin!$I:$I,\"<=\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AG$3+1,ResidFin!$I:$I,\"<=\"&AG$3+5))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AH$3+1,IdentFin!$I:$I,\"<=\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AH$3+1,ResidFin!$I:$I,\"<=\"&AH$3+5)+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AH$3+1,IdentFin!$I:$I,\"<=\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AH$3+1,ResidFin!$I:$I,\"<=\"&AH$3+5))*AH$297+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AH$3+1,IdentFin!$I:$I,\"<=\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AH$3+1,ResidFin!$I:$I,\"<=\"&AH$3+5))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AH$3+1,IdentFin!$I:$I,\"<=\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AH$3+1,ResidFin!$I:$I,\"<=\"&AH$3+5))*AH330","v":{"$error":"#N/A"}}]
["GGXWDGMLL_P",null,null,null,null,"6+ years",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&S$3+5)+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&S$3+5))*S$297+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&S$3+5))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&S$3+5)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&S$3+5))*S330","v":13.075778336100083},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&T$3+5)+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&T$3+5))*T$297+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&T$3+5))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&T$3+5)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&T$3+5))*T330","v":25.169957953500472},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&U$3+5)+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&U$3+5))*U$297+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&U$3+5))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&U$3+5)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&U$3+5))*U330","v":35.323502820755351},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&V$3+5)+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&V$3+5))*V$297+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&V$3+5))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&V$3+5)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&V$3+5))*V330","v":50.826895229405238},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&W$3+5)+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&W$3+5))*W$297+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&W$3+5))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&W$3+5)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&W$3+5))*W330","v":62.657631719020983},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&X$3+5)+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&X$3+5))*X$297+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&X$3+5))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&X$3+5)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&X$3+5))*X330","v":70.97432631967456},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&Y$3+5)+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&Y$3+5))*Y$297+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&Y$3+5))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&Y$3+5)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&Y$3+5))*Y330","v":79.417481385835131},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&Z$3+5)+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&Z$3+5))*Z$297+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&Z$3+5))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&Z$3+5)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&Z$3+5))*Z330","v":89.881408617462768},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AA$3+5)+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AA$3+5))*AA$297+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AA$3+5))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AA$3+5)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AA$3+5))*AA330","v":100.12252134349941},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AB$3+5)+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AB$3+5))*AB$297+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AB$3+5))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AB$3+5)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AB$3+5))*AB330","v":110.63972195450827},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AC$3+5)+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AC$3+5))*AC$297+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AC$3+5))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AC$3+5)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AC$3+5))*AC330","v":119.21944037567938},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AD$3+5)+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AD$3+5))*AD$297+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AD$3+5))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AD$3+5)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AD$3+5))*AD330","v":126.44348731278481},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AE$3+5)+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AE$3+5))*AE$297+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AE$3+5))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AE$3+5)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AE$3+5))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AF$3+5)+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AF$3+5))*AF$297+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AF$3+5))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AF$3+5)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AF$3+5))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AG$3+5)+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AG$3+5))*AG$297+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AG$3+5))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AG$3+5)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AG$3+5))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$I:$I,\">\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$I:$I,\">\"&AH$3+5)+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$I:$I,\">\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$I:$I,\">\"&AH$3+5))*AH$297+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$I:$I,\">\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$I:$I,\">\"&AH$3+5))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$I:$I,\">\"&AH$3+5)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$I:$I,\">\"&AH$3+5))*AH330","v":{"$error":"#N/A"}}]
[null,null,null,"by holder:"]
[{"$f":"A21&\"_P\"","v":"GGXWDGD_P"},null,null,null,"Domestic creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S70+S71+S72","v":9.7771708988388824},{"$f":"T70+T71+T72","v":19.036509959467413},26.743287131365108,37.819142198886496,46.573638810448706,52.408550288643163,58.719142347288184,66.14924821225074,73.609749381634003,81.182867371584891,89.734693966239604,95.773407207954307,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDC_P",null,null,null,null,"Domestic central bank",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!DE:DE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DE:DE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DE:DE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DE:DE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$297+(SUMIFS(IdentFin!DE:DE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DE:DE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!DE:DE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DE:DE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":1.2435959662737002},{"$f":"SUMIFS(IdentFin!DF:DF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DF:DF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DF:DF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DF:DF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$297+(SUMIFS(IdentFin!DF:DF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DF:DF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!DF:DF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DF:DF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":2.4213269096415444},{"$f":"SUMIFS(IdentFin!DG:DG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DG:DG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DG:DG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DG:DG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$297+(SUMIFS(IdentFin!DG:DG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DG:DG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!DG:DG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DG:DG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":3.4015815357604753},{"$f":"SUMIFS(IdentFin!DH:DH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DH:DH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DH:DH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DH:DH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$297+(SUMIFS(IdentFin!DH:DH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DH:DH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!DH:DH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DH:DH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":4.8103621357433894},{"$f":"SUMIFS(IdentFin!DI:DI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DI:DI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DI:DI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DI:DI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$297+(SUMIFS(IdentFin!DI:DI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DI:DI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!DI:DI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DI:DI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":5.9238802265633481},{"$f":"SUMIFS(IdentFin!DJ:DJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$297+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":6.6660450565458635},{"$f":"SUMIFS(IdentFin!DK:DK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DK:DK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DK:DK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DK:DK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$297+(SUMIFS(IdentFin!DK:DK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DK:DK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!DK:DK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DK:DK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":7.4687135288604631},{"$f":"SUMIFS(IdentFin!DL:DL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DL:DL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DL:DL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DL:DL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$297+(SUMIFS(IdentFin!DL:DL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DL:DL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!DL:DL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DL:DL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":8.4137772674672355},{"$f":"SUMIFS(IdentFin!DM:DM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DM:DM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DM:DM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DM:DM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$297+(SUMIFS(IdentFin!DM:DM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DM:DM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!DM:DM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DM:DM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":9.3627071017332035},{"$f":"SUMIFS(IdentFin!DN:DN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DN:DN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DN:DN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DN:DN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$297+(SUMIFS(IdentFin!DN:DN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DN:DN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!DN:DN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DN:DN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":10.325961102492888},{"$f":"SUMIFS(IdentFin!DO:DO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DO:DO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DO:DO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DO:DO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$297+(SUMIFS(IdentFin!DO:DO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DO:DO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!DO:DO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DO:DO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":11.413700814462919},{"$f":"SUMIFS(IdentFin!DP:DP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DP:DP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DP:DP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DP:DP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$297+(SUMIFS(IdentFin!DP:DP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DP:DP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!DP:DP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DP:DP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":12.181787974499347},{"$f":"SUMIFS(IdentFin!DQ:DQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$297+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DR:DR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DR:DR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DR:DR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DR:DR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$297+(SUMIFS(IdentFin!DR:DR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DR:DR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!DR:DR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DR:DR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DS:DS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DS:DS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DS:DS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DS:DS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$297+(SUMIFS(IdentFin!DS:DS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DS:DS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!DS:DS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DS:DS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DT:DT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DT:DT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DT:DT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DT:DT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$297+(SUMIFS(IdentFin!DT:DT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DT:DT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!DT:DT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DT:DT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":{"$error":"#N/A"}}]
["GGXWDGDB_P",null,null,null,null,"Domestic commercial banks",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$297+(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":5.2232118044486251},{"$f":"SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$297+(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":10.169784753133682},{"$f":"SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$297+(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":14.286939901080592},{"$f":"SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$297+(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":20.203941611658259},{"$f":"SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$297+(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":24.880814964557061},{"$f":"SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$297+(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":27.997972148997547},{"$f":"SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$297+(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":31.369249921966503},{"$f":"SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$297+(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":35.338600265099437},{"$f":"SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$297+(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":39.324188548071263},{"$f":"SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$297+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":43.369939582891703},{"$f":"SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$297+(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":47.938541490433579},{"$f":"SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$297+(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":51.164574727875532},{"$f":"SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$297+(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$297+(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$297+(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$297+(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":{"$error":"#N/A"}}]
["GGXWDGDN_P",null,null,null,null,"Other domestic creditors",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EW:EW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EW:EW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$297+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EW:EW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EW:EW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":3.3103631281165575},{"$f":"SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EX:EX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EX:EX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$297+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EX:EX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EX:EX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":6.4453982966921863},{"$f":"SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EY:EY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EY:EY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$297+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EY:EY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EY:EY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":9.0547656945240398},{"$f":"SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$297+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":12.80483845148485},{"$f":"SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FA:FA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FA:FA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$297+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FA:FA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FA:FA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":15.768943619328295},{"$f":"SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FB:FB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FB:FB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$297+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FB:FB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FB:FB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":17.744533083099753},{"$f":"SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FC:FC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FC:FC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$297+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FC:FC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FC:FC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":19.881178896461215},{"$f":"SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FD:FD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FD:FD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$297+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FD:FD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FD:FD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":22.396870679684078},{"$f":"SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FE:FE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FE:FE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$297+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FE:FE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FE:FE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":24.922853731829534},{"$f":"SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FF:FF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FF:FF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$297+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FF:FF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FF:FF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":27.486966686200297},{"$f":"SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FG:FG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FG:FG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$297+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FG:FG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FG:FG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":30.382451661343111},{"$f":"SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FH:FH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FH:FH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$297+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FH:FH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FH:FH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":32.427044505579424},{"$f":"SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FI:FI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FI:FI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$297+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FI:FI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FI:FI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$297+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FK:FK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FK:FK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$297+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FK:FK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FK:FK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FL:FL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FL:FL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$297+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FL:FL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FL:FL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":{"$error":"#N/A"}}]
["GGXWDGX_P",null,null,null,"External creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S74+S75","v":4.7964030486553817},{"$f":"T74+T75","v":9.3387724680348452},13.119499010002897,18.552999719153199,22.847707735572023,25.71014999951668,28.805947679855883,32.450947116939567,36.1108576292511,39.826014763217231,44.021298611129239,46.983720246405738,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXO_P",null,null,null,null,"Foreign official creditors",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!FS:FS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FS:FS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FS:FS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FS:FS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$297+(SUMIFS(IdentFin!FS:FS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FS:FS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!FS:FS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FS:FS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":2.5451374072162998},{"$f":"SUMIFS(IdentFin!FT:FT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FT:FT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FT:FT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FT:FT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$297+(SUMIFS(IdentFin!FT:FT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FT:FT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!FT:FT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FT:FT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":4.9554757814901294},{"$f":"SUMIFS(IdentFin!FU:FU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FU:FU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FU:FU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FU:FU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$297+(SUMIFS(IdentFin!FU:FU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FU:FU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!FU:FU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FU:FU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":6.961660093110055},{"$f":"SUMIFS(IdentFin!FV:FV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FV:FV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FV:FV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FV:FV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$297+(SUMIFS(IdentFin!FV:FV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FV:FV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!FV:FV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FV:FV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":9.8448635617742539},{"$f":"SUMIFS(IdentFin!FW:FW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FW:FW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FW:FW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FW:FW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$297+(SUMIFS(IdentFin!FW:FW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FW:FW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!FW:FW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FW:FW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":12.12378422685963},{"$f":"SUMIFS(IdentFin!FX:FX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FX:FX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FX:FX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FX:FX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$297+(SUMIFS(IdentFin!FX:FX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FX:FX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!FX:FX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FX:FX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":13.64269512906265},{"$f":"SUMIFS(IdentFin!FY:FY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FY:FY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FY:FY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FY:FY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$297+(SUMIFS(IdentFin!FY:FY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FY:FY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!FY:FY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FY:FY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":15.285432489012752},{"$f":"SUMIFS(IdentFin!FZ:FZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$297+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":17.219595302791454},{"$f":"SUMIFS(IdentFin!GA:GA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GA:GA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GA:GA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GA:GA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$297+(SUMIFS(IdentFin!GA:GA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GA:GA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!GA:GA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GA:GA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":19.161670448990773},{"$f":"SUMIFS(IdentFin!GB:GB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GB:GB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GB:GB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GB:GB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$297+(SUMIFS(IdentFin!GB:GB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GB:GB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!GB:GB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GB:GB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":21.133061364104641},{"$f":"SUMIFS(IdentFin!GC:GC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GC:GC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GC:GC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GC:GC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$297+(SUMIFS(IdentFin!GC:GC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GC:GC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!GC:GC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GC:GC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":23.359224125427321},{"$f":"SUMIFS(IdentFin!GD:GD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GD:GD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GD:GD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GD:GD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$297+(SUMIFS(IdentFin!GD:GD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GD:GD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!GD:GD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GD:GD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":24.931187541221323},{"$f":"SUMIFS(IdentFin!GE:GE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GE:GE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GE:GE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GE:GE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$297+(SUMIFS(IdentFin!GE:GE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GE:GE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!GE:GE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GE:GE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GF:GF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GF:GF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GF:GF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GF:GF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$297+(SUMIFS(IdentFin!GF:GF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GF:GF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!GF:GF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GF:GF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GG:GG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GG:GG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GG:GG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GG:GG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$297+(SUMIFS(IdentFin!GG:GG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GG:GG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!GG:GG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GG:GG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GH:GH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GH:GH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GH:GH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GH:GH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$297+(SUMIFS(IdentFin!GH:GH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GH:GH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!GH:GH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GH:GH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":{"$error":"#N/A"}}]
["GGXWDGXP_P",null,null,null,null,"Foreign private creditors",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!GN:GN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GN:GN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GN:GN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GN:GN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$297+(SUMIFS(IdentFin!GN:GN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GN:GN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S328+(SUMIFS(IdentFin!GN:GN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GN:GN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S330","v":2.2512656414390824},{"$f":"SUMIFS(IdentFin!GO:GO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GO:GO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GO:GO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GO:GO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$297+(SUMIFS(IdentFin!GO:GO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GO:GO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T328+(SUMIFS(IdentFin!GO:GO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GO:GO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T330","v":4.3832966865447158},{"$f":"SUMIFS(IdentFin!GP:GP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GP:GP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GP:GP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GP:GP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$297+(SUMIFS(IdentFin!GP:GP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GP:GP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U328+(SUMIFS(IdentFin!GP:GP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GP:GP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U330","v":6.1578389168928416},{"$f":"SUMIFS(IdentFin!GQ:GQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$297+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V328+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V330","v":8.7081361573789469},{"$f":"SUMIFS(IdentFin!GR:GR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GR:GR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GR:GR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GR:GR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$297+(SUMIFS(IdentFin!GR:GR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GR:GR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W328+(SUMIFS(IdentFin!GR:GR,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GR:GR,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W330","v":10.723923508712392},{"$f":"SUMIFS(IdentFin!GS:GS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GS:GS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GS:GS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GS:GS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$297+(SUMIFS(IdentFin!GS:GS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GS:GS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X328+(SUMIFS(IdentFin!GS:GS,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GS:GS,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X330","v":12.067454870454029},{"$f":"SUMIFS(IdentFin!GT:GT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GT:GT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GT:GT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GT:GT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$297+(SUMIFS(IdentFin!GT:GT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GT:GT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y328+(SUMIFS(IdentFin!GT:GT,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GT:GT,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y330","v":13.520515190843131},{"$f":"SUMIFS(IdentFin!GU:GU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GU:GU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GU:GU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GU:GU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$297+(SUMIFS(IdentFin!GU:GU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GU:GU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z328+(SUMIFS(IdentFin!GU:GU,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GU:GU,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z330","v":15.231351814148113},{"$f":"SUMIFS(IdentFin!GV:GV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GV:GV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GV:GV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GV:GV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$297+(SUMIFS(IdentFin!GV:GV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GV:GV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA328+(SUMIFS(IdentFin!GV:GV,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GV:GV,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA330","v":16.949187180260331},{"$f":"SUMIFS(IdentFin!GW:GW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GW:GW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GW:GW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GW:GW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$297+(SUMIFS(IdentFin!GW:GW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GW:GW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB328+(SUMIFS(IdentFin!GW:GW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GW:GW,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB330","v":18.692953399112589},{"$f":"SUMIFS(IdentFin!GX:GX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GX:GX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GX:GX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GX:GX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$297+(SUMIFS(IdentFin!GX:GX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GX:GX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC328+(SUMIFS(IdentFin!GX:GX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GX:GX,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC330","v":20.662074485701922},{"$f":"SUMIFS(IdentFin!GY:GY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GY:GY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GY:GY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GY:GY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$297+(SUMIFS(IdentFin!GY:GY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GY:GY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD328+(SUMIFS(IdentFin!GY:GY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GY:GY,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD330","v":22.052532705184412},{"$f":"SUMIFS(IdentFin!GZ:GZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$297+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE328+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HA:HA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HA:HA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HA:HA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HA:HA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$297+(SUMIFS(IdentFin!HA:HA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HA:HA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF328+(SUMIFS(IdentFin!HA:HA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HA:HA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HB:HB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HB:HB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HB:HB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HB:HB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$297+(SUMIFS(IdentFin!HB:HB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HB:HB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG328+(SUMIFS(IdentFin!HB:HB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HB:HB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HC:HC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HC:HC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HC:HC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HC:HC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$297+(SUMIFS(IdentFin!HC:HC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HC:HC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH328+(SUMIFS(IdentFin!HC:HC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HC:HC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH330","v":{"$error":"#N/A"}}]
[null,null,null,"by instrument type:"]
[{"$f":"A29&\"_P\"","v":"GGXWDGTM_P"},null,null,null,"Marketable",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*S$297+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*S330","v":14.503960773160673},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*T$297+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*T330","v":28.239743026562778},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*U$297+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*U330","v":39.672374709616292},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*V$297+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*V330","v":56.102870718192861},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*W$297+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*W330","v":69.089743583220269},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*X$297+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*X330","v":77.745552924207416},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Y$297+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Y330","v":87.107011430049454},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Z$297+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Z330","v":98.129214592995723},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AA$297+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AA330","v":109.19650772190121},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AB$297+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AB330","v":120.43086246451998},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AC$297+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AC330","v":133.11708414879826},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AD$297+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AD330","v":142.07522356196915},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AE$297+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AE330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AF$297+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AF330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AG$297+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AG330","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AH$297+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AH330","v":{"$error":"#N/A"}}]
[{"$f":"A30&\"_P\"","v":"GGXWDGTN_P"},null,null,null,"Non-marketable",null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*S$297+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*S328+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*S330","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*T$297+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*T328+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*T330","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*U$297+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*U328+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*U330","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*V$297+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*V328+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*V330","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*W$297+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*W328+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*W330","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*X$297+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*X328+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*X330","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Y$297+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Y328+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Y330","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Z$297+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Z328+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Z330","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AA$297+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AA328+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AA330","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AB$297+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AB328+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AB330","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AC$297+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AC328+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AC330","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AD$297+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AD328+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AD330","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AE$297+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AE328+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AE330","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AF$297+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AF328+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AF330","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AG$297+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AG328+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AG330","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AH$297+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AH328+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AH330","v":0}]
[]
[null,null,"Total public debt (in percent of GDP)"]
[{"$f":"A10&\"_GDP\"","v":"GGXWDG_GDP"},null,"Total public debt",null,null,null,null,{"$f":"H10/H$288","v":0.26981875936788707},0.2508881423193407,0.27003269934906221,0.30294060982716231,0.39169108111295914,0.45071182730576231,0.45936184153656878,0.50511229646666234,0.65655996195342869,0.663583582705493,0.60079616478495124,0.60347866370651226,0.61429390221783398,0.61765556342152383,0.62125714707497759,0.62214450449504388,0.62091188829864308,0.62275807406805572,0.6266688943630252,0.63136913950406792,0.63733315794678425,0.64409631016011804,0.65225953178063512,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by currency:"]
[{"$f":"A12&\"_GDP\"","v":"GGXWDGCL_GDP"},null,null,null,"Local currency denominated",null,null,{"$f":"H12/H$288","v":0.2095978946227037},0.1985225252664872,0.2007429104533138,0.22541562311418464,0.26223705965109284,0.30825041939748282,0.31316275546067718,0.34786442991981886,0.44879167803828862,0.47204424687641833,0.42776403773027061,0.42821358535732107,0.43565284001961219,0.43844520778187451,0.44146126519970497,0.43763347588447238,0.43691469034910851,0.43301283589406997,0.43702093277335508,0.43304082500451602,0.43468996386490183,0.43355548735700711,0.43740817010020239,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A13&\"_GDP\"","v":"GGXWDGCF_GDP"},null,null,null,"Foreign currency denominated",null,null,{"$f":"H13/H$288","v":6.0220864745183331E-2},5.2365617052853509E-2,6.9289788895748397E-2,7.7524986712977653E-2,0.12945402146186633,0.14246140790827952,0.14619908607589163,0.15724786654684345,0.20776828391514007,0.19153933582907468,0.17303212705468071,0.16154177674553727,0.1342160500311981,0.12394397202502801,8.1441954043402112E-2,6.6382827044064091E-2,5.5917876484767794E-2,4.8482125520210563E-2,2.7341274551899709E-2,2.0817284765213825E-2,1.3072622082118309E-2,9.0821822575107448E-3,4.6438436256534968E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A14&\"_GDP\"","v":"GGXWDGCI_GDP"},null,null,null,"Local-linked",null,null,{"$f":"H14/H$288","v":0},0,0,0,0,0,0,0,0,0,0,1.3723301603653993E-2,4.4425012167023645E-2,5.5266383614621342E-2,9.8353927831870511E-2,0.11812820156650744,0.1280793214647668,0.14126311265377517,0.16230668703777043,0.1775110297343381,0.18957057199976421,0.2014586405456002,0.21020751805477911,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by residual maturity:"]
[{"$f":"A16&\"_GDP\"","v":"GGXWDGMS_GDP"},null,null,null,"Short-term (1 yr)",null,null,{"$f":"H16/H$288","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7014659731423117E-2,3.4662704684792593E-2,5.8936739671208598E-2,4.2574066024747108E-2,2.3875747815252816E-2,2.4158355401086556E-2,2.858788818014954E-2,2.67666735026009E-2,2.5754602235981479E-2,2.8065214481200158E-2,1.1926730610410352E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Medium and long-term"]
[{"$f":"A18&\"_GDP\"","v":"GGXWDGMLM_GDP"},null,null,null,null,"2-5 years",null,{"$f":"H18/H$288","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.17635615972799795,0.17158184693275466,0.14366239311235629,0.12898384054816306,0.13184244457213942,0.13577167166228243,0.11802652621818792,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A19&\"_GDP\"","v":"GGXWDGMLL_GDP"},null,null,null,null,"6+ years",null,{"$f":"H19/H$288","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.38010784424709126,0.40804935060028669,0.415056430637959,0.44969924050206744,0.46642631210765162,0.46098186123527407,0.47614365966971828,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by holder:"]
[{"$f":"A21&\"_GDP\"","v":"GGXWDGD_GDP"},null,null,null,"Domestic creditors",null,null,{"$f":"H21/H$288","v":0.29324362844953594},0.29929986180506157,0.35059044759401231,0.39331564010481651,0.50854267567225964,0.58517083913152823,0.59640137664858961,0.65580037725198403,0.85242880395018228,0.39619125665484695,0.40499880483263101,0.40680455594512854,0.41408532497695938,0.41634924204634599,0.41876146592433933,0.41935522773018696,0.41852179209680412,0.41976482847140661,0.42239393692341609,0.42556086442474728,0.42957997122783281,0.43413845452884392,0.43964123433534047,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDC_GDP",null,null,null,null,"Domestic central bank",null,{"$f":"H22/H$288","v":0.18462370755163759},0.2019087223686557,0.23650952901029726,0.26533209170974131,0.34306464859579544,0.39475827280332848,0.4023344322706523,0.44240520360170527,0.5750514205981232,5.0393089549798924E-2,5.1513355473344798E-2,5.1743035901643634E-2,5.2669104914146066E-2,5.2957061232450947E-2,5.3263881264079715E-2,5.3339404111570003E-2,5.3233396228252072E-2,5.339150280502989E-2,5.3725909219691559E-2,5.4128722907504298E-2,5.4639928557896872E-2,5.5219739579317889E-2,5.5919659304712481E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDB_GDP",null,null,null,null,"Domestic commercial banks",null,{"$f":"H23/H$288","v":0.10861992089789836},9.7391139436405857E-2,0.11408091858371507,0.1279835483950752,0.16547802707646414,0.19041256632819969,0.19406694437793728,0.2133951736502788,0.27737738335205914,0.21165538272678536,0.21636059756719639,0.21732527545042882,0.22121484628293198,0.22242428800011801,0.22371295896279941,0.22403016152634495,0.223584919146563,0.22424898059464041,0.225653516778348,0.22734536949115577,0.22949247792512092,0.23192773491659391,0.23486745896764713,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGDN_GDP",null,null,null,null,"Other domestic creditors",null,{"$f":"H24/H$288","v":0},0,0,0,0,0,0,0,0,0.13414278437826269,0.13712485179208983,0.13773624459305614,0.14020137377988132,0.14096789281377703,0.14178462569746014,0.14198566209227198,0.14170347672198899,0.1421243450717363,0.14301451092537662,0.14408677202608725,0.14544756474481499,0.14699098003293218,0.14885411606298085,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGX_GDP",null,null,null,"External creditors",null,null,{"$f":"H25/H$288","v":0},0,0,0,0,0,0,0,0,0.19436020613034288,0.19868093974216092,0.19956679007971864,0.20313852909728827,0.20424914267312319,0.20543251136762158,0.2057237940878695,0.20531493417796551,0.20592473260722696,0.20721449872924103,0.20876810364005005,0.21073976357344448,0.21297602633579546,0.21567553421113533,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXO_GDP",null,null,null,null,"Foreign official creditors",null,{"$f":"H26/H$288","v":0},0,0,0,0,0,0,0,0,0.10313424999495872,0.10542698074141628,0.10589704357984797,0.10779233188031279,0.10838166186950379,0.10900959824189455,0.10916416293127912,0.108947207717038,0.10927078786187389,0.10995518239052354,0.11077957890900283,0.1118258098866515,0.11301244828027437,0.1144449005585558,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXWDGXP_GDP",null,null,null,null,"Foreign private creditors",null,{"$f":"H27/H$288","v":0},0,0,0,0,0,0,0,0,9.1225956135384145E-2,9.3253959000744652E-2,9.3669746499870712E-2,9.5346197216975459E-2,9.5867480803619412E-2,9.6422913125727053E-2,9.65596311565904E-2,9.6367726460927491E-2,9.6653944745353104E-2,9.7259316338717483E-2,9.7988524731047244E-2,9.891395368679301E-2,9.9963578055521099E-2,0.1012306336525795,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by instrument type:"]
[{"$f":"A29&\"_GDP\"","v":"GGXWDGTM_GDP"},null,null,null,"Marketable",null,null,{"$f":"H29/H$288","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A30&\"_GDP\"","v":"GGXWDGTN_GDP"},null,null,null,"Non-marketable",null,null,{"$f":"H30/H$288","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Total public debt (in percent of the total)"]
[{"$f":"A10&\"_PCT\"","v":"GGXWDG_PCT"},null,"Total public debt",null,null,null,null,{"$f":"H10/H$10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by currency:"]
[{"$f":"A12&\"_PCT\"","v":"GGXWDGCL_PCT"},null,null,null,"Local currency denominated",null,null,{"$f":"H12/H$10","v":0.77680994128701553},0.79127902750302004,0.74340222846056203,0.7440917982002867,{"$f":"L12/L$10","v":0.66949969579589874},0.68391908248807975,0.68173436960533218,0.68868731241188086,0.68355017674702867,0.71135612631019185,0.711995286926281,0.70957535222085777,0.70919284473887856,0.70985389551596123,0.71059345921122485,0.70342737534854916,0.70366617000408194,0.69531468787789619,0.69737134985383797,0.68587581797973818,0.68204511007286606,0.67312214108046675,0.67060448914575543,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A13&\"_PCT\"","v":"GGXWDGCF_PCT"},null,null,null,"Foreign currency denominated",null,null,{"$f":"H13/H$10","v":0.22319005871298445},0.20872097249697996,0.25659777153943791,0.25590820179971324,{"$f":"L13/L$10","v":0.33050030420410137},{"$f":"M13/M$10","v":0.3160809175119203},0.31826563039466799,0.31131268758811909,0.31644982325297127,0.28864387368980815,0.288004713073719,0.26768432168481654,0.21848833196394635,0.20066842972875723,0.13109218047124235,0.10670001352490113,9.0057667663584334E-2,7.7850657484871688E-2,4.3629538338089406E-2,3.2971653922720272E-2,2.0511441965820082E-2,1.4100658727967213E-2,7.1196255468678879E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A14&\"_PCT\"","v":"GGXWDGCI_PCT"},null,null,null,"Local-linked",null,null,0,0,0,0,{"$f":"L14/L$10","v":0},{"$f":"M14/M$10","v":0},0,0,0,0,0,{"$f":"S14/S$10","v":2.2740326094325681E-2},7.2318823297175025E-2,8.947767475528165E-2,0.15831436031753288,0.18987261112654974,0.20627616233233381,0.22683465463723201,0.25899911180807267,0.2811525280975416,0.29744344796131394,0.31277720019156596,0.32227588530737661,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by maturity:"]
[{"$f":"A16&\"_PCT\"","v":"GGXWDGMS_PCT"},null,null,null,"Short-term",null,null,{"$f":"H16/H$10","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7.7906084438285284E-2,5.6426906664134351E-2,9.5420074166784052E-2,6.8528895361921652E-2,3.8376530922878245E-2,3.8907864153290291E-2,4.5905287093917981E-2,4.2712625029534559E-2,4.0791671028158547E-2,4.4035390488099367E-2,1.8516998812561813E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A17&\"_PCT\"","v":"GGXWDGML_PCT"},null,null,null,"Medium and long-term",null,null,{"$f":"H17/H$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A18&\"_PCT\"","v":"GGXWDGMLM_PCT"},null,null,null,null,"1-5 years",null,{"$f":"H18/H$10","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.29223263444780978,0.27931556265377067,0.23259305286029258,0.20761747555814664,0.21191611212438138,0.21866495749390397,0.18952227378956446,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A19&\"_PCT\"","v":"GGXWDGMLL_PCT"},null,null,null,null,"6+ years",null,{"$f":"H19/H$10","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.62986128111390494,0.66425753068209503,0.67198687297292348,0.72385362907993189,0.74970735695274027,0.74242717835280581,0.76457243911651751,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"by holder:"]
[{"$f":"A21&\"_PCT\"","v":"GGXWDGD_PCT"},null,null,null,"Domestic creditors",null,null,{"$f":"H116+H117+H118","v":1.2662162162162161},{"$f":"I116+I117+I118","v":1.2983259006747765},{"$f":"J116+J117+J118","v":1.2983259006747765},1.2983259006747765,1.2983259006747765,1.2983259006747765,1.2983259006747765,1.2983259006747765,1.2983259006747765,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208,0.67410351225793208]
[{"$f":"A22&\"_PCT\"","v":"GGXWDGDC_PCT"},"SH_GGDDC_AT",null,null,null,"Domestic central bank",null,{"$f":"IFERROR(VLOOKUP($B116,MacrofwData,H$7,FALSE)*1,G116)","v":0.79719901719901709},0.87585514487847016,0.87585514487847016,0.87585514487847016,0.87585514487847016,0.87585514487847016,0.87585514487847016,0.87585514487847016,0.87585514487847016,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2,8.5741818095299363E-2]
[{"$f":"A23&\"_PCT\"","v":"GGXWDGDB_PCT"},"SH_GGDDB_AT",null,null,null,"Domestic commercial banks",null,{"$f":"IFERROR(VLOOKUP($B117,MacrofwData,H$7,FALSE)*1,G117)","v":0.46901719901719896},0.42247075579630627,0.42247075579630627,0.42247075579630627,0.42247075579630627,0.42247075579630627,0.42247075579630627,0.42247075579630627,0.42247075579630627,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588,0.36012313368318588]
[{"$f":"A24&\"_PCT\"","v":"GGXWDGDN_PCT"},"SH_GGDDN_AT",null,null,null,"Other domestic creditors",null,{"$f":"IFERROR(VLOOKUP($B118,MacrofwData,H$7,FALSE)*1,G118)","v":0},0,0,0,0,0,0,0,0,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688,0.22823856047944688]
[{"$f":"A25&\"_PCT\"","v":"GGXWDGX_PCT"},null,null,null,"External creditors",null,null,{"$f":"H120+H121","v":0},{"$f":"I120+I121","v":0},{"$f":"J120+J121","v":0},0,0,0,0,0,0,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055,0.33069608527424055]
[{"$f":"A26&\"_PCT\"","v":"GGXWDGXO_PCT"},"SH_GGDXO_AT",null,null,null,"Foreign official creditors",null,{"$f":"IFERROR(VLOOKUP($B120,MacrofwData,H$7,FALSE)*1,G120)","v":0},0,0,0,0,0,0,0,0,0.17547878452112417,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242,0.1754787845211242]
[{"$f":"A27&\"_PCT\"","v":"GGXWDGXP_PCT"},"SH_GGDXP_AT",null,null,null,"Foreign private creditors",null,{"$f":"IFERROR(VLOOKUP($B121,MacrofwData,H$7,FALSE)*1,G121)","v":0},0,0,0,0,0,0,0,0,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638,0.15521730075311638]
[null,null,null,"by instrument type:"]
[{"$f":"A29&\"_PCT\"","v":"GGXWDGTM_PCT"},null,null,null,"Marketable",null,null,{"$f":"H29/H$10","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A30&\"_PCT\"","v":"GGXWDGTN_PCT"},null,null,null,"Non-marketable",null,null,{"$f":"H30/H$10","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S30/S$10","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"New debt dynamics equation"]
[{"$f":"B127","v":"GGXWDG_DGDP"},"GGXWDG_DGDP","Change in public debt/GDP ratio",null,null,null,null,null,{"$f":"I81-H81","v":-1.8930617048546372E-2},1.914455702972151E-2,3.29079104781001E-2,8.8750471285796828E-2,5.9020746192803175E-2,8.6500142308064687E-3,4.5750454930093554E-2,0.15144766548676636,7.0236207520643079E-3,-6.2787417920541766E-2,2.6824989215610273E-3,1.0815238511321712E-2,3.3616612036898585E-3,3.6015836534537549E-3,8.8735742006629259E-4,-1.2326161964008042E-3,1.8461857694126449E-3,3.9108202949694748E-3,4.7002451410427248E-3,5.9640184427163234E-3,6.7631522133337896E-3,8.1632216205170804E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B128","v":"DDI_GDP"},"DDI_GDP",null,"Identified debt-creating flows",null,null,null,null,{"$f":"I129+I132+I138","v":1.6621960755615523E-2},{"$f":"J129+J132+J138","v":1.3775249850001132E-2},3.6438433816728191E-2,8.3374209943155447E-2,8.6687931820295466E-2,2.6192813836299088E-2,3.2101973527094374E-2,0.12028492887656263,8.0880540303058385E-4,-8.2769399826243317E-2,4.613444523272457E-3,1.0521899275733739E-2,2.9591273754541745E-3,3.3805903631902714E-3,8.8004915571308255E-4,-1.2374985658437443E-3,1.842799207896215E-3,3.8993898985289861E-3,4.6969169024519827E-3,5.9598842742792837E-3,6.7610612386170424E-3,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIP_GDP","DDIP_GDP",null,null,"Primary deficit",null,null,null,{"$f":"I177/I288","v":1.6180433490919962E-2},3.0574763030486875E-2,5.67414413130417E-2,7.6304665897767424E-2,7.7738722361500784E-2,3.1633126424786877E-2,9.2600170381290474E-3,8.3154539546606787E-2,5.4413845315889199E-2,-2.4278528794417328E-2,-2.9976850100027589E-4,-3.4034188365674139E-4,-3.2948202166480467E-3,-4.7396820583001367E-3,-6.073751461211252E-3,-6.8559328604642176E-3,-4.4624289953536485E-3,-2.1518624559560798E-3,-8.9514565887028758E-6,2.0909322036905074E-3,4.1477882952182946E-3,6.161664170897343E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B130","v":"DDIPRXI_GDP"},"DDIPRXI_GDP",null,null,null,"Noninterest revenues/GDP",null,null,{"$f":"I178/I288","v":0.27910299920794912},0.27490947306029118,0.25635855420547388,0.20546830033707095,0.19593936560642364,0.2286374605227624,0.25550064077127049,0.21900452266802106,0.22010409541264486,0.28462819119275701,0.26738660756860411,0.26307962900057369,0.26465279623012317,0.26425860721163197,0.26377907604693174,0.26261068144882782,0.26017728459501682,0.25757466858283967,0.25501628326673148,0.25250218785961226,0.2500323806328632,0.24760681154888767,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIPEXI_GDP","DDIPEXI_GDP",null,null,null,"Noninterest expenditures/GDP",null,null,{"$f":"I179/I288","v":0.29528343269886909},0.30548423609077807,0.31309999551851558,0.28177296623483838,0.27367808796792442,0.26027058694754929,0.26476065780939956,0.30215906221462785,0.27451794072853408,0.26034966239833968,0.26708683906760383,0.26273928711691696,0.26135797601347516,0.25951892515333186,0.25770532458572049,0.25575474858836361,0.25571485559966317,0.25542280612688356,0.25500733181014279,0.25459312006330281,0.25418016892808148,0.253768475719785,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIA_GDP","DDIA_GDP",null,null,"Automatic debt dynamics",null,null,null,{"$f":"I133+I136+I137","v":6.4390964796122181E-4},7.2437231201461401E-3,3.6648141403688848E-2,5.4984963906466247E-2,2.8839786134400178E-2,1.7354562051500429E-2,3.4327550133053469E-2,8.4208166577614166E-2,-1.0886912645139335E-2,-4.8827349185927106E-2,1.0159454898730319E-2,1.0883219846162737E-2,6.2748948579756676E-3,8.1411883135258014E-3,6.9746851821119466E-3,5.6392875798801957E-3,6.3260502554313138E-3,6.0720432203676929E-3,4.726628085333872E-3,3.8896807039319478E-3,2.633970530361475E-3,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAD_GDP","DDIAD_GDP",null,null,null,"Interest rate-growth differential",null,null,{"$f":"I134+I135","v":5.284959885480181E-4},7.506823765451108E-3,3.7013107373461342E-2,5.1141048412357171E-2,2.6649219959116819E-2,1.7534538764959695E-2,3.4685726281300309E-2,8.4292089330816153E-2,-1.2138093367621158E-2,-5.5945370527442806E-2,8.2251714267091922E-3,1.1162847941626209E-2,6.6739676345326099E-3,8.3397433458527806E-3,6.9746851821119379E-3,5.6392875798801888E-3,6.326050255431306E-3,6.072043220367692E-3,4.7266280853338703E-3,3.8896807039319487E-3,2.6339705303614746E-3,2.0198111063241021E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIADR_GDP","DDIADR_GDP",null,null,null,null,"Real interest rate contribution",null,{"$f":"I278*H81/(1+I292)","v":1.1449220411857789E-2},1.6356731465483769E-2,3.8195255078173444E-2,3.4981226678183132E-2,5.7761710879629989E-3,7.21389645126028E-3,3.4746517388484763E-2,5.4376770063503055E-2,-3.4385850885059507E-2,-4.1058412292839845E-2,2.8922212001957642E-2,2.4415585992490944E-2,2.0934937311364515E-2,2.0812342791978498E-2,1.7662214075971742E-2,1.57747362085312E-2,1.4989537247298245E-2,1.4339315060439003E-2,1.3082314067217658E-2,1.234454979881822E-2,1.1205299847658289E-2,1.0718810392115755E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIADG_GDP","DDIADG_GDP",null,null,null,null,"Real growth rate contribution",null,{"$f":"-I292*H81/(1+I292)","v":-1.0920724423309771E-2},-8.8499077000326609E-3,-1.1821477047121041E-3,1.6159821734174035E-2,2.0873048871153821E-2,1.0320642313699417E-2,-6.0791107184452572E-5,2.9915319267313101E-2,2.2247757517438349E-2,-1.4886958234602957E-2,-2.0697040575248449E-2,-1.3252738050864734E-2,-1.4260969676831905E-2,-1.2472599446125717E-2,-1.0687528893859804E-2,-1.0135448628651011E-2,-8.663486991866939E-3,-8.2672718400713108E-3,-8.3556859818837877E-3,-8.454869094886271E-3,-8.5713293172968146E-3,-8.6989992857916532E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAE_GDP","DDIAE_GDP",null,null,null,"Contribution from real exchange rate",null,null,{"$f":"H107*H81*I303/((1+I292)*(1+I308))","v":2.9116203375914687E-4},6.9198084383694663E-4,5.2303529985606436E-3,7.7717890610943053E-3,-2.3000434144444903E-3,-3.4402350865530519E-3,3.6864237159283586E-3,8.4730096247124485E-3,-1.1761971418205635E-2,-6.9517344884407282E-3,6.0728918526224496E-3,3.2269116956974726E-3,1.2306445696794296E-3,1.1571504896571254E-3,5.2786793682216998E-4,3.1813863473294078E-4,2.6066062834096082E-4,2.217803312433825E-4,1.2109357823364449E-4,8.9237347130645937E-5,5.4220919276397367E-5,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIARI_GDP","DDIARI_GDP",null,null,null,"Relative inflation",null,null,{"$f":"H107*H81*(I294-I308)/((1+I292)*(1+I294)*(1+I308))","v":-1.7574837434594325E-4},-9.5508148914191402E-4,-5.5953189683331369E-3,-3.9278735669852245E-3,4.4906095897278495E-3,3.2602583730937857E-3,-4.0445998641751996E-3,-8.5569323779144408E-3,1.3013152140687457E-2,1.4069755829956435E-2,-4.1386083806013215E-3,-3.5065397911609457E-3,-1.6297173462363724E-3,-1.3557055219841037E-3,-5.2786793682216119E-4,-3.1813863473293389E-4,-2.6066062834095339E-4,-2.2178033124338155E-4,-1.2109357823364218E-4,-8.9237347130647021E-5,-5.4220919276396954E-5,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B138","v":"DDIAO_GDP"},"DDIAO_GDP",null,null,"Other identified debt-creating flows",null,null,null,{"$f":"I139+I140+I141","v":-2.0238238326566045E-4},{"$f":"J139+J140+J141","v":-2.4043236300631887E-2},-5.6951148900002357E-2,-4.7915419861078223E-2,-1.9890576675605502E-2,-2.2794874639988215E-2,-1.1485593644088143E-2,-4.7077777247658312E-2,-4.2718127267719279E-2,-9.663521845898887E-3,-5.2462418744575858E-3,-2.0978686772256731E-5,-2.0947265873446588E-5,-2.0915892035393477E-5,-2.0884565187612079E-5,-2.0853285259722495E-5,-2.082205218145029E-5,-2.0790865882626365E-5,-2.0759726293186602E-5,-2.0728633343171814E-5,-2.0697586962727715E-5,-2.0666587082104581E-5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAOC_GDP","DDIAOC_GDP",null,null,null,"Contingent liabilities",null,null,{"$f":"I210/I288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAOO_GDP","DDIAOO_GDP",null,null,null,"Other below-the-line transactions",null,null,{"$f":"(I172+I173)/I288","v":0},-2.3876980155760737E-2,-5.672950597764391E-2,-4.766516291004913E-2,-1.9684764080282885E-2,-2.2626470169127427E-2,-1.1334608754139358E-2,-4.6977902552738086E-2,-4.261119521171975E-2,-9.6424801758642677E-3,-5.2252317196551708E-3,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIR_GDP","DDIR_GDP",null,null,null,"(Minus) Interest Revenues",null,null,{"$f":"-I211/I288","v":-2.0238238326566045E-4},-1.662561448711499E-4,-2.2164292235844467E-4,-2.5025695102909019E-4,-2.0581259532261696E-4,-1.684044708607886E-4,-1.5098488994878416E-4,-9.9874694920221952E-5,-1.0693205599952747E-4,-2.1041670034618755E-5,-2.1010154802415129E-5,-2.0978686772256731E-5,-2.0947265873446588E-5,-2.0915892035393477E-5,-2.0884565187612079E-5,-2.0853285259722495E-5,-2.082205218145029E-5,-2.0790865882626365E-5,-2.0759726293186602E-5,-2.0728633343171814E-5,-2.0697586962727715E-5,-2.0666587082104581E-5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDR_GDP","DDR_GDP",null,null,"Residual",null,null,null,{"$f":"I127-I128","v":-3.5552577804161892E-2},{"$f":"J127-J128","v":5.3693071797203777E-3},-3.5305233386280915E-3,5.3762613426413808E-3,-2.7667185627492291E-2,-1.7542799605492619E-2,1.364848140299918E-2,3.1162736610203731E-2,6.2148153490337241E-3,1.9981981905701551E-2,-1.9309456017114297E-3,2.9333923558797284E-4,4.0253382823568409E-4,2.2099329026348345E-4,7.308264353210036E-6,4.8823694429401057E-6,3.3865615164298951E-6,1.1430396440488717E-5,3.32823859074214E-6,4.1341684370397452E-6,2.0909747167471501E-6,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SFA_GDP","SFA_GDP",null,null,"Stock-flow adjustment",null,null,null,{"$f":"I127-I128","v":-3.5552577804161892E-2},5.3693071797203777E-3,-3.5305233386280915E-3,5.3762613426413808E-3,-2.7667185627492291E-2,-1.7542799605492619E-2,1.364848140299918E-2,3.1162736610203731E-2,6.2148153490337241E-3,1.9981981905701551E-2,-1.9309456017114297E-3,2.9333923558797284E-4,4.0253382823568409E-4,2.2099329026348345E-4,7.308264353210036E-6,4.8823694429401057E-6,3.3865615164298951E-6,1.1430396440488717E-5,3.32823859074214E-6,4.1341684370397452E-6,2.0909747167471501E-6,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIADRRI_GDP_OUT",null,null,null,"Real Interest Rate with Relative Inflation",null,null,null,{"$f":"I134+I137","v":1.1273472037511846E-2},{"$f":"J134+J137","v":1.5401649976341854E-2},3.2599936109840306E-2,3.1053353111197907E-2,1.0266780677690848E-2,1.0474154824354065E-2,3.0701917524309563E-2,4.5819837685588616E-2,-2.1372698744372053E-2,-2.6988656462883412E-2,2.4783603621356322E-2,2.0909046201329998E-2,1.9305219965128143E-2,1.9456637269994394E-2,1.7134346139149579E-2,1.5456597573798267E-2,1.4728876618957292E-2,1.4117534729195622E-2,1.2961220488984015E-2,1.2255312451687572E-2,1.1151078928381892E-2,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAE_GDP_OUT",null,null,null,null,null,null,null,{"$f":"IF(I6,I136,\"…\")","v":2.9116203375914687E-4},6.9198084383694663E-4,5.2303529985606436E-3,7.7717890610943053E-3,-2.3000434144444903E-3,-3.4402350865530519E-3,3.6864237159283586E-3,8.4730096247124485E-3,-1.1761971418205635E-2,-6.9517344884407282E-3,"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
["DDR_GDP_OUT",null,null,null,null,null,null,null,{"$f":"IF(I6,I142,I142+I136)","v":-3.5552577804161892E-2},5.3693071797203777E-3,-3.5305233386280915E-3,5.3762613426413808E-3,-2.7667185627492291E-2,-1.7542799605492619E-2,1.364848140299918E-2,3.1162736610203731E-2,6.2148153490337241E-3,1.9981981905701551E-2,4.1419462509110199E-3,3.5202509312854454E-3,1.6331783979151137E-3,1.3781437799206089E-3,5.3517620117538001E-4,3.2302100417588088E-4,2.6404718985739072E-4,2.3321072768387122E-4,1.2442181682438663E-4,9.3371515567685682E-5,5.6311893993144517E-5,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIA_GDP_OUT","DDIA_GDP_OUT",null,null,"Automatic debt dynamics",null,null,null,{"$f":"IF(I6,I132,I132-I136)","v":6.4390964796122181E-4},7.2437231201461401E-3,3.6648141403688848E-2,5.4984963906466247E-2,2.8839786134400178E-2,1.7354562051500429E-2,3.4327550133053469E-2,8.4208166577614166E-2,-1.0886912645139335E-2,-4.8827349185927106E-2,4.0865630461078698E-3,7.6563081504652641E-3,5.0442502882962377E-3,6.9840378238686758E-3,6.4468172452897769E-3,5.3211489451472551E-3,6.0653896270903528E-3,5.8502628891243108E-3,4.6055345071002278E-3,3.8004433568013017E-3,2.5797496110850776E-3,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDI_GDP_OUT","DDI_GDP_OUT",null,"Identified debt-creating flows",null,null,null,null,{"$f":"IF(I6,I128,I128-I136)","v":1.6621960755615523E-2},1.3775249850001132E-2,3.6438433816728191E-2,8.3374209943155447E-2,8.6687931820295466E-2,2.6192813836299088E-2,3.2101973527094374E-2,0.12028492887656263,8.0880540303058385E-4,-8.2769399826243317E-2,-1.4594473293499926E-3,7.2949875800362666E-3,1.7284828057747448E-3,2.2234398735331458E-3,3.5218121889091258E-4,-1.5556372005766852E-3,1.5821385795552541E-3,3.6776095672856036E-3,4.5758233242183385E-3,5.8706469271486376E-3,6.7068403193406454E-3,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Change in public debt/GDP (percent of GDP)"]
[{"$f":"B151","v":"GGXWDG_DGDP_BACK"},"GGXWDG_DGDP_BACK","Change in public debt/GDP ratio",null,null,null,null,null,{"$f":"I81-H81","v":-1.8930617048546372E-2},{"$f":"J81-I81","v":1.914455702972151E-2},3.29079104781001E-2,8.8750471285796828E-2,5.9020746192803175E-2,8.6500142308064687E-3,4.5750454930093554E-2,0.15144766548676636,7.0236207520643079E-3,-6.2787417920541766E-2,2.6824989215610273E-3,1.0815238511321712E-2,3.3616612036898585E-3,3.6015836534537549E-3,8.8735742006629259E-4,-1.2326161964008042E-3,1.8461857694126449E-3,3.9108202949694748E-3,4.7002451410427248E-3,5.9640184427163234E-3,6.7631522133337896E-3,8.1632216205170804E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B152","v":"DDI_GDP_BACK"},"DDI_GDP_BACK",null,"Identified debt-creating flows",null,null,null,null,{"$f":"I153+I156+I161","v":1.6708929479467984E-2},{"$f":"J153+J156+J161","v":1.3583395189530244E-2},3.7630132561744065E-2,8.4522831038248036E-2,8.4732986523656781E-2,2.621261018866269E-2,3.231006515237482E-2,0.1206618647983525,-1.5580325547678159E-4,-9.0181206177915446E-2,2.7001712060537447E-3,1.0822506057969484E-2,3.379147417884584E-3,3.6000612875526751E-3,9.0093372090073627E-4,-1.2166452805840704E-3,1.8636212600775586E-3,3.9201807644115867E-3,4.7176766287452387E-3,5.98061290762247E-3,6.781758825579764E-3,8.1814752772215206E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B153","v":"DDIP_GDP_BACK"},"DDIP_GDP_BACK",null,null,"Primary deficit",null,null,null,{"$f":"I177/I$288","v":1.6180433490919962E-2},3.0574763030486875E-2,5.67414413130417E-2,7.6304665897767424E-2,7.7738722361500784E-2,3.1633126424786877E-2,9.2600170381290474E-3,8.3154539546606787E-2,5.4413845315889199E-2,-2.4278528794417328E-2,-2.9976850100027589E-4,-3.4034188365674139E-4,-3.2948202166480467E-3,-4.7396820583001367E-3,-6.073751461211252E-3,-6.8559328604642176E-3,-4.4624289953536485E-3,-2.1518624559560798E-3,-8.9514565887028758E-6,2.0909322036905074E-3,4.1477882952182946E-3,6.161664170897343E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIPRXI_GDP_BACK","DDIPRXI_GDP_BACK",null,null,null,"Noninterest revenues/GDP",null,null,{"$f":"I178/I$288","v":0.27910299920794912},0.27490947306029118,0.25635855420547388,0.20546830033707095,0.19593936560642364,0.2286374605227624,0.25550064077127049,0.21900452266802106,0.22010409541264486,0.28462819119275701,0.26738660756860411,0.26307962900057369,0.26465279623012317,0.26425860721163197,0.26377907604693174,0.26261068144882782,0.26017728459501682,0.25757466858283967,0.25501628326673148,0.25250218785961226,0.2500323806328632,0.24760681154888767,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIPEXI_GDP_BACK","DDIPEXI_GDP_BACK",null,null,null,"Noninterest expenditures/GDP",null,null,{"$f":"I179/I$288","v":0.29528343269886909},0.30548423609077807,0.31309999551851558,0.28177296623483838,0.27367808796792442,0.26027058694754929,0.26476065780939956,0.30215906221462785,0.27451794072853408,0.26034966239833968,0.26708683906760383,0.26273928711691696,0.26135797601347516,0.25951892515333186,0.25770532458572049,0.25575474858836361,0.25571485559966317,0.25542280612688356,0.25500733181014279,0.25459312006330281,0.25418016892808148,0.253768475719785,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIA_GDP_BACK","DDIA_GDP_BACK",null,null,"Automatic debt dynamics",null,null,null,{"$f":"I157+I160","v":5.2849598854801984E-4},{"$f":"J157+J160","v":6.8856123148041065E-3},3.7618197226346274E-2,5.5883328050529736E-2,2.6679028242438885E-2,1.720595393300324E-2,3.4384656868385127E-2,8.4485227804483795E-2,-1.1958453359646232E-2,-5.6260197207633859E-2,8.2251714267091922E-3,1.1162847941626225E-2,6.6739676345326307E-3,8.3397433458528118E-3,6.9746851821119882E-3,5.6392875798801471E-3,6.3260502554312072E-3,6.072043220367666E-3,4.7266280853339414E-3,3.8896807039319626E-3,2.6339705303614694E-3,2.0198111063241767E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAD_GDP_BACK","DDIAD_GDP_BACK",null,null,null,"Interest rate-growth differential",null,null,{"$f":"I158+I159","v":5.2849598854801984E-4},{"$f":"J158+J159","v":7.5068237654510889E-3},3.7013107373461307E-2,5.1141048412357185E-2,2.6649219959116885E-2,1.7534538764959751E-2,3.4685726281300351E-2,8.429208933081625E-2,-1.2138093367621172E-2,-5.5945370527442778E-2,8.2251714267091922E-3,1.1162847941626225E-2,6.6739676345326307E-3,8.3397433458528118E-3,6.9746851821119882E-3,5.6392875798801471E-3,6.3260502554312072E-3,6.072043220367666E-3,4.7266280853339414E-3,3.8896807039319626E-3,2.6339705303614694E-3,2.0198111063241767E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIADR_GDP_BACK","DDIADR_GDP_BACK",null,null,null,null,"Real interest rate contribution",null,{"$f":"H81*(I273-I294*(1+I292))/I165","v":1.1294471603419474E-2},1.6361603594912556E-2,3.8279426941626539E-2,3.4364257560196496E-2,6.8524178698413964E-3,7.6855896536861916E-3,3.474713099902247E-2,5.3196105878277979E-2,-3.2264241101298108E-2,-4.2575817294122714E-2,2.895387757390781E-2,2.4414381722141797E-2,2.080901339066412E-2,2.0698370138652215E-2,1.7529814283846378E-2,1.5631711077670248E-2,1.4866032509053042E-2,1.4220702792791822E-2,1.2961203322594442E-2,1.22207844662157E-2,1.1078624022903378E-2,1.0589052559305562E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIADG_GDP_BACK","DDIADG_GDP_BACK",null,null,null,null,"Real growth rate contribution",null,{"$f":"-H81*I292/I165","v":-1.0765975614871455E-2},-8.8547798294614666E-3,-1.266319568165229E-3,1.6776790852160686E-2,1.9796802089275489E-2,9.8489491112735573E-3,-6.1404717722119472E-5,3.1095983452538275E-2,2.0126147733676936E-2,-1.3369553233320066E-2,-2.0728706147198617E-2,-1.3251533780515572E-2,-1.413504575613149E-2,-1.2358626792799404E-2,-1.055512910173439E-2,-9.9924234977901011E-3,-8.5399822536218351E-3,-8.1486595724241558E-3,-8.2345752372605004E-3,-8.3311037622837373E-3,-8.4446534925419082E-3,-8.5692414529813851E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAE_GDP_BACK","DDIAE_GDP_BACK",null,null,null,"Contribution from exchange rate",null,null,{"$f":"H84*(I300*(1+I275))/I165","v":0},-6.2121145064698261E-4,6.0508985288496855E-4,4.7422796381725515E-3,2.9808283322000423E-5,-3.2858483195651034E-4,-3.010694129152209E-4,1.9313847366754264E-4,1.7964000797494097E-4,-3.1482668019108313E-4,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAO_GDP_BACK","DDIAO_GDP_BACK",null,null,"Other identified debt-creating flows",null,null,null,{"$f":"I162+I163","v":0},{"$f":"J162+J163","v":-2.3876980155760737E-2},-5.672950597764391E-2,-4.766516291004913E-2,-1.9684764080282885E-2,-2.2626470169127427E-2,-1.1334608754139358E-2,-4.6977902552738086E-2,-4.261119521171975E-2,-9.6424801758642677E-3,-5.2252317196551708E-3,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAOC_GDP_BACK","DDIAOC_GDP_BACK",null,null,null,"Contingent liabilities",null,null,{"$f":"I210/I288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIAOO_GDP_BACK","DDIAOO_GDP_BACK",null,null,null,"Other below-the-line transactions",null,null,{"$f":"(I172+I173)/I288","v":0},-2.3876980155760737E-2,-5.672950597764391E-2,-4.766516291004913E-2,-1.9684764080282885E-2,-2.2626470169127427E-2,-1.1334608754139358E-2,-4.6977902552738086E-2,-4.261119521171975E-2,-9.6424801758642677E-3,-5.2252317196551708E-3,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDR_GDP_BACK","DDR_GDP_BACK",null,"Residual",null,null,null,null,{"$f":"I151-I152","v":-3.5639546528014356E-2},{"$f":"J151-J152","v":5.5611618401912657E-3},-4.7222220836439649E-3,4.2276402475487918E-3,-2.5712240330853606E-2,-1.7562595957856222E-2,1.3440389777718734E-2,3.0785800688413856E-2,7.1794240075410895E-3,2.739378825737368E-2,-1.7672284492717405E-5,-7.2675466477722245E-6,-1.7486214194725475E-5,1.5223659010797294E-6,-1.357630083444368E-5,-1.597091581673378E-5,-1.7435490664913754E-5,-9.3604694421118434E-6,-1.7431487702513834E-5,-1.659446490614655E-5,-1.8606612245974409E-5,-1.8253656704440152E-5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDD_GDP_BACK","DDD_GDP_BACK",null,"Denominator: (1+p)*(1+g)",null,null,null,null,{"$f":"(1+I292)*(1+I294)","v":1.0571617550708772},{"$f":"(1+J292)*(1+J294)","v":1.0359937451757268},0.93763508835552656,0.91444539859551299,1.0010207160860383,1.0244346868675662,0.99013814392071897,0.90824096820477385,1.0691858657398925,1.1390507385376263,1.0340963327166104,1.0225465881636984,1.0328873415286699,1.030021811509088,1.0302674051166703,1.0311113458546746,1.0288168648744331,1.0282057392258483,1.0284200208089596,1.0286305400273115,1.0288372804768569,1.0290402305654252,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Memo:"]
["DDIAE_GDP_OUT_BACK",null,null,"Exchange rate contribution for output",null,null,null,null,{"$f":"IF(I6,I160,\"…\")","v":0},-6.2121145064698261E-4,6.0508985288496855E-4,4.7422796381725515E-3,2.9808283322000423E-5,-3.2858483195651034E-4,-3.010694129152209E-4,1.9313847366754264E-4,1.7964000797494097E-4,-3.1482668019108313E-4,"…","…","…","…","…","…","…","…","…","…","…","…","…","…","…","…"]
["DDR_GDP_OUT_BACK",null,null,"Residual contribution for output",null,null,null,null,{"$f":"IF(I6,I164,I164+I160)","v":-3.5639546528014356E-2},5.5611618401912657E-3,-4.7222220836439649E-3,4.2276402475487918E-3,-2.5712240330853606E-2,-1.7562595957856222E-2,1.3440389777718734E-2,3.0785800688413856E-2,7.1794240075410895E-3,2.739378825737368E-2,-1.7672284492717405E-5,-7.2675466477722245E-6,-1.7486214194725475E-5,1.5223659010797294E-6,-1.357630083444368E-5,-1.597091581673378E-5,-1.7435490664913754E-5,-9.3604694421118434E-6,-1.7431487702513834E-5,-1.659446490614655E-5,-1.8606612245974409E-5,-1.8253656704440152E-5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"\"Financing by type of transaction (in \"&LOWER(UnitScale)&\" \"&CurrencyName&\")\"","v":{"$error":"#N/A"}}]
["GGF",null,"Total debt issuance",null,null,null,null,{"$f":"H172+H173+H176","v":4.8901512910038294},{"$f":"I172+I173+I176","v":8.2588129305903344},{"$f":"J172+J173+J176","v":6.5098496561365815},6.6308539754612141,11.581788092434142,19.596345999999993,12.161645181699997,8.6941680585993399,19.582647804747161,13.937628974150241,4.4482595417357444,14.504040601523524,13.735966671557666,11.939611221280101,17.310483527159331,14.310495302233287,10.383631669280247,11.899621492407078,14.481546359259822,15.552001558344569,16.964118843066789,19.379728152610593,17.002576274918301,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTP","ODCTP",null,"Debt issuance outside of GFN (e.g. pre-financing)",null,null,null,{"$f":"VLOOKUP($B172,MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTS",null,null,"Below-the-line transactions",null,null,null,{"$f":"H174+H175","v":0},{"$f":"I174+I175","v":0},{"$f":"J174+J175","v":-4.5956999999999999},-10.238,-7.8662000000000001,-3.2519,-3.8292000000000002,-1.8993,-7.1496000000000004,-6.9337,-1.7871999999999999,-1.0015000000000001,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTA","ODCTA",null,null,"Use of asset buffers",null,null,{"$f":"VLOOKUP($B174,MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTL","ODCTL",null,null,"Other items (e.g. arrears)",null,null,0,0,-4.5956999999999999,-10.238,-7.8662000000000001,-3.2519,-3.8292000000000002,-1.8993,-7.1496000000000004,-6.9337,-1.7871999999999999,-1.0015000000000001,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GFN",null,null,"Total gross financing need",null,null,null,{"$f":"H177+H180+H195+H210-H211","v":4.8901512910038294},8.2588129305903344,11.105549656136581,16.868853975461214,19.447988092434141,22.848245999999993,15.990845181699997,10.59346805859934,26.732247804747161,20.871328974150241,6.2354595417357448,15.505540601523524,13.735966671557666,11.939611221280101,17.310483527159331,14.310495302233287,10.383631669280247,11.899621492407078,14.481546359259822,15.552001558344569,16.964118843066789,19.379728152610593,17.002576274918301,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXONLB",null,null,null,"Primary deficit",null,null,{"$f":"H179-H178","v":0.17455129100383004},{"$f":"I179-I178","v":3.0061129305903336},{"$f":"J179-J178","v":5.8848496561365806},10.240153975461212,12.592588092434141,12.842345999999992,5.3534451816999962,1.5516680585993399,12.655347804747159,8.8542289741502387,-4.4999404582642555,-5.7455471806633795E-2,-6.6702774879679794E-2,-0.66698056632489511,-0.98827336128746879,-1.3047726842571308,-1.5186229579675654,-1.0169340728106135,-0.50421529092307082,-2.157077437239252E-3,0.51828828468320154,1.0577784506298045,1.6169943845298462,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B178","v":"GGRXI"},"GGRXI",null,null,null,"Noninterest revenue",null,{"$f":"VLOOKUP($B178,NewMacrofwData,H$8,FALSE)","v":48.363148708996171},51.853687069409666,52.912950343863422,46.265146024538787,33.90851190756586,32.368954000000002,38.693554818300001,42.813331941400655,33.330452195252846,35.815371025849764,{"$f":"VLOOKUP($B178,NewMacrofwData,R$8,FALSE)","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,59.291284175390743,60.353804721318497,61.45255415275291,{"$f":"VLOOKUP($B178,NewMacrofwData,AB$8,FALSE)","v":62.588794411186335},63.763829146731375,64.979007739005482,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B179","v":"GGEXI"},"GGEXI",null,null,null,"Noninterest expenditure",null,48.537700000000001,54.8598,58.797800000000002,56.505299999999998,46.501100000000001,45.211299999999994,44.046999999999997,44.364999999999995,45.985800000000005,44.669600000000003,48.254899999999999,51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,58.274350102580129,59.849589430395426,61.450397075315671,63.107082695869536,64.821607597361179,66.596002123535328,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI",null,null,null,"Interest bill",null,null,{"$f":"H181+H185+H189","v":2.9371},2.8087,3.1226000000000003,3.4384000000000001,3.7624000000000004,4.4683999999999999,4.7867999999999995,5.0455000000000005,5.0620000000000003,4.9381000000000004,4.6452,5.3733000000000004,4.7956626027262832,5.3104690989846643,5.4926683594496515,5.4191106511011053,5.40716279344774,5.4049598830036318,5.425708545498046,5.3121496690742909,5.3201221129442384,5.2273911681609544,5.3001720836330506,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL",null,null,null,null,"Local currency debt",null,{"$f":"H182+H183+H184","v":2.5478999999999998},2.4373,2.6619000000000002,2.9155000000000002,3.1998000000000002,3.5739999999999998,3.7955999999999999,3.919,3.9603000000000002,3.9824000000000002,3.6812,4.1715,3.5010130604887859,3.7210494681662958,3.8204767530324086,3.8618780366825742,3.8432439068385702,3.8169844825620087,3.7970264864962395,3.7583082992661661,3.7157564080419374,3.6016484019229127,3.6205946195925298,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL_H","GGEICL_H",null,null,null,null,"Preexisting debt in local currency",{"$f":"VLOOKUP(IF(H$6,LEFT($B182,LEN($B182)-2),$B182),NewMacrofwData,H$8,FALSE)","v":2.5478999999999998},2.4373,2.6619000000000002,2.9155000000000002,3.1998000000000002,3.5739999999999998,3.7955999999999999,3.919,3.9603000000000002,3.9824000000000002,3.6812,4.1715,3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,2.3814469094438802,2.2436271370085601,2.1042542240037299,1.93785660486017,1.6754545792515201,1.53716953240646,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL_PM",null,null,null,null,null,"New market debt in local currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLC,OverrideIntLC,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"Market\"))","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0.39989108237696575},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0.62439680529551589},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0.87885922753460866},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.0716259693923138},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.3076908145389501},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.4355375731181286},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.5533993494876792},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.6540540752624364},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.7778998031817674},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.9261938226713928},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":2.08342508718607},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}}]
["GGEICL_PN",null,null,null,null,null,"New nonmarket debt in local currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLC,0,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"Nonmarket\"))","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0}]
["GGEICF",null,null,null,null,"Foreign currency debt",null,{"$f":"H186+H187+H188","v":0.38919999999999999},{"$f":"I186+I187+I188","v":0.37140000000000001},{"$f":"J186+J187+J188","v":0.4607},0.52290000000000003,0.56259999999999999,0.89439999999999997,0.99119999999999997,1.1265000000000001,1.1016999999999999,0.95569999999999999,0.96399999999999997,1.2018,1.2157407743964819,1.388981714664338,1.4221338114997353,1.1207732059536195,1.0300863041840245,0.99426844404885484,0.95945864748832099,0.76941971708612478,0.72662853256626847,0.66530540971269803,0.63298323665535761,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF_H","GGEICF_H",null,null,null,null,"Preexisting debt in foreign currency",{"$f":"VLOOKUP(IF(H$6,LEFT($B186,LEN($B186)-2),$B186),NewMacrofwData,H$8,FALSE)","v":0.38919999999999999},0.37140000000000001,0.4607,0.52290000000000003,0.56259999999999999,0.89439999999999997,0.99119999999999997,1.1265000000000001,1.1016999999999999,0.95569999999999999,0.96399999999999997,1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492196,0.93664696680894999,0.89620917010700796,0.69309672337353101,0.63678125472053504,0.58085607618941504,0.53455697699113602,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF_PM",null,null,null,null,null,"New market debt in foreign currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideFX,OverrideIntFX,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*S296)","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*T296","v":5.5374573923519998E-3},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*U296","v":1.8329999320037763E-2},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*V296","v":2.3553144453035323E-2},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*W296","v":4.3174366931709444E-2},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*X296","v":5.1318911559102447E-2},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Y296","v":5.7621477239904885E-2},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Z296","v":6.3249477381313007E-2},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AA296","v":7.6322993712593795E-2},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AB296","v":8.9847277845733486E-2},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AC296","v":8.444933352328296E-2},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AD296","v":9.8426259664221638E-2},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AE296","v":9.4010688603592255E-2},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AF296","v":8.5866143976199238E-2},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AG296","v":7.95635782953968E-2},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AH296","v":7.3935578153988671E-2}]
["GGEICF_PN",null,null,null,null,null,"New nonmarket debt in foreign currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideFX,0,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*S296)","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*T296","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*U296","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*V296","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*W296","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*X296","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Y296","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Z296","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AA296","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AB296","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AC296","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AD296","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AE296","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AF296","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AG296","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AH296","v":0}]
["GGEICI",null,null,null,null,"Local-linked",null,{"$f":"H190+H193+H194","v":0},{"$f":"I190+I193+I194","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T190+T193+T194","v":7.8908767841016303E-2},{"$f":"U190+U193+U194","v":0.20043791615403109},{"$f":"V190+V193+V194","v":0.25005779491750807},{"$f":"W190+W193+W194","v":0.4364594084649121},{"$f":"X190+X193+X194","v":0.53383258242514553},{"$f":"Y190+Y193+Y194","v":0.59370695639276871},{"$f":"Z190+Z193+Z194","v":0.66922341151348486},{"$f":"AA190+AA193+AA194","v":0.78442165272200004},{"$f":"AB190+AB193+AB194","v":0.87773717233603243},{"$f":"AC190+AC193+AC194","v":0.96043735652534301},{"$f":"AD190+AD193+AD194","v":1.0465942273851627},{"$f":"AE190+AE193+AE194","v":1.1207742832911174},{"$f":"AF190+AF193+AF194","v":1.0817439922558765},{"$f":"AG190+AG193+AG194","v":1.0368123887258398},{"$f":"AH190+AH193+AH194","v":0.9850971788895464}]
["GGEICI_H","GGEICI_H",null,null,null,null,"Preexisting debt in local-linked bonds",{"$f":"VLOOKUP(IF(H$6,LEFT($B190,LEN($B190)-2),$B190),NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B191","v":"GGEICI1"},"GGEICI1",null,null,null,null,"   Local-Linked 1",{"$f":"VLOOKUP(IF(H$6,$B191,LEFT($B191,LEN($B191)-1)&\"01\"),MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B192","v":"GGEICI2"},"GGEICI2",null,null,null,null,"   Local-Linked 2",{"$f":"VLOOKUP(IF(H$6,$B192,LEFT($B192,LEN($B192)-1)&\"02\"),MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICI_PM",null,null,null,null,null,"New market debt in local-linked bonds",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLL,OverrideIntLL,((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*S329))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*T329","v":7.8908767841016303E-2},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*U329","v":0.20043791615403109},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*V329","v":0.25005779491750807},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*W329","v":0.4364594084649121},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*X329","v":0.53383258242514553},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Y329","v":0.59370695639276871},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Z329","v":0.66922341151348486},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AA329","v":0.78442165272200004},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AB329","v":0.87773717233603243},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AC329","v":0.96043735652534301},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AD329","v":1.0465942273851627},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AE329","v":1.1207742832911174},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AF329","v":1.0817439922558765},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AG329","v":1.0368123887258398},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AH329","v":0.9850971788895464}]
["GGEICI_PN",null,null,null,null,null,"New nonmarket debt in local-linked bonds",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLL,0,((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*S329))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*T329","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*U329","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*V329","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*W329","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*X329","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Y329","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Z329","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AA329","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AB329","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AC329","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AD329","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AE329","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AF329","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AG329","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AH329","v":0}]
["GGFA","GGFA",null,null,"Amortization",null,null,{"$f":"IFERROR(H196+H200+H204,VLOOKUP($B195,MacrofwData,H$7,FALSE))","v":1.8382000000000001},2.4815999999999998,2.1300999999999997,3.2303000000000002,3.1343000000000001,5.5715000000000003,5.8791000000000002,4.0216000000000003,9.0300999999999991,7.0964,6.0941000000000001,{"$f":"S196+S200+S204","v":10.19372300862481},{"$f":"T196+T200+T204","v":9.01111840531496},7.3003631079259534,12.810449711597983,10.200643789988815,6.4997109393819095,7.516340778293169,9.5649247322651938,10.247011542181861,11.130846540208895,13.09983687975047,10.090833301826267,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL",null,null,null,null,"Local currency debt",null,{"$f":"H197+H198+H199","v":1.1267},1.8857999999999999,1.6074999999999999,2.6867000000000001,2.6072000000000002,5.0262000000000002,5.1832000000000003,3.1646000000000001,8.0016999999999996,5.8817000000000004,4.9413,8.9458357905058499,4.03120464629969,5.9547664411303529,4.2063825600864009,7.2744212028674555,4.4666892947580799,5.9449877096452379,4.2223297322001034,7.7700018424412622,8.1703862194757537,10.261836872001119,6.9778268297883361,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL_H","GGFACL_H",null,null,null,null,"Preexisting debt in local currency",{"$f":"VLOOKUP(IF(H$6,LEFT($B197,LEN($B197)-2),$B197),NewMacrofwData,H$8,FALSE)","v":1.1267},{"$f":"VLOOKUP(IF(I$6,LEFT($B197,LEN($B197)-2),$B197),NewMacrofwData,I$8,FALSE)","v":1.8857999999999999},1.6074999999999999,2.6867000000000001,2.6072000000000002,5.0262000000000002,5.1832000000000003,3.1646000000000001,8.0016999999999996,5.8817000000000004,4.9413,8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,3.4991968132526901,1.13425014658603,4.0335430037840698,3.7588494481733301,5.1323677815066597,1.05860544817333,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL_PM",null,null,null,null,null,"New market debt in local currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLC,OverrideAmortLC,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\"))","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0.50690424101066245},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":0.87970465770338058},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.3235050248959155},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":1.7277314700770501},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":2.4457908963925474},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":3.0880795856140737},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":3.736458838657192},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":4.4115367713024236},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":5.1294690904944584},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":5.9192213816150057},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Market\")","v":{"$error":"#N/A"}}]
["GGFACL_PN",null,null,null,null,null,"New nonmarket debt in local currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLC,0,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\"))","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\")","v":0}]
["GGFACF",null,null,null,null,"Foreign currency debt",null,{"$f":"H201+H202+H203","v":0.71150000000000002},{"$f":"I201+I202+I203","v":0.5958},{"$f":"J201+J202+J203","v":0.52259999999999995},0.54359999999999997,0.52710000000000001,0.54530000000000001,0.69589999999999996,0.85699999999999998,1.0284,1.2146999999999999,1.1528,1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,1.47906211210873,4.9715198580673103,1.8673915107685102,1.9619687226467741,1.404742750555469,1.478257898699268,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF_H","GGFACF_H",null,null,null,null,"Preexisting debt in foreign currency",{"$f":"VLOOKUP(IF(H$6,LEFT($B201,LEN($B201)-2),$B201),NewMacrofwData,H$8,FALSE)","v":0.71150000000000002},0.5958,0.52259999999999995,0.54359999999999997,0.52710000000000001,0.54530000000000001,0.69589999999999996,0.85699999999999998,1.0284,1.2146999999999999,{"$f":"VLOOKUP(IF(R$6,LEFT($B201,LEN($B201)-2),$B201),NewMacrofwData,R$8,FALSE)","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,1.47906211210873,4.9715198580673103,1.7289550759597101,1.6421551744546301,1.27416412223053,0.98772733673241497,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF_PM",null,null,null,null,null,"New market debt in foreign currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideFX,SwitchOverrideFX,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*S$296)","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*T$296","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*U$296","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*V$296","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*W$296","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*X$296","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Y$296","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*Z$296","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AA$296","v":0.1384364348088},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AB$296","v":0.31981354819214403},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AC$296","v":0.13057862832493899},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AD$296","v":0.49053056196685302},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AE$296","v":0.203613615684825},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AF$296","v":0.157564142020061},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AG$296","v":0.14070000353520301},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Market\"))*AH$296","v":0.32683790828201997}]
["GGFACF_PN",null,null,null,null,null,"New nonmarket debt in foreign currency",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideFX,0,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*S$296)","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*T$296","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*U$296","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*V$296","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*W$296","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*X$296","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Y$296","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*Z$296","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AA$296","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AB$296","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AC$296","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AD$296","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AE$296","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AF$296","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AG$296","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\"))*AH$296","v":0}]
["GGFACI",null,null,null,null,"Local-linked",null,{"$f":"H205+H208+H209","v":0},{"$f":"I205+I208+I209","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T205+T208+T209","v":0},{"$f":"U205+U208+U209","v":0},{"$f":"V205+V208+V209","v":0},{"$f":"W205+W208+W209","v":0},{"$f":"X205+X208+X209","v":0},{"$f":"Y205+Y208+Y209","v":9.2290956539200664E-2},{"$f":"Z205+Z208+Z209","v":0.37107514199778086},{"$f":"AA205+AA208+AA209","v":0.6096181889720893},{"$f":"AB205+AB208+AB209","v":0.99849159808636645},{"$f":"AC205+AC208+AC209","v":1.4332572571938815},{"$f":"AD205+AD208+AD209","v":1.6347485733386637},{"$f":"AE205+AE208+AE209","v":1.8725814968272112},{"$f":"AF205+AF208+AF209","v":2.1676471215669877},{"$f":"AG205+AG208+AG209","v":2.5068274368798233},{"$f":"AH205+AH208+AH209","v":2.8796615290671985}]
["GGFACI_H","GGFACI_H",null,null,null,null,"Preexisting debt in local-linked bonds",{"$f":"VLOOKUP(IF(H$6,LEFT($B205,LEN($B205)-2),$B205),NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B206","v":"GGFACI1"},"GGFACI1",null,null,null,null,"   Local-Linked 1",{"$f":"VLOOKUP(IF(H$6,$B206,LEFT($B206,LEN($B206)-1)&\"01\"),MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"B207","v":"GGFACI2"},"GGFACI2",null,null,null,null,"   Local-Linked 2",{"$f":"VLOOKUP(IF(H$6,$B207,LEFT($B207,LEN($B207)-1)&\"02\"),MacrofwData,H$7,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFACI_PM",null,null,null,null,null,"New market debt in local-linked bonds",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLL,SwitchOverrideLL,((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*S329))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*T329","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*U329","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*V329","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*W329","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*X329","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Y329","v":9.2290956539200664E-2},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*Z329","v":0.37107514199778086},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AA329","v":0.6096181889720893},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AB329","v":0.99849159808636645},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AC329","v":1.4332572571938815},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AD329","v":1.6347485733386637},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AE329","v":1.8725814968272112},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AF329","v":2.1676471215669877},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AG329","v":2.5068274368798233},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Market\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Market\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Market\"))*AH329","v":2.8796615290671985}]
["GGFACI_PN",null,null,null,null,null,"New nonmarket debt in local-linked bonds",0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SwitchOverrideLL,0,((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*S329))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*T329","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*U329","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*V329","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*W329","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*X329","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Y329","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*Z329","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AA329","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AB329","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AC329","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AD329","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AE329","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AF329","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AG329","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\"))*AH329","v":0}]
["CL","GALL",null,null,"Contingent liability",null,null,{"$f":"VLOOKUP($B210,NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($B210,NewMacrofwData,R$8,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP($B210,NewMacrofwData,AB$8,FALSE)","v":0},0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGROPI","GGROPI",null,null,"Less: interest revenue",null,null,5.9700000000000003E-2,3.7600000000000001E-2,3.2000000000000001E-2,0.04,4.1300000000000003E-2,3.4000000000000002E-2,2.8500000000000001E-2,2.53E-2,1.52E-2,1.7399999999999999E-2,3.8999999999999998E-3,4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,4.7450960791095504E-3,4.8716275803479901E-3,5.0025754743434703E-3,5.1380947695469801E-3,5.2783459306371197E-3,5.4234950708606103E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Memo:"]
[{"$f":"B213","v":"GGFATM_H"},"GGFATM_H",null,null,null,"Amortization on existing marketable debt instruments",null,{"$f":"IFERROR(VLOOKUP($B213,NewMacrofwData,H$8,FALSE),#N/A)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B213,NewMacrofwData,R$8,FALSE),#N/A)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,{"$f":"IFERROR(VLOOKUP($B213,NewMacrofwData,AB$8,FALSE),#N/A)","v":0},0,0,0,0,0,0]
[{"$f":"B214","v":"GGFATN_H"},"GGFATN_H",null,null,null,"Amortization on existing nonmarketable debt instruments",null,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0]
["GGEICL_P",null,null,null,null,"Interest on new debt in local currency",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S183+S184","v":0},{"$f":"T183+T184","v":0.39989108237696575},0.62439680529551589,0.87885922753460866,1.0716259693923138,1.3076908145389501,1.4355375731181286,1.5533993494876792,1.6540540752624364,1.7778998031817674,1.9261938226713928,2.08342508718607,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF_P",null,null,null,null,"Interest on new debt in foreign currency",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S187+S188","v":0},{"$f":"T187+T188","v":5.5374573923519998E-3},1.8329999320037763E-2,2.3553144453035323E-2,4.3174366931709444E-2,5.1318911559102447E-2,5.7621477239904885E-2,6.3249477381313007E-2,7.6322993712593795E-2,8.9847277845733486E-2,8.444933352328296E-2,9.8426259664221638E-2,9.4010688603592255E-2,8.5866143976199238E-2,7.95635782953968E-2,7.3935578153988671E-2]
["GGEICI_P",null,null,null,null,"Interest on new local-linked debt",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S194","v":0},{"$f":"T193+T194","v":7.8908767841016303E-2},0.20043791615403109,0.25005779491750807,0.4364594084649121,0.53383258242514553,0.59370695639276871,0.66922341151348486,0.78442165272200004,0.87773717233603243,0.96043735652534301,1.0465942273851627,1.1207742832911174,1.0817439922558765,1.0368123887258398,0.9850971788895464]
["GGFACL_P",null,null,null,null,"Amortization on new debt in local currency",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S198+S199","v":0},{"$f":"T198+T199","v":0},0.50690424101066245,0.87970465770338058,1.3235050248959155,1.7277314700770501,2.4457908963925474,3.0880795856140737,3.736458838657192,4.4115367713024236,5.1294690904944584,5.9192213816150057,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF_P",null,null,null,null,"Amortization on new debt in foreign currency",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S202+S203","v":0},{"$f":"T202+T203","v":0},0,0,0,0,0,0,0.1384364348088,0.31981354819214403,0.13057862832493899,0.49053056196685302,0.203613615684825,0.157564142020061,0.14070000353520301,0.32683790828201997]
["GGFACI_P",null,null,null,null,"Amortization on new local-linked debt",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S208+S209","v":0},{"$f":"T208+T209","v":0},0,0,0,0,9.2290956539200664E-2,0.37107514199778086,0.6096181889720893,0.99849159808636645,1.4332572571938815,1.6347485733386637,1.8725814968272112,2.1676471215669877,2.5068274368798233,2.8796615290671985]
[]
[null,null,"New financing by creditor group (note: new financing measures in foreign currencies uses the average ER to capture their share of the flows of new financing, not the end year debt stocks, which use the EOP exchange rate)"]
["GADL",null,"New debt issuance",null,null,null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":14.504040601523524},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":13.735966671557666},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":11.939611221280101},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":17.310483527159334},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":14.310495302233285},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":10.383631669280248},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":11.899621492407077},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":14.481546359259818},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":15.552001558344575},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":16.964118843066785},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":19.379728152610589},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":17.002576274918304},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
[null,null,null,"By creditor group:"]
["GADL_DMA",null,null,null,"Domestic central bank",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!DE:DE,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DE:DE,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DE:DE,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DE:DE,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!DE:DE,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DE:DE,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!DE:DE,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DE:DE,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":1.2436028109026667},{"$f":"SUMIFS(IdentFin!DF:DF,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DF:DF,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DF:DF,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DF:DF,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!DF:DF,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DF:DF,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!DF:DF,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DF:DF,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":1.1777467557157919},{"$f":"SUMIFS(IdentFin!DG:DG,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DG:DG,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DG:DG,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DG:DG,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!DG:DG,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DG:DG,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!DG:DG,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DG:DG,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":1.0237239734635937},{"$f":"SUMIFS(IdentFin!DH:DH,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DH:DH,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DH:DH,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DH:DH,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!DH:DH,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DH:DH,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!DH:DH,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DH:DH,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":1.4842323297273718},{"$f":"SUMIFS(IdentFin!DI:DI,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DI:DI,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DI:DI,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DI:DI,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!DI:DI,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DI:DI,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!DI:DI,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DI:DI,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":1.2270078850577226},{"$f":"SUMIFS(IdentFin!DJ:DJ,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!DJ:DJ,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DJ:DJ,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":0.89031145775601683},{"$f":"SUMIFS(IdentFin!DK:DK,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DK:DK,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DK:DK,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DK:DK,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!DK:DK,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DK:DK,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!DK:DK,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DK:DK,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":1.0202951814048822},{"$f":"SUMIFS(IdentFin!DL:DL,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DL:DL,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DL:DL,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DL:DL,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!DL:DL,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DL:DL,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!DL:DL,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DL:DL,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":1.2416741136743001},{"$f":"SUMIFS(IdentFin!DM:DM,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DM:DM,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DM:DM,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DM:DM,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!DM:DM,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DM:DM,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!DM:DM,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DM:DM,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":1.3334568886333924},{"$f":"SUMIFS(IdentFin!DN:DN,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DN:DN,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DN:DN,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DN:DN,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!DN:DN,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DN:DN,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!DN:DN,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DN:DN,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":1.4545343919892728},{"$f":"SUMIFS(IdentFin!DO:DO,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DO:DO,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DO:DO,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DO:DO,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!DO:DO,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DO:DO,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!DO:DO,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DO:DO,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":1.6616531259974887},{"$f":"SUMIFS(IdentFin!DP:DP,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DP:DP,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DP:DP,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DP:DP,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!DP:DP,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DP:DP,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!DP:DP,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DP:DP,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":1.4578318021154981},{"$f":"SUMIFS(IdentFin!DQ:DQ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!DQ:DQ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DQ:DQ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DR:DR,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DR:DR,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DR:DR,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DR:DR,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!DR:DR,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DR:DR,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!DR:DR,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DR:DR,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DS:DS,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DS:DS,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DS:DS,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DS:DS,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!DS:DS,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DS:DS,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!DS:DS,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DS:DS,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!DT:DT,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!DT:DT,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!DT:DT,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!DT:DT,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!DT:DT,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!DT:DT,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!DT:DT,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!DT:DT,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
["GADL_DDC",null,null,null,"Domestic commercial banks",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!EA:EA,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EA:EA,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EA:EA,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EA:EA,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!EA:EA,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EA:EA,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!EA:EA,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EA:EA,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":5.2232405524888126},{"$f":"SUMIFS(IdentFin!EB:EB,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EB:EB,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EB:EB,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EB:EB,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!EB:EB,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EB:EB,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!EB:EB,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EB:EB,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":4.9466393619291473},{"$f":"SUMIFS(IdentFin!EC:EC,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EC:EC,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EC:EC,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EC:EC,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!EC:EC,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EC:EC,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!EC:EC,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EC:EC,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":4.29973020796632},{"$f":"SUMIFS(IdentFin!ED:ED,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!ED:ED,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!ED:ED,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!ED:ED,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!ED:ED,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!ED:ED,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!ED:ED,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!ED:ED,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":6.2339055733717892},{"$f":"SUMIFS(IdentFin!EE:EE,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EE:EE,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EE:EE,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EE:EE,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!EE:EE,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EE:EE,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!EE:EE,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EE:EE,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":5.1535404127987618},{"$f":"SUMIFS(IdentFin!EF:EF,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EF:EF,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EF:EF,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EF:EF,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!EF:EF,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EF:EF,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!EF:EF,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EF:EF,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":3.7393859757531738},{"$f":"SUMIFS(IdentFin!EG:EG,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EG:EG,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EG:EG,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EG:EG,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!EG:EG,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EG:EG,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!EG:EG,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EG:EG,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":4.2853289814894255},{"$f":"SUMIFS(IdentFin!EH:EH,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EH:EH,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EH:EH,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EH:EH,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!EH:EH,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EH:EH,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!EH:EH,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EH:EH,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":5.2151398554749777},{"$f":"SUMIFS(IdentFin!EI:EI,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EI:EI,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EI:EI,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EI:EI,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!EI:EI,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EI:EI,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!EI:EI,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EI:EI,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":5.6006355362368385},{"$f":"SUMIFS(IdentFin!EJ:EJ,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":6.1091716379391929},{"$f":"SUMIFS(IdentFin!EK:EK,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EK:EK,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EK:EK,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EK:EK,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!EK:EK,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EK:EK,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!EK:EK,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EK:EK,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":6.9790884322463818},{"$f":"SUMIFS(IdentFin!EL:EL,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EL:EL,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EL:EL,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EL:EL,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!EL:EL,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EL:EL,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!EL:EL,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EL:EL,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":6.1230210488109691},{"$f":"SUMIFS(IdentFin!EM:EM,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EM:EM,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EM:EM,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EM:EM,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!EM:EM,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EM:EM,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!EM:EM,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EM:EM,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EN:EN,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EN:EN,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EN:EN,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EN:EN,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!EN:EN,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EN:EN,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!EN:EN,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EN:EN,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EO:EO,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EO:EO,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EO:EO,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EO:EO,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!EO:EO,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EO:EO,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!EO:EO,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EO:EO,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!EP:EP,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EP:EP,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EP:EP,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EP:EP,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!EP:EP,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EP:EP,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!EP:EP,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EP:EP,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
["GADL_DOC",null,null,null,"Domestic other creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!EW:EW,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EW:EW,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EW:EW,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EW:EW,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!EW:EW,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EW:EW,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!EW:EW,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EW:EW,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":3.3103813480271804},{"$f":"SUMIFS(IdentFin!EX:EX,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EX:EX,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EX:EX,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EX:EX,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!EX:EX,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EX:EX,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!EX:EX,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EX:EX,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":3.135077259909981},{"$f":"SUMIFS(IdentFin!EY:EY,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EY:EY,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EY:EY,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EY:EY,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!EY:EY,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EY:EY,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!EY:EY,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EY:EY,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":2.7250796778292217},{"$f":"SUMIFS(IdentFin!EZ:EZ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!EZ:EZ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":3.9509198414420248},{"$f":"SUMIFS(IdentFin!FA:FA,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FA:FA,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FA:FA,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FA:FA,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!FA:FA,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FA:FA,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!FA:FA,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FA:FA,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":3.2662068475296127},{"$f":"SUMIFS(IdentFin!FB:FB,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FB:FB,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FB:FB,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FB:FB,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!FB:FB,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FB:FB,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!FB:FB,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FB:FB,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":2.3699451447453197},{"$f":"SUMIFS(IdentFin!FC:FC,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FC:FC,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FC:FC,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FC:FC,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!FC:FC,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FC:FC,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!FC:FC,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FC:FC,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":2.715952479677278},{"$f":"SUMIFS(IdentFin!FD:FD,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FD:FD,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FD:FD,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FD:FD,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!FD:FD,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FD:FD,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!FD:FD,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FD:FD,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":3.305247294553836},{"$f":"SUMIFS(IdentFin!FE:FE,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FE:FE,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FE:FE,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FE:FE,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!FE:FE,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FE:FE,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!FE:FE,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FE:FE,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":3.5495664482506801},{"$f":"SUMIFS(IdentFin!FF:FF,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FF:FF,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FF:FF,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FF:FF,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!FF:FF,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FF:FF,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!FF:FF,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FF:FF,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":3.871866064543823},{"$f":"SUMIFS(IdentFin!FG:FG,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FG:FG,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FG:FG,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FG:FG,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!FG:FG,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FG:FG,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!FG:FG,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FG:FG,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":4.4232012560348499},{"$f":"SUMIFS(IdentFin!FH:FH,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FH:FH,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FH:FH,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FH:FH,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!FH:FH,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FH:FH,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!FH:FH,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FH:FH,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":3.8806435334293505},{"$f":"SUMIFS(IdentFin!FI:FI,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FI:FI,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FI:FI,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FI:FI,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!FI:FI,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FI:FI,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!FI:FI,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FI:FI,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FJ:FJ,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FJ:FJ,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FK:FK,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FK:FK,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FK:FK,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FK:FK,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!FK:FK,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FK:FK,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!FK:FK,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FK:FK,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!FL:FL,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FL:FL,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FL:FL,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FL:FL,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!FL:FL,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FL:FL,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!FL:FL,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FL:FL,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
["GADL_FOC",null,null,null,"External official creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!FS:FS,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FS:FS,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FS:FS,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FS:FS,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!FS:FS,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FS:FS,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!FS:FS,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FS:FS,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":2.5451514154003836},{"$f":"SUMIFS(IdentFin!FT:FT,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FT:FT,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FT:FT,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FT:FT,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!FT:FT,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FT:FT,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!FT:FT,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FT:FT,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":2.4103707357476112},{"$f":"SUMIFS(IdentFin!FU:FU,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FU:FU,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FU:FU,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FU:FU,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!FU:FU,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FU:FU,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!FU:FU,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FU:FU,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":2.0951484647650074},{"$f":"SUMIFS(IdentFin!FV:FV,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FV:FV,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FV:FV,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FV:FV,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!FV:FV,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FV:FV,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!FV:FV,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FV:FV,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":3.0376226088188627},{"$f":"SUMIFS(IdentFin!FW:FW,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FW:FW,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FW:FW,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FW:FW,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!FW:FW,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FW:FW,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!FW:FW,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FW:FW,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":2.5111883215311548},{"$f":"SUMIFS(IdentFin!FX:FX,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FX:FX,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FX:FX,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FX:FX,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!FX:FX,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FX:FX,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!FX:FX,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FX:FX,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":1.8221070642403498},{"$f":"SUMIFS(IdentFin!FY:FY,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FY:FY,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FY:FY,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FY:FY,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!FY:FY,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FY:FY,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!FY:FY,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FY:FY,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":2.0881311157490399},{"$f":"SUMIFS(IdentFin!FZ:FZ,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!FZ:FZ,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!FZ:FZ,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":2.5412041531092244},{"$f":"SUMIFS(IdentFin!GA:GA,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GA:GA,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GA:GA,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GA:GA,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!GA:GA,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GA:GA,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!GA:GA,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GA:GA,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":2.7290463303289352},{"$f":"SUMIFS(IdentFin!GB:GB,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GB:GB,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GB:GB,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GB:GB,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!GB:GB,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GB:GB,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!GB:GB,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GB:GB,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":2.9768429550532591},{"$f":"SUMIFS(IdentFin!GC:GC,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GC:GC,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GC:GC,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GC:GC,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!GC:GC,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GC:GC,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!GC:GC,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GC:GC,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":3.4007311405699174},{"$f":"SUMIFS(IdentFin!GD:GD,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GD:GD,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GD:GD,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GD:GD,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!GD:GD,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GD:GD,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!GD:GD,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GD:GD,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":2.9835914184503682},{"$f":"SUMIFS(IdentFin!GE:GE,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GE:GE,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GE:GE,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GE:GE,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!GE:GE,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GE:GE,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!GE:GE,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GE:GE,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GF:GF,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GF:GF,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GF:GF,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GF:GF,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!GF:GF,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GF:GF,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!GF:GF,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GF:GF,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GG:GG,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GG:GG,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GG:GG,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GG:GG,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!GG:GG,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GG:GG,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!GG:GG,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GG:GG,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!GH:GH,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GH:GH,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GH:GH,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GH:GH,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!GH:GH,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GH:GH,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!GH:GH,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GH:GH,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
["GADL_FPC",null,null,null,"External private creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"SUMIFS(IdentFin!GN:GN,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GN:GN,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GN:GN,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GN:GN,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*S$296+(SUMIFS(IdentFin!GN:GN,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GN:GN,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*S327+(SUMIFS(IdentFin!GN:GN,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GN:GN,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*S329","v":2.2512780321820878},{"$f":"SUMIFS(IdentFin!GO:GO,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GO:GO,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GO:GO,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GO:GO,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*T$296+(SUMIFS(IdentFin!GO:GO,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GO:GO,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*T327+(SUMIFS(IdentFin!GO:GO,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GO:GO,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*T329","v":2.1320596699939491},{"$f":"SUMIFS(IdentFin!GP:GP,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GP:GP,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GP:GP,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GP:GP,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*U$296+(SUMIFS(IdentFin!GP:GP,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GP:GP,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*U327+(SUMIFS(IdentFin!GP:GP,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GP:GP,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*U329","v":1.8532342258087169},{"$f":"SUMIFS(IdentFin!GQ:GQ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*V$296+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*V327+(SUMIFS(IdentFin!GQ:GQ,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GQ:GQ,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*V329","v":2.6868865278169571},{"$f":"SUMIFS(IdentFin!GR:GR,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GR:GR,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GR:GR,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GR:GR,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*W$296+(SUMIFS(IdentFin!GR:GR,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GR:GR,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*W327+(SUMIFS(IdentFin!GR:GR,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GR:GR,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*W329","v":2.2212364532528031},{"$f":"SUMIFS(IdentFin!GS:GS,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GS:GS,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GS:GS,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GS:GS,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*X$296+(SUMIFS(IdentFin!GS:GS,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GS:GS,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*X327+(SUMIFS(IdentFin!GS:GS,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GS:GS,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*X329","v":1.611719279720256},{"$f":"SUMIFS(IdentFin!GT:GT,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GT:GT,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GT:GT,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GT:GT,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Y$296+(SUMIFS(IdentFin!GT:GT,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GT:GT,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Y327+(SUMIFS(IdentFin!GT:GT,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GT:GT,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Y329","v":1.8470271280351966},{"$f":"SUMIFS(IdentFin!GU:GU,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GU:GU,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GU:GU,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GU:GU,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*Z$296+(SUMIFS(IdentFin!GU:GU,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GU:GU,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*Z327+(SUMIFS(IdentFin!GU:GU,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GU:GU,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*Z329","v":2.2477865366154286},{"$f":"SUMIFS(IdentFin!GV:GV,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GV:GV,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GV:GV,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GV:GV,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AA$296+(SUMIFS(IdentFin!GV:GV,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GV:GV,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AA327+(SUMIFS(IdentFin!GV:GV,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GV:GV,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AA329","v":2.413939703194504},{"$f":"SUMIFS(IdentFin!GW:GW,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GW:GW,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GW:GW,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GW:GW,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AB$296+(SUMIFS(IdentFin!GW:GW,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GW:GW,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AB327+(SUMIFS(IdentFin!GW:GW,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GW:GW,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AB329","v":2.6331247364759061},{"$f":"SUMIFS(IdentFin!GX:GX,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GX:GX,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GX:GX,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GX:GX,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AC$296+(SUMIFS(IdentFin!GX:GX,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GX:GX,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AC327+(SUMIFS(IdentFin!GX:GX,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GX:GX,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AC329","v":3.0080690931773937},{"$f":"SUMIFS(IdentFin!GY:GY,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GY:GY,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GY:GY,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GY:GY,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AD$296+(SUMIFS(IdentFin!GY:GY,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GY:GY,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AD327+(SUMIFS(IdentFin!GY:GY,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GY:GY,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AD329","v":2.639093995241796},{"$f":"SUMIFS(IdentFin!GZ:GZ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AE$296+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AE327+(SUMIFS(IdentFin!GZ:GZ,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!GZ:GZ,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AE329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HA:HA,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HA:HA,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HA:HA,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HA:HA,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AF$296+(SUMIFS(IdentFin!HA:HA,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HA:HA,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AF327+(SUMIFS(IdentFin!HA:HA,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HA:HA,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AF329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HB:HB,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HB:HB,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HB:HB,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HB:HB,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AG$296+(SUMIFS(IdentFin!HB:HB,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HB:HB,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AG327+(SUMIFS(IdentFin!HB:HB,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HB:HB,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AG329","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!HC:HC,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!HC:HC,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\")+(SUMIFS(IdentFin!HC:HC,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!HC:HC,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\"))*AH$296+(SUMIFS(IdentFin!HC:HC,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!HC:HC,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\"))*AH327+(SUMIFS(IdentFin!HC:HC,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!HC:HC,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\"))*AH329","v":{"$error":"#N/A"}}]
[null,null,null,"By maturity:"]
["GADL_ST",null,null,null,"Short-term",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S232+S233+S234","v":0},{"$f":"T232+T233+T234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GADL_STCL",null,null,null,null,"Local currency",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\"<=1\")","v":0}]
["GADL_STCF",null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*S$296","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*T$296","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*U$296","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*V$296","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*W$296","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*X$296","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*Y$296","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*Z$296","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AA$296","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AB$296","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AC$296","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AD$296","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AE$296","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AF$296","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AG$296","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\"<=1\"))*AH$296","v":0}]
["GADL_STCI",null,null,null,null,"Local-linked",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*S329","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*T329","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*U329","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*V329","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*W329","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*X329","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*Y329","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*Z329","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AA329","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AB329","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AC329","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AD329","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AE329","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AF329","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AG329","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\"<=1\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\"<=1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\"<=1\"))*AH329","v":0}]
["GADL_ML",null,null,null,"Medium to long-term",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S236+S237+S238","v":14.504040601523524},{"$f":"T236+T237+T238","v":13.735966671557666},11.939611221280103,17.310483527159334,14.310495302233285,10.383631669280248,11.899621492407075,14.481546359259818,15.552001558344575,16.964118843066785,19.379728152610589,17.002576274918304,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GADL_MLCL",null,null,null,null,"Local currency",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!U:U,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":11.735311905347515},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!V:V,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":7.3396957077147817},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!W:W,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":9.328038654781313},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!X:X,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":7.4998722878222814},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":9.2382229885367906},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":7.2323488288790276},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":7.8446622980272629},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":7.9447881936194182},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":9.7211307955987323},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":11.566820040449166},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":13.079692515642471},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":11.199750565895947},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$F:$F,\">1\")","v":{"$error":"#N/A"}}]
["GADL_MLCF",null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!U:U,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*S$296","v":0.1384364348088},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!V:V,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*T$296","v":0.31981354819214403},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!W:W,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*U$296","v":0.13057862832493899},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!X:X,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*V$296","v":0.49053056196685302},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*W$296","v":0.203613615684825},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*X$296","v":0.157564142020061},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*Y$296","v":0.14070000353520301},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*Z$296","v":0.32683790828201997},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AA$296","v":0.47654353813729194},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AB$296","v":0.18486494013088101},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AC$296","v":0.48000178184840592},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AD$296","v":0.38014128545111803},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AE$296","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AF$296","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AG$296","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$F:$F,\">1\"))*AH$296","v":0}]
["GADL_MLCI",null,null,null,null,"Local-linked",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!U:U,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*S327+(SUMIFS(IdentFin!U:U,IdentFin!$G:$G,\"=\"&S$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!U:U,ResidFin!$G:$G,\"=\"&S$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*S329","v":2.6302922613672099},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!V:V,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*T327+(SUMIFS(IdentFin!V:V,IdentFin!$G:$G,\"=\"&T$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!V:V,ResidFin!$G:$G,\"=\"&T$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*T329","v":6.07645741565074},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!W:W,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*U327+(SUMIFS(IdentFin!W:W,IdentFin!$G:$G,\"=\"&U$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!W:W,ResidFin!$G:$G,\"=\"&U$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*U329","v":2.4809939381738504},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!X:X,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*V327+(SUMIFS(IdentFin!X:X,IdentFin!$G:$G,\"=\"&V$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!X:X,ResidFin!$G:$G,\"=\"&V$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*V329","v":9.3200806773701999},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*W327+(SUMIFS(IdentFin!Y:Y,IdentFin!$G:$G,\"=\"&W$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$G:$G,\"=\"&W$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*W329","v":4.8686586980116697},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*X327+(SUMIFS(IdentFin!Z:Z,IdentFin!$G:$G,\"=\"&X$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$G:$G,\"=\"&X$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*X329","v":2.9937186983811599},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*Y327+(SUMIFS(IdentFin!AA:AA,IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*Y329","v":3.9142591908446094},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*Z327+(SUMIFS(IdentFin!AB:AB,IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*Z329","v":6.2099202573583803},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AA327+(SUMIFS(IdentFin!AC:AC,IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AA329","v":5.35432722460855},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AB327+(SUMIFS(IdentFin!AD:AD,IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AB329","v":5.2124338624867397},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AC327+(SUMIFS(IdentFin!AE:AE,IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AC329","v":5.8200338551197106},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AD327+(SUMIFS(IdentFin!AF:AF,IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AD329","v":5.4226844235712406},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AE327+(SUMIFS(IdentFin!AG:AG,IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AE329","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AF327+(SUMIFS(IdentFin!AH:AH,IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AF329","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AG327+(SUMIFS(IdentFin!AI:AI,IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AG329","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$F:$F,\">1\"))*AH327+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$F:$F,\">1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$F:$F,\">1\"))*AH329","v":0}]
[null,null,null,"By currency:"]
["GADL_CL",null,null,null,"Local currency",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local\"))","v":11.735311905347515},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local\"))","v":7.3396957077147817},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local\"))","v":9.328038654781313},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local\"))","v":7.4998722878222814},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local\"))","v":9.2382229885367906},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local\"))","v":7.2323488288790276},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local\"))","v":7.8446622980272629},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local\"))","v":7.9447881936194182},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local\"))","v":9.7211307955987323},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local\"))","v":11.566820040449166},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local\"))","v":13.079692515642471},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local\"))","v":11.199750565895947},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}}]
["GADL_CF",null,null,null,"Foreign currency",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$296*(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.1384364348088},{"$f":"T$296*(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.31981354819214403},{"$f":"U$296*(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.13057862832493899},{"$f":"V$296*(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.49053056196685302},{"$f":"W$296*(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.203613615684825},{"$f":"X$296*(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.157564142020061},{"$f":"Y$296*(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.14070000353520301},{"$f":"Z$296*(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.32683790828201997},{"$f":"AA$296*(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.47654353813729194},{"$f":"AB$296*(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.18486494013088101},{"$f":"AC$296*(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.48000178184840592},{"$f":"AD$296*(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Foreign\"))","v":0.38014128545111803},{"$f":"AE$296*(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Foreign\"))","v":0},{"$f":"AF$296*(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Foreign\"))","v":0},{"$f":"AG$296*(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Foreign\"))","v":0},{"$f":"AH$296*(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Foreign\"))","v":0}]
["GADL_CI",null,null,null,"Local-linked",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S327*(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+S329*(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.6302922613672099},{"$f":"T327*(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+T329*(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":6.07645741565074},{"$f":"U327*(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+U329*(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.4809939381738504},{"$f":"V327*(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+V329*(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":9.3200806773701999},{"$f":"W327*(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+W329*(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":4.8686586980116697},{"$f":"X327*(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+X329*(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.9937186983811599},{"$f":"Y327*(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+Y329*(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":3.9142591908446094},{"$f":"Z327*(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+Z329*(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":6.2099202573583803},{"$f":"AA327*(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AA329*(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":5.35432722460855},{"$f":"AB327*(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AB329*(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":5.2124338624867397},{"$f":"AC327*(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AC329*(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":5.8200338551197106},{"$f":"AD327*(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AD329*(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":5.4226844235712406},{"$f":"AE327*(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AE329*(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AF327*(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AF329*(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AG327*(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AG329*(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AH327*(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 1\"))+AH329*(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0}]
["GADL_CI1",null,null,null,null,null,"   Local-Linked 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S327*(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":1.3843643480880099},{"$f":"T327*(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.1981354819214398},{"$f":"U327*(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":1.3057862832493901},{"$f":"V327*(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":4.9053056196685301},{"$f":"W327*(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.0361361568482499},{"$f":"X327*(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":1.5756414202006099},{"$f":"Y327*(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":2.4479591590277794},{"$f":"Z327*(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.2683790828202},{"$f":"AA327*(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":2.76543538137292},{"$f":"AB327*(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.5486494013088099},{"$f":"AC327*(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.9000178184840602},{"$f":"AD327*(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":3.8014128545111801},{"$f":"AE327*(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":0},{"$f":"AF327*(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":0},{"$f":"AG327*(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":0},{"$f":"AH327*(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 1\"))","v":0}]
["GADL_CI2",null,null,null,null,null,"   Local-Linked 2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S329*(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&S$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&S$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.2459279132792},{"$f":"T329*(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&T$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&T$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.8783219337292998},{"$f":"U329*(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&U$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&U$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.1752076549244601},{"$f":"V329*(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&V$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&V$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":4.4147750577016698},{"$f":"W329*(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&W$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&W$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.8325225411634201},{"$f":"X329*(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&X$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&X$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.41807727818055},{"$f":"Y329*(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Y$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Y$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.46630003181683},{"$f":"Z329*(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&Z$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&Z$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.9415411745381799},{"$f":"AA329*(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AA$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AA$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":2.58889184323563},{"$f":"AB329*(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AB$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AB$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.66378446117793},{"$f":"AC329*(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AC$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AC$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.92001603663565},{"$f":"AD329*(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AD$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AD$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":1.6212715690600601},{"$f":"AE329*(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AE$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AE$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AF329*(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AF$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AF$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AG329*(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AG$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AG$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0},{"$f":"AH329*(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&AH$3,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&AH$3,ResidFin!$K:$K,\"=Local-Linked 2\"))","v":0}]
[]
[null,null,"Share of new debt issuance"]
[null,null,null,"By creditor group:"]
["GGFLC_SH",null,null,null,"Domestic central bank",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S225/SUM(S$225:S$229)","v":8.5332257602296666E-2},8.5332257602296638E-2,8.5332257602296666E-2,8.5332257602296652E-2,8.5332257602296666E-2,8.5332257602296652E-2,8.5332257602296652E-2,8.5332257602296652E-2,8.5332257602296638E-2,8.5332257602296679E-2,8.5332257602296652E-2,8.5332257602296652E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFLB_SH",null,null,null,"Domestic commercial banks",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S226/SUM(S$225:S$229)","v":0.35840294379860671},0.35840294379860665,0.35840294379860665,0.35840294379860671,0.35840294379860671,0.3584029437986066,0.35840294379860671,0.35840294379860671,0.35840294379860665,0.35840294379860671,0.3584029437986066,0.3584029437986066,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFLN_SH",null,null,null,"Domestic other creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S227/SUM(S$225:S$229)","v":0.22714833986797942},0.22714833986797939,0.22714833986797944,0.22714833986797939,0.22714833986797942,0.22714833986797933,0.22714833986797939,0.22714833986797942,0.22714833986797939,0.22714833986797942,0.22714833986797939,0.22714833986797939,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFLO_SH",null,null,null,"External official creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S228/SUM(S$225:S$229)","v":0.17464058002422275},0.17464058002422272,0.17464058002422272,0.17464058002422272,0.17464058002422272,0.1746405800242227,0.17464058002422275,0.17464058002422275,0.17464058002422272,0.17464058002422272,0.17464058002422275,0.17464058002422275,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFLP_SH",null,null,null,"External private creditors",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S229/SUM(S$225:S$229)","v":0.15447587870689455},0.15447587870689455,0.15447587870689458,0.15447587870689455,0.15447587870689455,0.1544758787068945,0.15447587870689455,0.15447587870689455,0.15447587870689453,0.15447587870689458,0.15447587870689455,0.15447587870689455,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"By maturity:"]
["DIST",null,null,null,"Short-term",null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S231/SUM(S$232:S$234,S$236:S$238)","v":0},{"$f":"T231/SUM(T$232:T$234,T$236:T$238)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local currency",null,"…","…","…","…","…","…","…","…","…","…","…",0,{"$f":"T232/SUM(T$232:T$234,T$236:T$238)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Foreign currency",null,"…","…","…","…","…","…","…","…","…","…","…",0,{"$f":"T233/SUM(T$232:T$234,T$236:T$238)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local-linked",null,null,null,null,null,null,null,null,"…","…","…","…",0,{"$f":"T234/SUM(T$232:T$234,T$236:T$238)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DIMLT",null,null,null,"Medium to Long-term",null,null,"…","…","…","…","…","…","…","…","…","…","…",1,{"$f":"T235/SUM(T$232:T$234,T$236:T$238)","v":1},1,1,1,1,1,1,1,1,1,1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local currency",null,"…","…","…","…","…","…","…","…","…","…","…",0.80910638819604674,{"$f":"T236/SUM(T$232:T$234,T$236:T$238)","v":0.53434140335479252},0.78126820730610103,0.4332560830005317,0.64555578220238685,0.69651438525846177,0.65923628772837817,0.54861462971731234,0.62507264798869355,0.68184030938786488,0.67491620174664535,0.65870903237278733,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Foreign currency",null,"…","…","…","…","…","…","…","…","…","…","…",9.5446805901976337E-3,{"$f":"T237/SUM(T$232:T$234,T$236:T$238)","v":2.3282929832260362E-2},1.093658963469491E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,1.1823905796077719E-2,2.2569268514134381E-2,3.0641942540289804E-2,1.0897408927692998E-2,2.4768241229624587E-2,2.2357863849838518E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local-linked",null,null,null,null,null,null,null,null,"…","…","…","…",0.18134893121375573,{"$f":"T238/SUM(T$232:T$234,T$236:T$238)","v":0.4423756668129471},{"$f":"U238/SUM(U$232:U$234,U$236:U$238)","v":0.20779520305920407},0.53840672114949484,0.34021594607224187,0.28831133400446129,0.32893980647554416,0.42881610176855328,0.3442854094710166,0.30726228168444214,0.30031555702372997,0.31893310377737422,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"By currency:"]
["DICL",null,null,null,"Local currency",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S240/SUM(S$240:S$242)","v":0.80910638819604674},{"$f":"T240/SUM(T$240:T$242)","v":0.53434140335479252},0.78126820730610103,0.4332560830005317,0.64555578220238685,0.69651438525846177,0.65923628772837817,0.54861462971731234,0.62507264798869355,0.68184030938786488,0.67491620174664535,0.65870903237278733,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DICF",null,null,null,"Foreign currency",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S241/SUM(S$240:S$242)","v":9.5446805901976337E-3},{"$f":"T241/SUM(T$240:T$242)","v":2.3282929832260362E-2},1.093658963469491E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,1.1823905796077719E-2,2.2569268514134381E-2,3.0641942540289804E-2,1.0897408927692998E-2,2.4768241229624587E-2,2.2357863849838518E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DICI",null,null,null,"Local-linked",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S242/SUM(S$240:S$242)","v":0.18134893121375573},{"$f":"T242/SUM(T$240:T$242)","v":0.4423756668129471},0.20779520305920407,0.53840672114949484,0.34021594607224187,0.28831133400446129,0.32893980647554416,0.42881610176855328,0.3442854094710166,0.30726228168444214,0.30031555702372997,0.31893310377737422,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Analytical measures"]
[{"$f":"B268","v":"GFN_GDP"},"GFN_GDP","Gross financing needs/GDP",null,null,null,null,{"$f":"H176/H288","v":2.7825860254994578E-2},4.4453144782928861E-2,5.769893351576226E-2,9.3471552298977259E-2,0.11784489597246052,0.13830755317145882,9.4488765664595756E-2,6.3219510237295717E-2,0.17564967723887473,0.12826517923266631,3.3642174920876573E-2,8.0898694539672328E-2,7.0085911407387597E-2,5.8980537690252681E-2,8.3019730580708787E-2,6.6615735293449191E-2,4.6877653994939684E-2,5.221697000936263E-2,6.1803551926459047E-2,6.4537816034612797E-2,6.8438402804883933E-2,7.5992292665870056E-2,6.4789442714468251E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B269","v":"DS_GDP"},"DS_GDP","Debt service/GDP",null,null,null,null,{"$f":"(H180+H195)/H288","v":2.7172335285438422E-2},2.8475093675274558E-2,2.7290426630146532E-2,3.6951753908293999E-2,4.1790487025722189E-2,6.0774643405280639E-2,6.302404371066965E-2,5.4110478089115448E-2,9.2595012387188133E-2,7.3958265972776646E-2,5.7941745385328522E-2,8.1219473195475012E-2,7.0447231977816591E-2,6.2296305172774173E-2,8.7780328531044324E-2,7.2710371319848061E-2,5.3754440140663627E-2,5.6700221056897725E-2,6.3976205248297752E-2,6.4567527217494688E-2,6.6368199234536601E-2,7.1865201957614491E-2,5.8648445130653017E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B270","v":"DSCL_GDP"},"DSCL_GDP",null,"Local currency debt service/GDP",null,null,null,{"$f":"(H181+H196)/H288","v":2.0909149841867952E-2},2.3269129816377038E-2,2.2181687028527731E-2,3.1042199490911967E-2,3.5187460402564812E-2,5.2059690655693248E-2,5.3055089928591176E-2,4.2273382072775006E-2,7.8598756620769414E-2,6.0620028366950518E-2,4.6520974326538525E-2,6.8438461357882382E-2,3.8432121708058049E-2,4.7797605327808301E-2,3.8496192006355338E-2,5.1839768409324818E-2,3.7515792716144296E-2,4.2836707832931781E-2,3.4224570096553143E-2,4.7840270355185802E-2,4.7952305950203875E-2,5.4361858020340603E-2,4.0385986703168168E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B271","v":"DSCF_GDP"},"DSCF_GDP",null,"Foreign currency debt service/GDP",null,null,null,{"$f":"(H185+H200)/H288","v":6.2631854435704713E-3},5.2059638588975209E-3,5.1087396016188027E-3,5.9095544173820309E-3,6.6030266231573743E-3,8.7149527495874006E-3,9.9689537820784723E-3,1.183709601634045E-2,1.3996255766418735E-2,1.3338237605826116E-2,1.1420771058789997E-2,1.2781011837592638E-2,3.1612488958538923E-2,1.350855570633528E-2,4.808487881873949E-2,1.8838872784725538E-2,1.382862173339371E-2,1.0853271892431942E-2,2.5311905852404792E-2,1.0942259573654394E-2,1.0846617123740406E-2,8.1171265349433679E-3,8.0450241412691262E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B272","v":"DSCI_GDP"},"DSCI_GDP",null,"Local-linked debt service/GDP",null,null,null,{"$f":"(H189+H204)/H288","v":0},0,0,0,0,0,0,0,0,0,0,0,4.026213112196227E-4,9.9014413863059213E-4,1.1992577059494968E-3,2.0317301257977119E-3,2.4100256911256286E-3,3.0102413315339924E-3,4.4397292993398211E-3,5.7849972886544997E-3,7.5692761605923101E-3,9.3862174023305132E-3,1.021743428621572E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FIGDE",null,"Effective interest rate",null,null,null,null,null,{"$f":"(I274*H12+I275*H13+I276*H14)/H10","v":5.9232425576183072E-2},6.6991712617507679E-2,6.6155775983680318E-2,6.8817889053995218E-2,6.9126482423149088E-2,6.4289398106068193E-2,6.4901995715263019E-2,5.980633171177107E-2,4.9419388010913508E-2,4.3019707514776774E-2,4.8253579561503245E-2,4.1461145982185345E-2,4.4109098187156769E-2,4.3929429374668129E-2,4.1833937329478751E-2,4.045762049688359E-2,3.9298782379128136E-2,3.8230996140184562E-2,3.6176842629222716E-2,3.4967632090699516E-2,3.3089259278718502E-2,3.2267181028832914E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FIGDECL",null,null,"Local currency debt effective IR",null,null,null,null,{"$f":"I181/H$12","v":6.6168056217547747E-2},7.2171678574716638E-2,7.5457177615459212E-2,7.8656152262713649E-2,8.2584126373507261E-2,7.4536636987765401E-2,7.3945868631452652E-2,6.7940858159346723E-2,5.8305827290464379E-2,4.7925358832576717E-2,5.2614273295270256E-2,4.2656762446176603E-2,4.3580919699211962E-2,4.3044808077055546E-2,4.1954453764178883E-2,4.0879876276698965E-2,3.9440312015309564E-2,3.847878728949624E-2,3.6701909476075906E-2,3.5607900491123452E-2,3.3426450350587909E-2,3.2745911285460075E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FIGDECF",null,null,"FX debt effective IR",null,null,null,null,{"$f":"IFERROR(I185/H$13,0)","v":3.5093058158231522E-2},4.7354019404007741E-2,3.9208220440282389E-2,4.0211650916022301E-2,4.1865120130029271E-2,4.2116967485538157E-2,4.5529753121352774E-2,4.1811096116567414E-2,3.0224158012845576E-2,3.0929843718780072E-2,3.7473223389427796E-2,3.9265463497649984E-2,5.2803604802421494E-2,5.6680489743819229E-2,6.5999656507025134E-2,7.223372802847669E-2,8.0273015988941945E-2,8.6840662874888994E-2,0.12010001225256528,0.14484927903175013,0.20531794450569657,0.27329007657973192,0,0,0,0]
["FIGDECI",null,null,"Local-linked debt effective IR",null,null,null,null,{"$f":"IFERROR(I189/H$14,0)","v":0},{"$f":"IFERROR(J189/I$14,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Q189/P$14,0)","v":0},0,0,3.0000000000000002E-2,2.3020980686179644E-2,2.2351048032416065E-2,2.128257986992857E-2,2.1036507802260958E-2,2.0927132027542563E-2,2.078839087606648E-2,2.0625840565270552E-2,2.0519516415720016E-2,2.043933126920729E-2,2.0371091643635705E-2,2.0316992739506295E-2,2.0298508349597122E-2,2.028028603527288E-2,2.0262267100331972E-2]
[null,null,"Effective nominal interest rate",null,null,null,null,null,{"$f":"I180/H10","v":5.9232425576183072E-2},6.6991712617507679E-2,6.6155775983680318E-2,6.8817889053995218E-2,6.9126482423149088E-2,6.4289398106068193E-2,6.4901995715263019E-2,5.9806331711771077E-2,4.9419388010913522E-2,4.3019707514776774E-2,4.8253579561503245E-2,4.1461145982185345E-2,4.4109098187156769E-2,4.3929429374668122E-2,4.1833937329478751E-2,4.045762049688359E-2,3.9298782379128129E-2,3.8230996140184562E-2,3.6176842629222716E-2,3.4967632090699516E-2,3.3089259278718502E-2,3.2267181028832914E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FI_R",null,"Effective real interest rate for fanchart",null,null,null,null,null,{"$f":"(1+I277)/(1+I294)-1","v":4.4222894215125041E-2},6.7579122328381702E-2,0.14206872496471634,0.1096245044452695,1.4000662365352579E-2,1.5647263320118565E-2,7.5650855481391721E-2,0.10163357640690474,-5.0656246089634038E-2,-6.3293704243226445E-2,4.9857361948890677E-2,4.1366508876019115E-2,3.4889647177713812E-2,3.4390166331292438E-2,2.8927436855746835E-2,2.577533135714738E-2,2.4482770743549098E-2,2.3335280216479015E-2,2.1158069874440466E-2,1.9817413703990594E-2,1.7821215184265382E-2,1.6869461372706063E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FIGDM",null,"Marginal effective interest rate",null,null,null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, S$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribT\"))","v":3.3393267498124532E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, T$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.6123200626444115E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, U$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.7401036812298194E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, V$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.4455364216857688E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, W$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.6128200039886969E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, X$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.2337549879801927E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, Y$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1395584268434228E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, Z$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1286784876398439E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AA$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1728846447960869E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AB$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1511730918511929E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AC$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1544247005484261E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AD$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribT\"))","v":2.1055071457634994E-2},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AE$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribT\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AF$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribT\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AG$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribT\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL\", BaseDBData, AH$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribT\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribT\"))","v":{"$error":"#N/A"}}]
["FIGDMCL",null,null,"Local currency",null,null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, S$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":3.4075880181313668E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, T$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":3.0587878824808956E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, U$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.9193136175820686E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, V$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.8975339187224856E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, W$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.9052098620266902E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, X$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.2920347817806511E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, Y$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.1758255991196674E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, Z$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.1522743763771317E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AA$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.1785404625760001E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AB$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.1897486438018879E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AC$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.1554092460926738E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AD$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":2.0922887270041539E-2},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AE$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AF$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AG$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(\"GADL_CL\", BaseDBData, AH$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local\"))","v":{"$error":"#N/A"}}]
["FIGDMCF",null,null,"Foreign currency",null,null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISERROR(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, S$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, T$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, U$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, V$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, W$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, X$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, Y$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, Z$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AA$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AB$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AC$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AD$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":0.04},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AE$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AF$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AG$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")),#N/A,IF(VLOOKUP(\"GADL_CF\", BaseDBData, AH$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Foreign\")))","v":{"$error":"#N/A"}}]
["FIGDMCI",null,null,"Local-linked",null,null,null,"…","…","…","…","…","…","…","…","…","…","…",{"$f":"S283*(S243/S242)+S284*(S244/S242)","v":0.03},{"$f":"T283*(T243/T242)+T284*(T244/T242)","v":1.9999999999999997E-2},1.9999999999999997E-2,0.02,0.02,2.0000000000000004E-2,0.02,1.9999999999999997E-2,0.02,2.0000000000000004E-2,1.9999999999999997E-2,0.02,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FIGDMCI1",null,null,null,null,null,"   Local-Linked 1","…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISERROR(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, S$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.03},{"$f":"IF(ISERROR(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, T$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, U$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, V$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, W$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, X$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, Y$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, Z$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":1.9999999999999997E-2},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AA$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AB$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AC$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AD$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AE$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AF$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AG$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")),#N/A,IF(VLOOKUP(\"GADL_CI1\", BaseDBData, AH$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 1\")))","v":{"$error":"#N/A"}}]
["FIGDMCI2",null,null,null,null,null,"   Local-Linked 2","…","…","…","…","…","…","…","…","…","…","…",{"$f":"IF(ISERROR(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, S$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":3.0000000000000002E-2},{"$f":"IF(ISERROR(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, T$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, U$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, V$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, W$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, X$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, Y$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, Z$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AA$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AB$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AC$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AD$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":0.02},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AE$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AF$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AG$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")),#N/A,IF(VLOOKUP(\"GADL_CI2\", BaseDBData, AH$5, FALSE)<=0, #N/A,SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=IRContribC\",IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=IRContribC\",ResidFin!$K:$K,\"=Local-Linked 2\")))","v":{"$error":"#N/A"}}]
[]
[null,null,"Major macro and fiscal variables"]
[null,null,"GDP"]
[{"$f":"B288","v":"NGDP"},"NGDP",null,{"$f":"\"Nominal GDP level (\"&LOWER(UnitScale)&\" \" &CurrencyName&\")\"","v":{"$error":"#N/A"}},null,null,null,{"$f":"VLOOKUP($B288,NewMacrofwData,H$8,FALSE)","v":175.74124379950035},185.78692173341869,192.47408885127408,180.47045930621383,165.03038109498601,165.1988302596547,169.23541194793754,167.56643667178918,152.1907026814097,162.72014820398562,{"$f":"VLOOKUP($B288,NewMacrofwData,R$8,FALSE)","v":185.34650498670183},191.66614108858928,195.98755863663905,202.43306841289242,208.5104758359906,214.82154687918819,221.50493432118279,227.88801208253653,234.31576192403352,240.97502075378176,{"$f":"VLOOKUP($B288,NewMacrofwData,AB$8,FALSE)","v":247.87426573105512},255.02228545493651,262.42819142386952,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B289","v":"NGDP_R"},"NGDP_R",null,{"$f":"\"Real GDP level (\"&LOWER(UnitScale)&\" \" &CurrencyName&\")\"","v":{"$error":"#N/A"}},null,null,null,170.05853699178061,177.23187231167222,183.71219437289236,184.51998497468674,175.17555993272231,166.3128213721784,162.58975357397927,162.61127325290744,153.51909181634443,148.4875410088643,151.8951860280763,157.31457160755107,160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426645,176.29715946650722,178.66903637118588,181.08351230727675,183.54137443137697,186.04342447953226,188.59047903732812,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_D","NGDP_D",null,"GDP deflator level (index)",null,null,null,103.34161807354276,104.82703777269921,104.76935921879912,97.805372860273948,94.208564915315449,99.330183263483462,104.08737834203954,103.04724470804372,99.134707534276018,109.58505144500417,122.02263273336548,121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171534,125.62273974197093,127.42082293917278,129.26357564248246,131.14514226026341,133.07397105534179,135.05089329258081,137.07675300450782,139.15240724953381,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_PCH","NGDP_PCH",null,"Nominal GDP growth (percent)",null,null,null,7.873754605427119E-2,5.7161755070877174E-2,3.5993745175726843E-2,-6.2364911644473553E-2,-8.5554601404487007E-2,1.0207160860382647E-3,2.4434686867566002E-2,-9.8618560792808063E-3,-9.1759031795226265E-2,6.9185865739892494E-2,0.13905073853762628,3.4096332716610389E-2,2.2546588163698589E-2,3.28873415286699E-2,3.0021811509088003E-2,3.0267405116670032E-2,3.1111345854674566E-2,2.8816864874433357E-2,2.8205739225848347E-2,2.8420020808959556E-2,2.8630540027311469E-2,2.8837280476856852E-2,2.9040230565425151E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_RPCH","NGDP_RPCH",null,"Real GDP growth (percent)",null,null,null,3.5558829628876021E-2,4.218156551728014E-2,3.6564089611512474E-2,4.3970439989124976E-3,-5.0641804697991621E-2,-5.0593465001326221E-2,-2.2385933733079844E-2,1.3235568942771003E-4,-5.5913598452808633E-2,-3.2774756207517131E-2,2.2949029905536378E-2,3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2,1.4150281116905639E-2,1.3453857747091291E-2,1.3513678615665548E-2,1.3573086211899454E-2,1.3632076450919017E-2,1.3690645422816727E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_RPCH_SD10",null,null,null,"10-year standard deviation of real GDP growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"STDEV(H292:Q292)","v":3.8517189654872601E-2},{"$f":"STDEV(I292:R292)","v":3.7062634807055503E-2},{"$f":"STDEV(J292:S292)","v":3.6077403866167319E-2},{"$f":"STDEV(K292:T292)","v":3.4227671449409178E-2},{"$f":"STDEV(L292:U292)","v":3.5812238031672772E-2},{"$f":"STDEV(M292:V292)","v":3.4033652526679732E-2},3.0182656826130156E-2,2.9003769620425061E-2,2.8968505543080374E-2,1.8095499389933746E-2,6.7679937431482356E-3,6.9703398895381167E-3,4.0123000456962436E-3,3.6062813311108274E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_DPCH","NGDP_DPCH",null,"Inflation (GDP deflator; percent)",null,null,null,{"$f":"VLOOKUP($B294,NewMacrofwData,H$8,FALSE)","v":4.1696053560635882E-2},1.4373876922455064E-2,-5.5022592573072959E-4,-6.6469685511597598E-2,-3.677515702636236E-2,5.4364678548833201E-2,4.7892744403150278E-2,-9.9928891529754704E-3,-3.7968382219755736E-2,0.10541559228502217,0.11349706118085989,-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2,1.4461943195809956E-2,1.4556046499788922E-2,1.4707588568172225E-2,1.4855814563592418E-2,1.5000713157358403E-2,1.5142277589240249E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Exchange rates"]
["ENDA","ENDA",null,"Period average level",null,null,null,{"$f":"VLOOKUP($B296,NewMacrofwData,H$8,FALSE)","v":6.4296026559454198},6.4426293976465896,6.4090945782979301,6.3774416666666696,6.6666004606705798,6.7795249991878999,6.7707508982460602,6.7543266828631996,6.75105268711504,6.7585300491629399,{"$f":"VLOOKUP($B296,NewMacrofwData,R$8,FALSE)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,{"$f":"VLOOKUP($B296,NewMacrofwData,AB$8,FALSE)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131]
["ENDE","ENDE",null,"End of period level",null,null,null,6.4402999999999997,6.4597000000000202,6.3838999999999899,6.4341999999999899,6.7801999853886699,6.7816999999999901,6.7663235294117499,6.7531277777777703,6.7603588235294003,6.7664250000000097,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601]
["EREER","EREER",null,"Real effective exchange rate",null,null,null,{"$f":"VLOOKUP($B298,NewMacrofwData,H$8,FALSE)","v":0},0,0,0,0,0,0,0,0,129.377530756743,119.775965483259,127.353156056288,131.94970149841001,135.08554240933799,137.880655136098,140.56040838609499,143.2922434707321,0,0,0,0,0,0,0,0,0,0]
["ENDA_PCH","ENDA_PCH",null,"Period average depreciation rate",null,null,null,null,null,{"$f":"(J296/I296)-1","v":-5.2051448684770074E-3},-4.938749341980575E-3,4.5340876344706071E-2,1.6938848995603495E-2,-1.2942058540813539E-3,-2.4257598056244278E-3,-4.8472570278046412E-4,1.1075846085708552E-3,-7.3423662840910175E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENDE_PCH","ENDE_PCH",null,"End of period depreciation rate",null,null,null,null,null,{"$f":"(J297/I297)-1","v":-1.1734291066153202E-2},7.879196102695829E-3,5.3775136829548487E-2,2.212345674983407E-4,-2.2673475070027482E-3,-1.9502099739423517E-3,1.070769869840893E-3,8.9731575334384139E-4,-1.8160487842175943E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EREER_PCH","EREER_PCH",null,"REER appreciation",null,null,null,null,null,{"$f":"J298/I298-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4213545561763405E-2,6.326136084528633E-2,3.6092905621360583E-2,2.3765426335320416E-2,2.0691427645826321E-2,1.9435309814505031E-2]
["ERERUS","ERERUS",null,"Bilateral real exchange rate",null,null,null,{"$f":"H296*H307/H290","v":6.2216877251646041},6.2535868944689961,6.3408476090742667,6.8264017270194746,7.4825943632314633,7.3539795090878251,7.1762198017118095,7.3604302940088528,7.7393700791443303,7.300325137835542,7.0218263712656581,7.2831367471832325,7.4352797686802949,7.5065912974260112,7.5795999522585804,7.6305545242880539,7.6684488128477923,7.7054025336767715,7.7418161871991336,7.7772402520687978,7.8116852942587638,7.8451627791032656,7.5814360524740216,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ERERUS_RPCH",null,null,"Bilateral real exchange rate pct change",null,null,null,null,{"$f":"(I302/H302)-1","v":5.1270926336226541E-3},{"$f":"(J302/I302)-1","v":1.3953706261353505E-2},7.6575585454906836E-2,9.6125698787213665E-2,-1.7188537544629678E-2,-2.417190680995851E-2,2.5669572196367563E-2,5.1483373933168375E-2,-5.6728769501784737E-2,-3.8148816841938049E-2,3.7214018419323924E-2,2.0889765876756838E-2,9.5909677865926302E-3,9.7259397694402505E-3,6.7225938506543237E-3,4.9661251274886187E-3,4.8189303639958325E-3,4.7257302085406128E-3,4.5756788863364761E-3,4.4289543685889221E-3,4.2855649688173791E-3,-3.3616476044540322E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["FODA","FODA","Banking system assets",null,null,null,null,{"$f":"IFERROR(VLOOKUP($B305,MacrofwData,H$7,FALSE)*1,G305*(1+H291))","v":128.600458763864},133.92294362587199,141.91645748100001,142.41140999999999,146.322734,143.91960800000001,148.11906400000001,156.87882400000001,165.79837228,168.89819800000001,192.38361716957425,198.94319298981304,203.42868323012556,210.11891181224229,216.42706217716412,222.97774774629107,229.91488557432231,236.54031176453836,243.21210611456979,250.12419923133675,257.28539012922874,264.70480108698285,272.39188954232384,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GAAF","GAAF","Government financial assets",null,null,null,null,{"$f":"VLOOKUP($B306,MacrofwData,H$7,FALSE)","v":55.595252081653399},64.738984943605999,68.584506036367102,75.399517704933004,67.357050906204705,78.038433679000804,82.519590738161696,75.648376335890106,76.917032494790107,78.2237483384569,79.569665657434399,80.955960495980804,82.383844179683095,83.854564373897205,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["111NGDP_D","111NGDP_D","U.S. GDP deflator",null,null,null,null,{"$f":"IFERROR(VLOOKUP($B307,MacrofwData,H$7,FALSE)*1,F307)","v":99.999846191470098},101.751156110395,103.653727182661,104.690689637327,105.739721611059,107.74680120526099,110.320689210396,112.29425185897399,113.64748948854201,118.36989700061299,126.78565454253101,131.302970391749,134.05804049603199,136.54951483210499,139.14910988391401,141.84172373168499,144.58644117781401,147.38427045635001,150.23623931123899,153.14339537385399,156.10680654782701,159.127561401327,156.10680654782701,159.127561401327,156.10680654782701,159.127561401327,156.10680654782701]
["111NGDP_DPCH","111NGDP_DPCH","U.S. inflation (GDP deflator)",null,null,null,null,{"$f":"VLOOKUP($B308,MacrofwData,H$7,FALSE)/100","v":1.8703891092888902E-2},1.75131261259267E-2,1.8698274741984201E-2,1.00041019541723E-2,1.0020298627950399E-2,1.8981320960771399E-2,2.38883008715228E-2,1.7889324864659498E-2,1.2050818338123598E-2,3.6036064889747102E-2,{"$f":"VLOOKUP($B308,MacrofwData,R$7,FALSE)/100","v":2.7523773960453298E-2},2.3794579248342801E-2,2.2792909675156698E-2,2.1722903400151702E-2,2.0722007512808501E-2,1.9350564656987784E-2,1.935056465699091E-2,1.9350564656994321E-2,1.9350564656990487E-2,1.9350564656988922E-2,{"$f":"VLOOKUP($B308,MacrofwData,AB$7,FALSE)/100","v":1.9350564656991764E-2},1.9350564656990202E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SDDREV","SDDREV","Standard deviation of debt revisions",null,null,null,null,9.62196883598333E-2,8.8156924707353992E-2,8.2002931569313611E-2,8.08871297306437E-2,7.6975263854096407E-2,7.3237761592078801E-2,9.7601259643895905E-2,9.4026956275443399E-2,9.0437912591021088E-2,8.7497690938710806E-2,8.4599570796166895E-2,8.4599570796166895E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GGXONLB_GDP",null,"Primary balance/GDP",null,null,null,null,{"$f":"-H177/H288","v":-9.9322894973346209E-4},-1.6180433490919962E-2,-3.0574763030486875E-2,-5.67414413130417E-2,-7.6304665897767424E-2,-7.7738722361500784E-2,-3.1633126424786877E-2,-9.2600170381290474E-3,-8.3154539546606787E-2,-5.4413845315889199E-2,2.4278528794417328E-2,2.9976850100027589E-4,3.4034188365674139E-4,3.2948202166480467E-3,4.7396820583001367E-3,6.073751461211252E-3,6.8559328604642176E-3,4.4624289953536485E-3,2.1518624559560798E-3,8.9514565887028758E-6,-2.0909322036905074E-3,-4.1477882952182946E-3,-6.161664170897343E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["FOSAGG","FOSAGG","Banking system claims on general government",null,null,null,null,{"$f":"VLOOKUP($B311,MacrofwData,H$7,FALSE)","v":19.34628231756},18.120316165929999,20.704086,17.616454999999998,22.231119,20.128178999999999,20.695979999999999,16.458611999999999,21.32348125,24.191132,{"$f":"VLOOKUP($B311,MacrofwData,R$7,FALSE)","v":40.101680575914152},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.",{"$f":"VLOOKUP($B311,MacrofwData,AB$7,FALSE)","v":"N.A."},"N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI","IQI","Institutional Quality Index",null,null,null,null,0.52452009916305498,0.53490649163723003,0.15426166169345401,0.14672803599387399,0.18842294812202501,0.351319000124931,0.30716565251350397,0.30200210213661199,0.34226439893245703,0.14189936965704,{"$f":"VLOOKUP($B312,MacrofwData,R$7,FALSE)","v":0.14189936965704},0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,0.14189936965704,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI_MIN","IQI_MIN",null,"Minimum index value in sample",null,null,null,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,-2.2486000000000002,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI_SF","IQI_SF",null,"Scaling factor",null,null,null,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,3.7787000000000002,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IQI_NRM","IQI_NRM",null,"Normalized index (for fanchart)",null,null,null,{"$f":"(-H312-H313)/H314","v":0.45626270961890203},{"$f":"(-I312-I313)/I314","v":0.45351404143297169},0.55424837597759702,0.5562420843163326,0.54520788945350918,0.50209886994867792,0.51378366832151168,0.5151501568961252,0.50449509118679525,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,0.55751994875035327,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["ISH","ISH","Country stress history",null,null,null,null,9.8477090218361193E-2,8.8629381196525095E-2,7.9766443076872598E-2,7.1789798769185301E-2,6.4610818892266803E-2,5.8149737003040103E-2,5.2334763302736099E-2,4.7101286972462499E-2,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["FOSAOP_YGAP_LAG","FOSAOP_YGAP_LAG","Credit gap (if positive)",null,null,null,null,-4.5911149978637704,-2.7472701072692902,-2.3013570308685298,-7.0941053330898299E-2,4.8085608482360804,7.5705866813659703,6.06396579742432,5.1928791999816903,5.5146450996398899,8.1781501770019496,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["VIX_CHG","VIX_CHG","VIX",null,null,null,null,-28.399179208492399,-15.8267707556068,-0.24004279941991799,11.0787495248419,-3.7628996607019798,-21.000573022219299,24.611419307494501,-5.5523068154811597,61.481730976998399,-42.559002232401198,26.470765209586499,-22.025221839976801,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["EREER_IX_3PCH","EREER_IX_3PCH","3-year change in REER",null,null,null,null,13.1642085390312,11.218196890844,18.780260168208201,22.151757528956001,16.327144138533399,7.9203404185239599,-4.87126477256641,-1.9993821762236901,1.1399386287403099,-0.60073790383218295,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["IAR_GDP","IAR_GDP","International reserves/GDP",null,null,null,null,36.3727310347657,37.320480202557299,41.616572104469199,39.610341147268002,42.4611471602188,37.240726668808499,31.8168264023268,28.750731489594699,28.146071027583801,24.193954239656801,20.313819396506599,17.3176708352559,14.7442626305813,12.4327322851808,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["BCA_GDP_BP6","BCA_GDP_BP6","Current account balance/GDP",null,null,null,null,14.997101794676899,20.411976698648399,15.0293891110218,8.1660334789833993,-3.4688580724000899,6.0793167593278099,6.8253265596093904,4.2708478071417399,-6.3406895684186901,10.445838477832099,14.3373928311401,15.886833357758301,15.723593509589699,14.978268367052699,13.5640643518957,12.9235075653922,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["GGXWDG_GGR","GGXWDG_GGR","Public debt/revenues",null,null,null,null,{"$f":"H10/(H178+H211)","v":0.97925433211741264},0.89825745887895236,0.98166675820265181,1.1806858565793077,1.9040143304350154,2.2978481114747571,2.0076488928698186,1.9757836280533561,2.9965622317741643,3.0133985129331449,2.1106544315703486,2.2567743912618128,2.3348250983434689,2.3336487981886509,2.3507577877355286,2.3583949863048681,2.3641939606655065,2.3933997141357035,2.4327637439889416,2.4755977880489151,2.5238626529349615,2.5758383569822807,2.6340353529848812,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GGROPI_GDP",null,"Interest revenues/GDP",null,null,null,null,{"$f":"H211/H288","v":3.3970398017730278E-4},2.0238238326566045E-4,1.662561448711499E-4,2.2164292235844467E-4,2.5025695102909019E-4,2.0581259532261696E-4,1.684044708607886E-4,1.5098488994878416E-4,9.9874694920221952E-5,1.0693205599952747E-4,2.1041670034618755E-5,2.1010154802415129E-5,2.0978686772256731E-5,2.0947265873446588E-5,2.0915892035393477E-5,2.0884565187612079E-5,2.0853285259722495E-5,2.082205218145029E-5,2.0790865882626365E-5,2.0759726293186602E-5,2.0728633343171814E-5,2.0697586962727715E-5,2.0666587082104581E-5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["NGDP_R_PCH_WX001","NGDP_R_PCH_WX001","Growth in trading partners",null,null,null,null,{"$f":"VLOOKUP($B326,MacrofwData,H$7,FALSE)","v":3.3726886780061698E-9},2.5912276318797898E-9,2.2262386523704398E-9,2.2692434098585798E-9,2.1905170352471402E-9,3.1125153404055301E-9,2.3478983571235699E-9,1.9392250823889399E-9,-4.8663060833932601E-9,5.41959090267732E-9,5.2081501668108496E-9,3.8407026752811903E-9,2.69682683702639E-9,2.5772616594010499E-9,2.4806399478371599E-9,"N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A.","N.A."]
["LLI1","LLI1","Price index for local-linked debt 1 (average)",null,null,null,null,{"$f":"IFERROR(VLOOKUP($B327,MacrofwData,H$7,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($B327,MacrofwData,R$7,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(VLOOKUP($B327,MacrofwData,AB$7,FALSE),1)","v":1},1,1,1,1,1,1]
["LLIE1","LLIE1","Price index for local-linked debt 1 (end of period)",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["LLI2","LLI2","Price index for local-linked debt 2 (average)",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["LLIE2","LLIE2","Price index for local-linked debt 2 (end of period)",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["SFA","SFA","Stock-flow adjustments (zero for now)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sheet ends"]

{"sheet":"LOGIT","index":10,"n_rows":96,"n_cols":12,"rows_kept":96,"cut":false,"hidden":false,"merged":[[7,5,7,9],[11,1,13,1],[14,1,17,1],[18,1,19,1],[6,3,6,4],[6,5,6,9],[31,1,33,1],[34,1,37,1],[38,1,39,1],[45,1,47,1],[48,1,51,1],[79,1,82,1],[83,1,84,1],[52,1,53,1],[62,1,64,1],[65,1,68,1],[69,1,70,1],[76,1,78,1]]}
[null,"Near-term risk assessment calculation"]
[null,"This worksheet calculates the logit stress probability (LSP) and contributions to its change. No user interaction is needed."]
[null,null,null,null,null,{"$f":"ProjYr+F4","v":2018},{"$f":"ProjYr+G4","v":2019},{"$f":"ProjYr+H4","v":2020},{"$f":"ProjYr+I4","v":2021},{"$f":"ProjYr+J4","v":2022}]
[null,null,null,null,null,-5,-4,-3,-2,-1]
[null,null,null,{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Coef\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Coef\",Config!$Y$3:$AE$3,0))","v":6},{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Sig\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Sig\",Config!$Y$3:$AE$3,0))","v":7},{"$f":"MATCH(F4,BaseDBdates,0)","v":14},{"$f":"MATCH(G4,BaseDBdates,0)","v":15},{"$f":"MATCH(H4,BaseDBdates,0)","v":16},{"$f":"MATCH(I4,BaseDBdates,0)","v":17},{"$f":"MATCH(J4,BaseDBdates,0)","v":18}]
[null,"Logit stress probability calculation"]
[null,null,null,"Coefficient"]
[null,"Group","Regressor","Estimate","Sig.","Data"]
["ONES","Constant","Ones",{"$f":"VLOOKUP($A9,LogitTab,D$5,FALSE)","v":-2.9569999999999999},{"$f":"IF(VLOOKUP($A9,LogitTab,E$5,FALSE)=0,\"\",VLOOKUP($A9,LogitTab,E$5,FALSE))","v":"***"},1,1,1,1,1]
["IQI","Institutions","Institutional quality index",-0.97199999999999998,"***",{"$f":"VLOOKUP($A10,BaseDBData,F$5,FALSE)","v":0.30716565251350397},0.30200210213661199,0.34226439893245703,0.14189936965704,0.14189936965704]
["ISH","History","Stress history index",0.52100000000000002,"***",5.2334763302736099E-2,4.7101286972462499E-2,"N.A.","N.A.","N.A."]
["BCA_GDP_BP6","Cyclical position","Current account balance-to-GDP",-2.9000000000000001E-2,"**",6.8253265596093904,4.2708478071417399,-6.3406895684186901,10.445838477832099,14.3373928311401]
["EREER_IX_3PCH",null,"3-year pct. change in REER",8.0000000000000002E-3,"",-4.87126477256641,-1.9993821762236901,1.1399386287403099,-0.60073790383218295,"N.A."]
["FOSAOP_YGAP_LAG",null,"Credit-to-GDP gap, if positive (t-1)",7.9000000000000001E-2,"***",{"$f":"MAX(IF(ISNUMBER(VLOOKUP($A14,BaseDBData,F$5,FALSE)),VLOOKUP($A14,BaseDBData,F$5,FALSE),VLOOKUP($A14&\"_SR\",BaseDBData,F$5,FALSE)),0)","v":6.06396579742432},{"$f":"MAX(IF(ISNUMBER(VLOOKUP($A14,BaseDBData,G$5,FALSE)),VLOOKUP($A14,BaseDBData,G$5,FALSE),VLOOKUP($A14&\"_SR\",BaseDBData,G$5,FALSE)),0)","v":5.1928791999816903},{"$f":"MAX(IF(ISNUMBER(VLOOKUP($A14,BaseDBData,H$5,FALSE)),VLOOKUP($A14,BaseDBData,H$5,FALSE),VLOOKUP($A14&\"_SR\",BaseDBData,H$5,FALSE)),0)","v":5.5146450996398899},{"$f":"MAX(IF(ISNUMBER(VLOOKUP($A14,BaseDBData,I$5,FALSE)),VLOOKUP($A14,BaseDBData,I$5,FALSE),VLOOKUP($A14&\"_SR\",BaseDBData,I$5,FALSE)),0)","v":8.1781501770019496},{"$f":"MAX(IF(ISNUMBER(VLOOKUP($A14,BaseDBData,J$5,FALSE)),VLOOKUP($A14,BaseDBData,J$5,FALSE),VLOOKUP($A14&\"_SR\",BaseDBData,J$5,FALSE)),0)","v":{"$error":"#N/A"}}]
["GGXWDG_DGDP","Debt burden & buffers","Change in public debt-to-GDP",5.2999999999999999E-2,"***",{"$f":"VLOOKUP($A15,BaseDBData,F$5,FALSE)*100","v":0.86500142308064687},4.5750454930093554,15.144766548676635,0.70236207520643079,-6.278741792054177]
["GGXWDG_GGR",null,"Public debt-to-revenue",2E-3,"**",200.76488928698186,197.57836280533562,299.65622317741645,301.3398512933145,211.06544315703485]
["GGXWDGCF_GDP",null,"FX public debt-to-GDP",2.4E-2,"***",14.619908607589164,15.724786654684344,20.776828391514009,19.153933582907467,17.30321270546807]
["IAR_GDP",null,"International reserves-to-GDP",-3.5999999999999997E-2,"***",{"$f":"VLOOKUP($A18,BaseDBData,F$5,FALSE)","v":31.8168264023268},28.750731489594699,28.146071027583801,24.193954239656801,20.313819396506599]
["VIX_CHG","Global conditions","Change in VIX (2010=100)",1.0999999999999999E-2,"***",24.611419307494501,-5.5523068154811597,61.481730976998399,-42.559002232401198,{"$f":"IFERROR(VLOOKUP($A19,BaseDBData,J$5+1,FALSE),VLOOKUP($A19,BaseDBData,J$5,FALSE))","v":-22.025221839976801},null,"Note: the latest VIX should be used for the most recent observation, including if it is in the current year."]
["ICS",null,"Share of currency union MACs in stress",0,"",0,0,0,0,0,null,"Note: if the standard specificiation (not for currency unions) is selected, then row should all be zeros."]
[]
[null,null,"Check: All variables entered",null,null,{"$f":"AND(ISNUMBER(F9),ISNUMBER(F10),ISNUMBER(F11),ISNUMBER(F12),ISNUMBER(F13),ISNUMBER(F14),ISNUMBER(F15),ISNUMBER(F16),ISNUMBER(F17),ISNUMBER(F18),ISNUMBER(F19),ISNUMBER(F20))","v":true},{"$f":"AND(ISNUMBER(G9),ISNUMBER(G10),ISNUMBER(G11),ISNUMBER(G12),ISNUMBER(G13),ISNUMBER(G14),ISNUMBER(G15),ISNUMBER(G16),ISNUMBER(G17),ISNUMBER(G18),ISNUMBER(G19),ISNUMBER(G20))","v":true},{"$f":"AND(ISNUMBER(H9),ISNUMBER(H10),ISNUMBER(H11),ISNUMBER(H12),ISNUMBER(H13),ISNUMBER(H14),ISNUMBER(H15),ISNUMBER(H16),ISNUMBER(H17),ISNUMBER(H18),ISNUMBER(H19),ISNUMBER(H20))","v":false},{"$f":"AND(ISNUMBER(I9),ISNUMBER(I10),ISNUMBER(I11),ISNUMBER(I12),ISNUMBER(I13),ISNUMBER(I14),ISNUMBER(I15),ISNUMBER(I16),ISNUMBER(I17),ISNUMBER(I18),ISNUMBER(I19),ISNUMBER(I20))","v":false},{"$f":"AND(ISNUMBER(J9),ISNUMBER(J10),ISNUMBER(J11),ISNUMBER(J12),ISNUMBER(J13),ISNUMBER(J14),ISNUMBER(J15),ISNUMBER(J16),ISNUMBER(J17),ISNUMBER(J18),ISNUMBER(J19),ISNUMBER(J20))","v":false}]
["LSP",null,"Logit stress probability",null,null,{"$f":"IF(F22,1/(1+EXP(-SUMPRODUCT($D$9:$D$20,F$9:F$20))),\"n.a.\")","v":4.467756786877497E-2},{"$f":"IF(G22,1/(1+EXP(-SUMPRODUCT($D$9:$D$20,G$9:G$20))),\"n.a.\")","v":4.5795544752290487E-2},"n.a.",{"$f":"IF(I22,1/(1+EXP(-SUMPRODUCT($D$9:$D$20,I$9:I$20))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(J22,1/(1+EXP(-SUMPRODUCT($D$9:$D$20,J$9:J$20))),NA())","v":{"$error":"#N/A"}}]
["ST-SIG",null,"Signal",null,null,null,null,null,null,{"$f":"IF(AND(J22,J23>=J96),\"High\",IF(AND(J22,J23<=J95),\"Low\",IF(AND(J22,J23<J96,J23>J95),\"Moderate\",)))","v":{"$error":"#N/A"}}]
["D.LSP",null,"Change in logit stress probability",null,null,"n.a.",{"$f":"IFERROR(G23-F23,NA())","v":1.1179768835155174E-3},{"$f":"IFERROR(H23-G23,NA())","v":{"$error":"#N/A"}},{"$f":"IFERROR(I23-H23,NA())","v":{"$error":"#N/A"}},{"$f":"IFERROR(J23-I23,NA())","v":{"$error":"#N/A"}}]
[]
[null,"Contribution to change in logit stress probability"]
[null,"Part 1. Averages"]
[null,"Constant","Ones",null,null,null,{"$f":"($D9*F9+$D9*G9)/2","v":-2.9569999999999999},-2.9569999999999999,-2.9569999999999999,-2.9569999999999999]
[null,"Institutions","Institutional quality index",null,null,null,-0.29605552875995633,-0.31311351951956756,-0.23530359153449554,-0.13792618730664288]
[null,"History","Stress history index",null,null,null,2.5903091096689236E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cyclical position","Current account balance-to-GDP",null,null,null,-0.16089452831789139,3.0012705538515781E-2,-5.9524659186494439E-2,-0.35935685398009692]
[null,null,"3-year pct. change in REER",null,null,null,-2.7482587795160402E-2,-3.4377741899335214E-3,2.1568028996325076E-3,{"$error":"#VALUE!"}]
[null,null,"Credit-to-GDP gap, if positive (t-1)",null,null,null,0.4446453773975374,0.42294720983505241,0.54086541342735273,{"$error":"#N/A"}]
[null,"Debt burden & buffers","Change in public debt-to-GDP",null,null,null,0.14416124327638505,0.52257501910467874,0.41994890853290123,-0.14777406249646527]
[null,null,"Public debt-to-revenue",null,null,null,0.39834325209231747,0.49723458598275205,0.600996074470731,0.51240529445034932]
[null,null,"FX public debt-to-GDP",null,null,null,0.36413634314728205,0.43801938055438022,0.47916914369305774,0.4374857554605065]
[null,null,"International reserves-to-GDP",null,null,null,-1.0902160420545868,-1.0241424453092129,-0.9421204548103308,-0.80113992545094115]
[null,"Global conditions","Change in VIX (2010=100)",null,null,null,0.10482511870607336,0.30761183288834482,0.10407500809528458,-0.355213232398079]
[null,null,"Share of currency union MACs in stress",null,null,null,0,0,0,0]
[]
[null,"Part 2. Change in regressor"]
[null,"Constant","Ones",null,null,null,{"$f":"G9-F9","v":0},0,0,0]
[null,"Institutions","Institutional quality index",null,null,null,-5.1635503768919788E-3,4.0262296795845032E-2,-0.20036502927541702,0]
[null,"History","Stress history index",null,null,null,-5.2334763302736009E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cyclical position","Current account balance-to-GDP",null,null,null,-2.5544787524676504,-10.611537375560431,16.78652804625079,3.8915543533080008]
[null,null,"3-year pct. change in REER",null,null,null,2.8718825963427199,3.139320804964,-1.7406765325724929,{"$error":"#VALUE!"}]
[null,null,"Credit-to-GDP gap, if positive (t-1)",null,null,null,-0.87108659744262962,0.32176589965819957,2.6635050773620597,{"$error":"#N/A"}]
[null,"Debt burden & buffers","Change in public debt-to-GDP",null,null,null,3.7100440699287085,10.56972105566728,-14.442404473470205,-6.9811038672606074]
[null,null,"Public debt-to-revenue",null,null,null,-3.18652648164624,102.07786037208083,1.6836281158980455,-90.274408136279646]
[null,null,"FX public debt-to-GDP",null,null,null,1.1048780470951804,5.0520417368296648,-1.6228948086065422,-1.8507208774393966]
[null,null,"International reserves-to-GDP",null,null,null,-3.0660949127321011,-0.60466046201089796,-3.9521167879270003,-3.8801348431502021]
[null,"Global conditions","Change in VIX (2010=100)",null,null,null,-30.16372612297566,67.034037792479552,-104.0407332093996,20.533780392424397]
[null,null,"Share of currency union MACs in stress",null,null,null,0,0,0,0]
[]
[null,"Part 3. Additional calculations"]
[null,null,"Exponential term",null,null,null,{"$f":"EXP(-SUM(G29:G40))","v":21.107623134122157},{"$f":"EXP(-SUM(H29:H40))","v":{"$error":"#VALUE!"}},{"$f":"EXP(-SUM(I29:I40))","v":{"$error":"#VALUE!"}},{"$f":"EXP(-SUM(J29:J40))","v":{"$error":"#VALUE!"}}]
[null,null,"Logit model evaluated at averages",null,null,null,{"$f":"1/(1+G57)","v":4.5233266097093154E-2},{"$f":"1/(1+H57)","v":{"$error":"#VALUE!"}},{"$f":"1/(1+I57)","v":{"$error":"#VALUE!"}},{"$f":"1/(1+J57)","v":{"$error":"#VALUE!"}}]
[]
[null,"Constant","Ones",null,null,null,{"$f":"$D9*G$57*G$58^2","v":-0.12770460284323101},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Institutions","Institutional quality index",null,null,null,-4.1977975638694799E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"History","Stress history index",null,null,null,2.2500540440082296E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Cyclical position","Current account balance-to-GDP",null,null,null,-1.252429314323199E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"3-year pct. change in REER",null,null,null,3.4549774188226179E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Credit-to-GDP gap, if positive (t-1)",null,null,null,3.4117902010873348E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Debt burden & buffers","Change in public debt-to-GDP",null,null,null,2.2889225399699842E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Public debt-to-revenue",null,null,null,8.6374435470565447E-5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"FX public debt-to-GDP",null,null,null,1.0364932256467854E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"International reserves-to-GDP",null,null,null,-1.5547398384701779E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Global conditions","Change in VIX (2010=100)",null,null,null,4.7505939508810991E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Share of currency union MACs in stress",null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Part 4. Contribution to change in logit stress probability"]
["C.LSP.ONES","Constant","Ones",null,null,null,{"$f":"G43*G60","v":0},{"$f":"H43*H60","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.IQI","Institutions","Institutional quality index",null,null,null,2.1675539193034485E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.ISH","History","Stress history index",null,null,null,-1.1775604581153465E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.BCA_GDP_BP6","Cyclical position","Current account balance-to-GDP",null,null,null,3.1993040724062403E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.EREER_IX_3PCH",null,"3-year pct. change in REER",null,null,null,9.922289519873769E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.FOSAOP_YGAP_LAG",null,"Credit-to-GDP gap, if positive (t-1)",null,null,null,-2.9719647174532714E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"}]
["C.LSP.GGXWDG_GDP_CHG","Debt burden & buffers","Change in public debt-to-GDP",null,null,null,8.4920034959417977E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.GGXWDG_GGR",null,"Public debt-to-revenue",null,null,null,-2.752344259642011E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.GGXWDGCF_GDP",null,"FX public debt-to-GDP",null,null,null,1.1451986109800045E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.IAR_GDP",null,"International reserves-to-GDP",null,null,null,4.7669799093553412E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.VIX_CHG","Global conditions","Change in VIX (2010=100)",null,null,null,-1.4329561485584235E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.ICS",null,"Share of currency union MACs in stress",null,null,null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
["C.LSP.INST","Institutions","Contribution from institutions",null,null,null,{"$f":"G75","v":2.1675539193034485E-4},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.HIST","History","Stress history",null,null,null,-1.1775604581153465E-4,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["C.LSP.CYCL","Cycle","Cyclical position",null,null,null,{"$f":"G77+G78+G79","v":1.2195683069403458E-3},{"$f":"H77+H78+H79","v":{"$error":"#VALUE!"}},{"$f":"I77+I78+I79","v":{"$error":"#VALUE!"}},{"$f":"J77+J78+J79","v":{"$error":"#VALUE!"}}]
["C.LSP.DEBT","Debt","Debt burden & buffers",null,null,null,{"$f":"G80+G81+G82+G83","v":1.4128947590312944E-2},{"$f":"H80+H81+H82+H83","v":{"$error":"#VALUE!"}},{"$f":"I80+I81+I82+I83","v":{"$error":"#VALUE!"}},{"$f":"J80+J81+J82+J83","v":{"$error":"#VALUE!"}}]
["C.LSP.INTL","Global","Global conditions",null,null,null,{"$f":"G84+G85","v":-1.4329561485584235E-2},{"$f":"H84+H85","v":{"$error":"#VALUE!"}},{"$f":"I84+I85","v":{"$error":"#VALUE!"}},{"$f":"J84+J85","v":{"$error":"#VALUE!"}}]
[]
[null,"For chart"]
[null,null,null,null,null,null,{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Coef\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Coef\",Config!$Y$3:$AE$3,0))","v":6},{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Coef\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Coef\",Config!$Y$3:$AE$3,0))","v":6},{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Coef\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Coef\",Config!$Y$3:$AE$3,0))","v":6},{"$f":"IF(LogitCU=\"No\",MATCH(\"NoCU-Coef\",Config!$Y$3:$AE$3,0),MATCH(\"WithCU-Coef\",Config!$Y$3:$AE$3,0))","v":6}]
["LM-CUT",null,"Low risk",null,null,null,{"$f":"VLOOKUP($A95,LogitTab,G$94,FALSE)/100","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2]
["HM-CUT",null,"High risk",null,null,null,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.19500000000000001]

{"sheet":"FAN","index":11,"n_rows":86,"n_cols":35,"rows_kept":86,"cut":false,"hidden":false,"merged":[[4,2,4,8]]}
[null,"Debt fancharts module"]
[null,null,"Debug mode:",false,null,"Years in horizon:",null,6]
[null,null,"Output log:",false]
[null,null,"COVID-19 adjustment:",false]
[null,null,"Process and upload observations"]
[null,null,"Code","Year","Yrs before proj.","Position","Value","Table begins","Table ends"]
[null,null,"GGXWDG_GDP",2022,{"$f":"D7-ProjYr","v":-1},{"$f":"MATCH(E7,$65:$65,0)","v":25},{"$f":"VLOOKUP(C7,FanDataIn,F7,FALSE)","v":0.60079616478495124},{"$f":"MATCH(H6,$A:$A,0)+1","v":68},{"$f":"MATCH(I6,$A:$A,0)-1","v":77}]
[]
[null,null,"Deriving the debt fanchart index and mechanical signal"]
[null,null,"Indicator","Raw value","Transform","Final value","AUC","Weight","Index"]
["DFIW",null,"Fanchart width",{"$f":"AE49-AE45","v":1.1019569635391235},0.22478619999999999,{"$f":"D11/E11","v":4.9022447264962157},0.71245599999999998,{"$f":"G11/SUM(G$11:G$13)","v":0.32635209725664083},{"$f":"F11*H11","v":1.5998578477573475}]
["DFIP",null,"Prob of debt non-stabilization",{"$f":"1-5357/10000","v":0.46430000000000005},0.37671399999999999,{"$f":"D12/E12","v":1.2324999867273319},0.68929799999999997,{"$f":"G12/SUM(G$11:G$13)","v":0.31574419744490606},{"$f":"F12*H12","v":0.38915471916007877}]
["DFID",null,"Debt(t+5) x institutions",{"$f":"D21*D22","v":0.34617076856395984},0.16461529999999999,{"$f":"D13/E13","v":2.1029076189391867},0.78133600000000003,{"$f":"G13/SUM(G$11:G$13)","v":0.35790370529845311},{"$f":"F13*H13","v":0.75263842871868236}]
["DFI",null,"Debt fanchart index",null,null,null,null,null,{"$f":"SUM(I11:I13)","v":2.7416509956361086}]
["DFS",null,"Signal",null,null,null,null,null,{"$f":"IF(I14>=E25,\"High\",IF(I14<=D25,\"Low\",IF(AND(I14<E25,I14>D25),\"Moderate\",#N/A)))","v":"High"}]
[]
[null,null,null,"Activated","Deviation","Rank","Percentile"]
[null,null,"Realism adjustment",false,"n.a.","n.a.","n.a."]
[]
[null,null,"Memo:"]
[null,null,"Debt(t+5)",{"$f":"AE47","v":0.62091189622879028}]
[null,"IQI_NRM","Institutional quality index (scaled)",{"$f":"VLOOKUP(B22,BaseDBData,MATCH(-1,BaseDBdates,0),FALSE)","v":0.55751994875035327}]
[]
[null,null,"Thresholds:","Low-Moderate","Moderate-high"]
[null,null,"Debt fanchart index",1.1291173018717,2.0776166630246]
[]
[null,null,"Historical fanchart"]
[null,null,"Yrs from ProjYr",-5,{"$f":"D28+1","v":-4},{"$f":"E28+1","v":-3},-2,-1,0,1,{"$f":"J28+1","v":2},3,4,{"$f":"M28+1","v":5},null,{"$f":"Cname & \": historical fanchart (pct of GDP)\"","v":"*** MAC DSA sample ***: historical fanchart (pct of GDP)"},null,null,null,null,null,null,null,null,null,"FC1","FC2","FC3","FC4","FC5","FC6"]
[null,null,"Position",{"$f":"MATCH(D28,BaseDBdates,0)","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"ProjYr+D28","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"GGXWDG_GDP","Actual",{"$f":"VLOOKUP($B31,BaseDBData,D$29,FALSE)*100","v":45.936184153656882},{"$f":"VLOOKUP($B31,BaseDBData,E$29,FALSE)*100","v":50.511229646666237},{"$f":"VLOOKUP($B31,BaseDBData,F$29,FALSE)*100","v":65.655996195342865},{"$f":"VLOOKUP($B31,BaseDBData,G$29,FALSE)*100","v":66.358358270549303},{"$f":"VLOOKUP($B31,BaseDBData,H$29,FALSE)*100","v":60.079616478495126},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,"Anything in the gray range is going to be deleted each time the macro runs:"]
[null,"GGXWDG_GDP","Baseline",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H31","v":60.079616478495126},{"$f":"VLOOKUP($B32,BaseDBData,I$29,FALSE)*100","v":60.347866370651225},61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
[null,null,"0-5 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H32","v":60.079616478495126},{"$f":"Z33*100","v":42.394784092903137},37.017226219177246,35.014224052429199,31.319516897201538,30.505424737930298,27.93959379196167,null,null,null,null,null,null,null,null,null,null,null,0.42394784092903137,0.37017226219177246,0.35014224052429199,0.31319516897201538,0.30505424737930298,0.2793959379196167,9.7677409648895264E-2,8.069194108247757E-2,6.9297619163990021E-2,4.6175763010978699E-2]
[null,null,"5-25 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z34-Z33)*100","v":10.332229733467102},{"$f":"(AA34-AA33)*100","v":12.862065434455872},15.518516302108765,19.294476509094238,20.875430107116699,23.742270469665527,null,null,null,null,null,null,null,null,null,null,null,0.52727013826370239,0.49879291653633118,0.50532740354537964,0.50613993406295776,0.51380854845046997,0.51681864261627197,0.25422757863998413,0.24024723470211029,0.23384793102741241,0.22344674170017242]
[null,null,"25-50 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z35-Z34)*100","v":8.398669958114624},13.689818978309631,15.768647193908691,19.020873308181763,20.421427488327026,23.116326332092285,null,null,null,null,null,null,null,null,null,null,null,0.61125683784484863,0.63569110631942749,0.66301387548446655,0.69634866714477539,0.71802282333374023,0.74798190593719482,0.36067169904708862,0.35973069071769714,0.35654160380363464,0.35524553060531616]
[null,null,"50-75 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z36-Z35)*100","v":10.256099700927734},18.21320652961731,19.050729274749756,21.2349534034729,24.802631139755249,28.815102577209473,null,null,null,null,null,null,null,null,null,null,null,0.71381783485412598,0.81782317161560059,0.85352116823196411,0.90869820117950439,0.96604913473129272,1.0361329317092896,0.47190898656845093,0.47899371385574341,0.4789261519908905,0.4848499596118927]
[null,null,"75-95 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z37-Z36)*100","v":21.088570356369019},20.34764289855957,29.599851369857788,37.593591213226318,44.529622793197632,48.686468601226807,null,null,null,null,null,null,null,null,null,null,null,0.92470353841781616,1.0212996006011963,1.149519681930542,1.2846341133117676,1.411345362663269,1.5229976177215576,0.60480612516403198,0.62469238042831421,0.6387869119644165,0.65777724981307983]
[]
[null,null,"Final fanchart"]
[null,null,"Yrs from ProjYr",-5,{"$f":"D40+1","v":-4},-3,-2,-1,0,1,2,3,4,5,null,{"$f":"Cname & \": final fanchart (pct of GDP)\"","v":"*** MAC DSA sample ***: final fanchart (pct of GDP)"}]
[null,null,"Position"]
[null,null,null,{"$f":"ProjYr+D40","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"GGXWDG_GDP","Actual",{"$f":"D31","v":45.936184153656882},{"$f":"E31","v":50.511229646666237},{"$f":"F31","v":65.655996195342865},{"$f":"G31","v":66.358358270549303},{"$f":"H31","v":60.079616478495126},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDG_GDP","Baseline",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H43","v":60.079616478495126},{"$f":"I32","v":60.347866370651225},61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
[{"$f":"IF($D$18,\"\",\"GGXWDG_GDP_FFC0005\")","v":"GGXWDG_GDP_FFC0005"},null,"0-5 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H44","v":60.079616478495126},{"$f":"Z45*100","v":41.732573509216309},35.62391996383667,32.411226630210876,27.17738151550293,24.708710610866547,20.596909523010254,null,null,null,null,null,null,null,null,null,null,null,0.41732573509216309,0.3562391996383667,0.32411226630210876,0.2717738151550293,0.24708710610866547,0.20596909523010254,0.1489521861076355,0.13425081968307495,0.12802447378635406,0.11092788726091385]
[{"$f":"IF($D$18,\"\",\"GGXWDG_GDP_FFC0525\")","v":"GGXWDG_GDP_FFC0525"},null,"5-25 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z46-Z45)*100","v":10.364729166030884},12.255889177322388,14.630743861198425,17.804932594299316,18.948341906070709,21.331691741943359,null,null,null,null,null,null,null,null,null,null,null,0.52097302675247192,0.47879809141159058,0.47041970491409302,0.44982314109802246,0.43657052516937256,0.41928601264953613,0.29943388700485229,0.28822213411331177,0.28632330894470215,0.27798080444335938]
[{"$f":"IF($D$18,\"\",\"GGXWDG_GDP_FFC2550\")","v":"GGXWDG_GDP_FFC2550"},null,"25-50 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,8.2505643367767334,13.549578189849854,14.723581075668335,17.143398523330688,18.557393550872803,20.162588357925415,null,null,null,null,null,null,null,null,null,null,null,0.60347867012023926,0.61429387331008911,0.61765551567077637,0.62125712633132935,0.62214446067810059,0.62091189622879028,0.40218913555145264,0.40218916535377502,0.40218916535377502,0.40218913555145264]
[{"$f":"IF($D$18,\"\",\"GGXWDG_GDP_FFC5075\")","v":"GGXWDG_GDP_FFC5075"},null,"50-75 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,9.831005334854126,17.171335220336914,17.871332168579102,20.35287618637085,22.141170501708984,24.743068218231201,null,null,null,null,null,null,null,null,null,null,null,0.70178872346878052,0.78600722551345825,0.79636883735656738,0.82478588819503784,0.84355616569519043,0.86834257841110229,0.50955837965011597,0.5168304443359375,0.51955997943878174,0.52562606334686279]
[{"$f":"IF($D$18,\"\",\"GGXWDG_GDP_FFC7595\")","v":"GGXWDG_GDP_FFC7595"},null,"75-95 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,20.144760608673096,19.081771373748779,28.345060348510742,34.367257356643677,40.924596786499023,43.958348035812378,null,null,null,null,null,null,null,null,null,null,null,0.90323632955551147,0.97682493925094604,1.0798194408416748,1.1684584617614746,1.2528021335601807,1.3079260587692261,0.63934457302093506,0.6560741662979126,0.66984260082244873,0.68714869022369385]
[]
[null,null,"Final fanchart"]
[null,null,"Yrs from ProjYr",-5,{"$f":"D52+1","v":-4},-3,-2,-1,0,1,2,3,4,5,null,{"$f":"Cname & \": adjusted fanchart (pct of GDP)\"","v":"*** MAC DSA sample ***: adjusted fanchart (pct of GDP)"}]
[null,null,"Position",{"$f":"MATCH(D52,DatesCentralDB,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,{"$f":"ProjYr+D52","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"GGXWDG_GDP","Actual",{"$f":"D43","v":45.936184153656882},{"$f":"E43","v":50.511229646666237},{"$f":"F43","v":65.655996195342865},{"$f":"G43","v":66.358358270549303},{"$f":"H43","v":60.079616478495126},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDG_GDP","Baseline",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H55","v":60.079616478495126},{"$f":"I44","v":60.347866370651225},61.4293902217834,61.765556342152387,62.125714707497757,62.21445044950439,62.091188829864308]
[{"$f":"IF($D$18,\"GGXWDG_GDP_FFC0005\",\"\")","v":""},null,"0-5 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"H56","v":60.079616478495126},{"$f":"Z57*100","v":0},0,0,0,0,0]
[{"$f":"IF($D$18,\"GGXWDG_GDP_FFC0525\",\"\")","v":""},null,"5-25 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(Z58-Z57)*100","v":0},0,0,0,0,0]
[{"$f":"IF($D$18,\"GGXWDG_GDP_FFC2550\",\"\")","v":""},null,"25-50 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0]
[{"$f":"IF($D$18,\"GGXWDG_GDP_FFC5075\",\"\")","v":""},null,"50-75 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0]
[{"$f":"IF($D$18,\"GGXWDG_GDP_FFC7595\",\"\")","v":""},null,"75-95 pct",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0]
[]
[null,null,"Database",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"StartYrDataIn+1","v":2001},{"$f":"D64+1","v":2002},{"$f":"E64+1","v":2003},{"$f":"F64+1","v":2004},2005,2006,2007,2008,2009,2010,2011,{"$f":"N64+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"X64+1","v":2022},2023,2024,2025,2026,2027,2028]
[null,null,null,{"$f":"D64-ProjYr","v":-22},-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,{"$f":"AD64-ProjYr","v":4},{"$f":"AE64-ProjYr","v":5}]
[null,null,null,{"$f":"MATCH(D65,BaseDBdates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(L65,BaseDBdates,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"MATCH(AD65,BaseDBdates,0)","v":23},{"$f":"MATCH(AE65,BaseDBdates,0)","v":24}]
["Table begins",null,null,{"$f":"MATCH(D65,MacrofwDates,0)","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"MATCH(AD65,MacrofwDates,0)","v":34},{"$f":"MATCH(AE65,MacrofwDates,0)","v":35}]
["GGXWDG_GDP","GGXWDG_GDP","Debt-to-GDP",{"$f":"IFERROR(VLOOKUP($B68,BaseDBData,D$66,FALSE),VLOOKUP($B68,MacrofwData,D$67,FALSE)/100)","v":0.37397523899945417},0.36689918092759455,0.31740396157960366,0.25429564302064889,0.21354851310202577,0.18483717611524397,0.18025995057338565,0.15455603478833393,0.20793255369460656,0.23500201645265817,{"$f":"VLOOKUP($B68,MacrofwData,N$67,FALSE)/100","v":0.319842169320875},{"$f":"IFERROR(VLOOKUP($B68,BaseDBData,O$66,FALSE),VLOOKUP($B68,MacrofwData,O$67,FALSE)/100)","v":0.26981875936788707},0.2508881423193407,0.27003269934906221,0.30294060982716231,0.39169108111295914,0.45071182730576231,0.45936184153656878,0.50511229646666234,0.65655996195342869,{"$f":"IFERROR(VLOOKUP($B68,BaseDBData,X$66,FALSE),VLOOKUP($B68,MacrofwData,X$67,FALSE)/100)","v":0.663583582705493},0.60079616478495124,0.60347866370651226,0.61429390221783398,0.61765556342152383,0.62125714707497759,0.62214450449504388,0.62091188829864308]
["NGDP_RPCH","NGDP_RPCH","Real GDP growth",{"$f":"IFERROR(VLOOKUP($B69,BaseDBData,D$66,FALSE),VLOOKUP($B69,MacrofwData,D$67,FALSE)/100)","v":4.5637446023212284E-2},6.4181688406161688E-2,0.12394408826378775,8.9197510534923682E-2,6.3939452641851663E-2,0.12365863563286997,6.657843676758908E-2,3.6760827354630959E-2,-4.2990826218601501E-2,1.5149227271500667E-2,{"$f":"VLOOKUP($B69,MacrofwData,N$67,FALSE)/100","v":8.9978292130526542E-3},3.5558829628876021E-2,4.218156551728014E-2,3.6564089611512474E-2,4.3970439989124976E-3,-5.0641804697991621E-2,-5.0593465001326221E-2,-2.2385933733079844E-2,1.3235568942771003E-4,-5.5913598452808633E-2,-3.2774756207517131E-2,2.2949029905536378E-2,3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
["FI_R","FI_R","Real interest rate",8.1368396834093706E-2,0.16262399138355602,1.6887199256082598E-2,1.56884743911887E-2,-3.98957868931626E-3,0.11609263820481801,6.7981740805991295E-3,-8.0977977284344402E-2,0.57418189487030702,7.8931273372935297E-3,{"$f":"VLOOKUP($B70,MacrofwData,N$67,FALSE)/100","v":-4.4583327119466699E-2},0,4.4222894215125041E-2,6.7579122328381702E-2,0.14206872496471634,0.1096245044452695,1.4000662365352579E-2,1.5647263320118565E-2,7.5650855481391721E-2,0.10163357640690474,-5.0656246089634038E-2,-6.3293704243226445E-2,4.9857361948890677E-2,4.1366508876019115E-2,3.4889647177713812E-2,3.4390166331292438E-2,2.8927436855746835E-2,2.577533135714738E-2]
["GGXONLB_GDP","GGXONLB_GDP","Primary balance",3.8184767253222146E-2,2.9436996876228017E-2,5.0018005122205438E-2,4.2318460616203236E-2,4.4198298165419134E-2,3.0216260645820902E-2,4.61263585992834E-2,6.8798038634269074E-2,-2.9605817616449127E-2,1.7521051235624495E-2,{"$f":"VLOOKUP($B71,MacrofwData,N$67,FALSE)/100","v":5.2077645443246922E-3},-9.9322894973346209E-4,-1.6180433490919962E-2,-3.0574763030486875E-2,-5.67414413130417E-2,-7.6304665897767424E-2,-7.7738722361500784E-2,-3.1633126424786877E-2,-9.2600170381290474E-3,-8.3154539546606787E-2,-5.4413845315889199E-2,2.4278528794417328E-2,2.9976850100027589E-4,3.4034188365674139E-4,3.2948202166480467E-3,4.7396820583001367E-3,6.073751461211252E-3,6.8559328604642176E-3]
["ERERUS_RPCH","ERERUS_RPCH","Real exchange rate (pct chg.)",-1.84246669686761E-2,6.5897385184731108E-2,-7.3305600388091502E-2,-6.2186448831909498E-2,-9.0088687514664492E-2,2.3234624875625901E-2,-9.4968071940570997E-2,-0.17952347636492899,0.38250124026812105,-9.0580575612967701E-2,{"$f":"VLOOKUP($B72,MacrofwData,N$67,FALSE)/100","v":-0.11026260164000799},0,5.1270926336226541E-3,1.3953706261353505E-2,7.6575585454906836E-2,9.6125698787213665E-2,-1.7188537544629678E-2,-2.417190680995851E-2,2.5669572196367563E-2,5.1483373933168375E-2,-5.6728769501784737E-2,-3.8148816841938049E-2,3.7214018419323924E-2,2.0889765876756838E-2,9.5909677865926302E-3,9.7259397694402505E-3,6.7225938506543237E-3,4.9661251274886187E-3]
["SFA","SFA","Stock-flow adjustment",{"$f":"D68-(VLOOKUP(B68,MacrofwData,D67-1,FALSE)/100*((1+D70)*(1+D74)*(1+D75)+VLOOKUP(B76,MacrofwData,D67-1,FALSE)/100*D72*(1+D74)+VLOOKUP(B76,MacrofwData,D67-1,FALSE)/100*(D74-D75))/((1+D69)*(1+D74)*(1+D75))-D71)","v":-8.5768887161893348E-3},{"$f":"E68-(D68*((1+E70)*(1+E74)*(1+E75)+D76*E72*(1+E74)+D76*(E74-E75))/((1+E69)*(1+E74)*(1+E75))-E71)","v":-1.4608528863921388E-2},{"$f":"F68-(E68*((1+F70)*(1+F74)*(1+F75)+E76*F72*(1+F74)+E76*(F74-F75))/((1+F69)*(1+F74)*(1+F75))-F71)","v":3.9094919330266376E-2},3.7769219306121871E-4,2.033595297623414E-2,8.1923179557744086E-4,5.3498128179045396E-2,6.4721385834357617E-2,-8.6930736724275481E-2,5.3150544210182005E-2,{"$f":"N68-(M68*((1+N70)*(1+N74)*(1+N75)+M76*N72*(1+N74)+M76*(N74-N75))/((1+N69)*(1+N74)*(1+N75))-N71)","v":0.10259834006237042},-4.1249237618379064E-2,-3.575496018742752E-2,-1.8673929120911481E-2,-6.0481672238630435E-2,-4.253915851843687E-2,-4.7557762303097828E-2,-4.0337674245480848E-2,2.1628877589109363E-3,-1.5915040637454525E-2,-3.6503311918685499E-2,1.0318460059802637E-2,-7.1771874761689114E-3,2.7236054881552008E-4,3.8158656236209065E-4,2.0007739822791581E-4,-1.3576300834650112E-5,-1.5970915816732045E-5]
["NGDP_DPCH","NGDP_DPCH","Inflation (GDP deflator)",5.4189199878706268E-2,-3.4788388646036256E-2,7.2050994814190805E-2,9.7288095919689968E-2,0.12485723089761867,3.6584435617368932E-2,0.10393964841512444,0.21370941206235308,-0.1519259879490541,-1.1939011922835812E-3,{"$f":"VLOOKUP($B74,MacrofwData,N$67,FALSE)/100","v":0.14579376583514911},4.1696053560635882E-2,1.4373876922455064E-2,-5.5022592573072959E-4,-6.6469685511597598E-2,-3.677515702636236E-2,5.4364678548833201E-2,4.7892744403150278E-2,-9.9928891529754704E-3,-3.7968382219755736E-2,0.10541559228502217,0.11349706118085989,-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
["111NGDP_DPCH","111NGDP_DPCH","U.S. inflation (GDP deflator)",2.2529363538489999E-2,1.5585706484322901E-2,1.9736988860792198E-2,2.68437375079735E-2,3.1359661187527699E-2,3.0856643040105099E-2,2.7024476727320498E-2,1.91765432806364E-2,6.4090558847188705E-3,1.2019919337928E-2,{"$f":"VLOOKUP($B75,MacrofwData,N$67,FALSE)/100","v":2.0777377945786001E-2},1.8703891092888902E-2,1.75131261259267E-2,1.8698274741984201E-2,1.00041019541723E-2,1.0020298627950399E-2,1.8981320960771399E-2,2.38883008715228E-2,1.7889324864659498E-2,1.2050818338123598E-2,3.6036064889747102E-2,2.7523773960453298E-2,2.3794579248342801E-2,2.2792909675156698E-2,2.1722903400151702E-2,2.0722007512808501E-2,1.9350564656987784E-2,1.935056465699091E-2]
["GGXWDGCF_PCT","GGXWDGCF_PCT","FX share of public debt",0.50067620218229769,0.46200349587663181,0.44442184483329017,0.40174176022843411,0.40051063907436868,0.37231640233546692,0.35218526688560708,0.35100295255875347,0.33667215286234592,0.26985445806256025,{"$f":"VLOOKUP($B76,MacrofwData,N$67,FALSE)/100","v":0.18160373905820673},0.22319005871298445,0.20872097249697996,0.25659777153943791,0.25590820179971324,0.33050030420410137,0.3160809175119203,0.31826563039466799,0.31131268758811909,0.31644982325297127,0.28864387368980815,0.288004713073719,0.26768432168481654,0.21848833196394635,0.20066842972875723,0.13109218047124235,0.10670001352490113,9.0057667663584334E-2]
["SDDREV","SDDREV","Standard deviation of debt revisions",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.13200000000000001,{"$f":"VLOOKUP($B77,MacrofwData,N$67,FALSE)/100","v":0.13200000000000001},9.62196883598333E-2,8.8156924707353992E-2,8.2002931569313611E-2,8.08871297306437E-2,7.6975263854096407E-2,7.3237761592078801E-2,9.7601259643895905E-2,9.4026956275443399E-2,9.0437912591021088E-2,8.7497690938710806E-2,8.4599570796166895E-2,8.4599570796166895E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Table ends"]
[null,null,"1. Real GDP Growth",{"$f":"D69","v":4.5637446023212284E-2},{"$f":"E69","v":6.4181688406161688E-2},0.12394408826378775,8.9197510534923682E-2,6.3939452641851663E-2,0.12365863563286997,6.657843676758908E-2,3.6760827354630959E-2,-4.2990826218601501E-2,1.5149227271500667E-2,8.9978292130526542E-3,3.5558829628876021E-2,4.218156551728014E-2,3.6564089611512474E-2,4.3970439989124976E-3,-5.0641804697991621E-2,-5.0593465001326221E-2,-2.2385933733079844E-2,1.3235568942771003E-4,-5.5913598452808633E-2,-3.2774756207517131E-2,2.2949029905536378E-2,3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,{"$f":"AD69","v":1.7504193748941965E-2},{"$f":"AE69","v":1.6560945514609626E-2}]
[null,null,"2. Primary Balance to GDP",{"$f":"D71","v":3.8184767253222146E-2},{"$f":"E71","v":2.9436996876228017E-2},5.0018005122205438E-2,4.2318460616203236E-2,4.4198298165419134E-2,3.0216260645820902E-2,4.61263585992834E-2,6.8798038634269074E-2,-2.9605817616449127E-2,1.7521051235624495E-2,5.2077645443246922E-3,-9.9322894973346209E-4,-1.6180433490919962E-2,-3.0574763030486875E-2,-5.67414413130417E-2,-7.6304665897767424E-2,-7.7738722361500784E-2,-3.1633126424786877E-2,-9.2600170381290474E-3,-8.3154539546606787E-2,-5.4413845315889199E-2,2.4278528794417328E-2,2.9976850100027589E-4,3.4034188365674139E-4,3.2948202166480467E-3,4.7396820583001367E-3,{"$f":"AD71","v":6.073751461211252E-3},{"$f":"AE71","v":6.8559328604642176E-3}]
[null,null,"3. Real Interest Rate",{"$f":"D70","v":8.1368396834093706E-2},{"$f":"E70","v":0.16262399138355602},1.6887199256082598E-2,1.56884743911887E-2,-3.98957868931626E-3,0.11609263820481801,6.7981740805991295E-3,-8.0977977284344402E-2,0.57418189487030702,7.8931273372935297E-3,-4.4583327119466699E-2,0,4.4222894215125041E-2,6.7579122328381702E-2,0.14206872496471634,0.1096245044452695,1.4000662365352579E-2,1.5647263320118565E-2,7.5650855481391721E-2,0.10163357640690474,-5.0656246089634038E-2,-6.3293704243226445E-2,4.9857361948890677E-2,4.1366508876019115E-2,3.4889647177713812E-2,3.4390166331292438E-2,{"$f":"AD70","v":2.8927436855746835E-2},{"$f":"AE70","v":2.577533135714738E-2}]
[null,null,"4. Debt to GDP ratio",{"$f":"D68","v":0.37397523899945417},{"$f":"E68","v":0.36689918092759455},0.31740396157960366,0.25429564302064889,0.21354851310202577,0.18483717611524397,0.18025995057338565,0.15455603478833393,0.20793255369460656,0.23500201645265817,0.319842169320875,0.26981875936788707,0.2508881423193407,0.27003269934906221,0.30294060982716231,0.39169108111295914,0.45071182730576231,0.45936184153656878,0.50511229646666234,0.65655996195342869,0.663583582705493,0.60079616478495124,0.60347866370651226,0.61429390221783398,0.61765556342152383,0.62125714707497759,{"$f":"AD68","v":0.62214450449504388},{"$f":"AE68","v":0.62091188829864308}]
[null,null,"5. Change of REER",{"$f":"D72","v":-1.84246669686761E-2},{"$f":"E72","v":6.5897385184731108E-2},-7.3305600388091502E-2,-6.2186448831909498E-2,-9.0088687514664492E-2,2.3234624875625901E-2,-9.4968071940570997E-2,-0.17952347636492899,0.38250124026812105,-9.0580575612967701E-2,-0.11026260164000799,0,5.1270926336226541E-3,1.3953706261353505E-2,7.6575585454906836E-2,9.6125698787213665E-2,-1.7188537544629678E-2,-2.417190680995851E-2,2.5669572196367563E-2,5.1483373933168375E-2,-5.6728769501784737E-2,-3.8148816841938049E-2,3.7214018419323924E-2,2.0889765876756838E-2,9.5909677865926302E-3,9.7259397694402505E-3,{"$f":"AD72","v":6.7225938506543237E-3},{"$f":"AE72","v":4.9661251274886187E-3}]
[null,"111NGDP_D","6. US Deflator",{"$f":"VLOOKUP($B84,MacrofwData,D67,FALSE)","v":79.782748422824397},81.026218922255097,82.625432502555796,84.843407924137196,87.504068450633298,90.204150255371403,92.641870214655498,94.418421048425898,95.023553985472205,96.165729439580801,98.1638011455792,99.999846191470098,101.751156110395,103.653727182661,104.690689637327,105.739721611059,107.74680120526099,110.320689210396,112.29425185897399,113.64748948854201,118.36989700061299,126.78565454253101,131.302970391749,134.05804049603199,136.54951483210499,139.14910988391401,{"$f":"VLOOKUP($B84,MacrofwData,AD67,FALSE)","v":141.84172373168499},{"$f":"VLOOKUP($B84,MacrofwData,AE67,FALSE)","v":144.58644117781401}]
[null,null,"7. FX Debt to GDP",{"$f":"D76","v":0.50067620218229769},{"$f":"E76","v":0.46200349587663181},0.44442184483329017,0.40174176022843411,0.40051063907436868,0.37231640233546692,0.35218526688560708,0.35100295255875347,0.33667215286234592,0.26985445806256025,0.18160373905820673,0.22319005871298445,0.20872097249697996,0.25659777153943791,0.25590820179971324,0.33050030420410137,0.3160809175119203,0.31826563039466799,0.31131268758811909,0.31644982325297127,0.28864387368980815,0.288004713073719,0.26768432168481654,0.21848833196394635,0.20066842972875723,0.13109218047124235,{"$f":"AD76","v":0.10670001352490113},{"$f":"AE76","v":9.0057667663584334E-2}]
[null,{"$f":"\"NGDP_D\"","v":"NGDP_D"},"8. GDP Deflator",{"$f":"VLOOKUP($B86,MacrofwData,D67,FALSE)","v":57.622494325557071},55.617900598205573,59.625225665783063,65.426050339588926,73.594965813558204,76.287396102126792,84.216681231487186,102.21457866331092,86.685527817091099,86.582033862076543,99.205154632495081,103.34161807354276,104.82703777269921,104.76935921879912,97.805372860273948,94.208564915315449,99.330183263483462,104.08737834203954,103.04724470804372,99.134707534276018,109.58505144500417,122.02263273336548,121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171534,{"$f":"VLOOKUP($B86,MacrofwData,AD67,FALSE)","v":125.62273974197093},{"$f":"VLOOKUP($B86,MacrofwData,AE67,FALSE)","v":127.42082293917278}]

{"sheet":"GFN","index":12,"n_rows":265,"n_cols":25,"rows_kept":265,"cut":false,"hidden":false,"merged":[[5,13,6,13],[11,15,11,16],[10,13,10,16],[10,18,10,20],[11,13,11,14]]}
[null,null,"GFN financeability module"]
[]
[null,null,"Deriving the GFN financeability index and mechanical signal",null,null,null,null,null,null,null,null,null,"Average GFN-to-GDP ratio in the baseline"]
[null,null,"Indicator",null,null,null,null,null,null,"Weight","Value",null,null,null,null,0,1,2,3,4,5]
["GFIG",null,"Average GFN-to-GDP ratio in the baseline",null,null,null,null,null,null,0.34121306376360822,{"$f":"N8","v":6.7746377251068371E-2},null,null,null,null,{"$f":"MATCH(P4,BaseDBdates,0)","v":19},20,21,22,23,24]
["GFIB",null,"Initial bank claims on the govt (pct of assets)",null,null,null,null,null,null,0.32441679626749603,{"$f":"O13","v":0.208446442404537},null,null,{"$f":"\"Avg \"&CHAR(10)&P7&\"-\"&RIGHT(U7,2)","v":"Avg \n2023-28"}]
["GFIC","GFN_GDP","Change in bank claims on govt, stress scenario (pct of assets)",null,null,null,null,null,null,0.3343701399688957,{"$f":"N24","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"ProjYr+P4","v":2023},2024,2025,2026,2027,2028]
["GFI",null,"GFN financeability index",null,null,null,null,null,null,null,{"$f":"(K5*J5+K6*J6+K7*J7)*100","v":{"$error":"#N/A"}},null,"GFN/GDP",{"$f":"AVERAGE(P8:U8)","v":6.7746377251068371E-2},null,{"$f":"VLOOKUP($B7,BaseDBData,P$5,FALSE)","v":8.0898694539672328E-2},7.0085911407387597E-2,5.8980537690252681E-2,8.3019730580708787E-2,6.6615735293449191E-2,4.6877653994939684E-2]
["GFS",null,"Signal",null,null,null,null,null,null,null,{"$f":"IF(K8>K12,\"High\",IF(K8<K13,\"Low\",IF(AND(K8<=K12,K8>=K13),\"Moderate\",#N/A)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Initial bank claims on the government in percent of banking system assets"]
[null,null,"Thresholds:",null,null,null,null,null,null,null,null,null,null,"Bank claims on gen. govt.",null,null,null,null,"Banking system assets"]
[null,null,"Moderate-high",null,null,null,null,null,null,null,17.8853049641145,null,null,"Pct. of assets",null,{"$f":"UnitScale & \" \" &CurrencyName","v":{"$error":"#N/A"}},null,null,"Pct of GDP",null,{"$f":"UnitScale&\" \"&CurrencyName","v":{"$error":"#N/A"}}]
[null,null,"Low-Moderate",null,null,null,null,null,null,null,7.5847625576263704,null,{"$f":"ProjYr-1","v":2022},null,{"$f":"Q13/U13","v":0.208446442404537},null,{"$f":"VLOOKUP(\"FOSAGG\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)+IF(GFNMitigatorBool,INDEX(GFNNoBank,MATCH(\"Claims on GG:\",GFNNoBank,0)+1),0)","v":40.101680575914152},null,{"$f":"U13/VLOOKUP(\"NGDP\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)","v":1.0379673314227171},null,{"$f":"VLOOKUP(\"FODA\",MacrofwData,MATCH(-1,MacrofwDates,0),FALSE)+IF(GFNMitigatorBool,INDEX(GFNNoBank,MATCH(\"Total Assets:\",GFNNoBank,0)+1),0)","v":192.38361716957425}]
[]
[null,null,"Change in bank claims in stress"]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5]
[null,null,"Changes relative to year:",null,null,null,null,null,{"$f":"ProjYr+I16","v":2023},2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,2021,{"$f":"IF(GFNMitigatorBool,J$265-$J$265,J$199-$J$199)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(GFNMitigatorBool,L$265-$J$265,L$199-$J$199)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,2022,null,{"$f":"IF(GFNMitigatorBool,K$265-$K$265,K$199-$K$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,L$265-$K$265,L$199-$K$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,M$265-$K$265,M$199-$K$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,N$265-$K$265,N$199-$K$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,O$265-$K$265,O$199-$K$199)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,2023,null,null,{"$f":"IF(GFNMitigatorBool,L$265-$L$265,L$199-$L$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,M$265-$L$265,M$199-$L$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,N$265-$L$265,N$199-$L$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,O$265-$L$265,O$199-$L$199)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,2024,null,null,null,{"$f":"IF(GFNMitigatorBool,M$265-$M$265,M$199-$M$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,N$265-$M$265,N$199-$M$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,O$265-$M$265,O$199-$M$199)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,2025,null,null,null,null,{"$f":"IF(GFNMitigatorBool,N$265-$N$265,N$199-$N$199)","v":{"$error":"#N/A"}},{"$f":"IF(GFNMitigatorBool,O$265-$N$265,O$199-$N$199)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,2026,null,null,null,null,null,{"$f":"IF(GFNMitigatorBool,O$265-$O$265,O$199-$O$199)","v":{"$error":"#N/A"}}]
[null,null,"Maximum change:",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I18:N23)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,"Stress scenario"]
[null,"Year",null,null,null,null,null,null,{"$f":"ProjYr+I31","v":2022},2023,2024,{"$f":"ProjYr+L31","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,"Years from ProjYr",null,null,null,null,null,null,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Column in BaseDB",null,null,null,null,null,null,{"$f":"MATCH(I31,BaseDBdates,0)","v":18},19,20,{"$f":"MATCH(L31,BaseDBdates,0)","v":21},22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,"Column in Macrofw",null,null,null,null,null,null,{"$f":"MATCH(I31,MacrofwDates,0)","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,null,"Real GDP growth"]
[null,"NGDP_RPCH",null,"Baseline",null,null,null,null,null,{"$f":"VLOOKUP($B35,BaseDBData,J$32,FALSE)","v":3.5678455132034603E-2},2.2453669814898491E-2,{"$f":"VLOOKUP($B35,BaseDBData,L$32,FALSE)","v":2.3766978283075169E-2},2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2,1.4150281116905639E-2,1.3453857747091291E-2,1.3513678615665548E-2,1.3573086211899454E-2,1.3632076450919017E-2,1.3690645422816727E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"NGDP_RPCH_SHK",null,"Default shock",null,null,null,null,null,{"$f":"IF(OR(J$31=GFNshockyr,J$31=GFNshockyr+1),-VLOOKUP($B36,GFNShocksTab,4,FALSE),0)","v":0},-3.7062634807055524E-2,{"$f":"IF(OR(L$31=GFNshockyr,L$31=GFNshockyr+1),-VLOOKUP($B36,GFNShocksTab,4,FALSE),0)","v":-3.7062634807055524E-2},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjustment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGDP_RPCH_S",null,null,"Stress",null,null,null,null,null,{"$f":"J35+J36+J37","v":3.5678455132034603E-2},{"$f":"K35+K36+K37","v":-1.4608964992157032E-2},{"$f":"L35+L36+L37","v":-1.3295656523980355E-2},2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2,1.4150281116905639E-2,1.3453857747091291E-2,1.3513678615665548E-2,1.3573086211899454E-2,1.3632076450919017E-2,1.3690645422816727E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Nominal exchange rate"]
[null,null,null,"Baseline depreciation"]
[null,"ENDA_PCH",null,null,"Period average",null,null,null,null,{"$f":"VLOOKUP($B42,BaseDBData,J$32,FALSE)","v":0},0,{"$f":"VLOOKUP($B42,BaseDBData,L$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENDE_PCH",null,null,"End of period",null,null,null,null,0,0,{"$f":"VLOOKUP($B43,BaseDBData,L$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ENDA_PCH_SHK",null,"Default shock",null,null,null,null,null,{"$f":"IF(J$31=GFNshockyr,VLOOKUP($B44,GFNShocksTab,4,FALSE),0)","v":0},4.5340876344706071E-2,{"$f":"IF(L$31=GFNshockyr,VLOOKUP($B44,GFNShocksTab,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjustment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Stress depreciation"]
["ENDA_PCH_S",null,null,null,"Period average",null,null,null,null,{"$f":"J42+J44+J45","v":0},4.5340876344706071E-2,{"$f":"L42+L44+L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENDE_PCH_S",null,null,null,"End of period",null,null,null,null,{"$f":"J43+J44+J45","v":0},{"$f":"K43+K44+K45","v":4.5340876344706071E-2},{"$f":"L43+L44+L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Stress exchange rate level"]
["ENDA_GST","ENDA",null,null,"Period average",null,null,null,{"$f":"VLOOKUP($B50,BaseDBData,I$32,FALSE)","v":6.75803381313131},{"$f":"I50*(1+J47)","v":6.75803381313131},7.0644489885858395,{"$f":"K50*(1+L47)","v":7.0644489885858395},7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395,7.0644489885858395]
["ENDE_GST","ENDE",null,null,"End of period",null,null,null,{"$f":"VLOOKUP($B51,BaseDBData,I$32,FALSE)","v":6.7541368421052601},{"$f":"I51*(1+J48)","v":6.7541368421052601},7.0603753254783781,{"$f":"K51*(1+L48)","v":7.0603753254783781},7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781,7.0603753254783781]
["ENDA","ENDA",null,"Memo: baseline exchange rate level",null,null,null,null,null,{"$f":"VLOOKUP($B52,BaseDBData,J$32,FALSE)","v":6.75803381313131},6.75803381313131,{"$f":"VLOOKUP($B52,BaseDBData,L$32,FALSE)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131]
[]
[null,null,"GDP deflator"]
[null,"NGDP_DPCH",null,"Baseline",null,null,null,null,null,{"$f":"VLOOKUP($B55,BaseDBData,J$32,FALSE)","v":-1.5276193181236186E-3},9.0877808494482792E-5,{"$f":"VLOOKUP($B55,BaseDBData,L$32,FALSE)","v":8.908631982729398E-3},9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2,1.4461943195809956E-2,1.4556046499788922E-2,1.4707588568172225E-2,1.4855814563592418E-2,1.5000713157358403E-2,1.5142277589240249E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Countries subject to exchange rate shock:",null,null,null,null,null,{"$f":"J57+J60","v":{"$error":"#N/A"}},{"$f":"K57+K60","v":{"$error":"#N/A"}},{"$f":"L57+L60","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Default shock",null,null,null,null,{"$f":"J58+J59","v":{"$error":"#N/A"}},{"$f":"K58+K59","v":{"$error":"#N/A"}},{"$f":"L58+L59","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"NGDP_DPCH_SHK1",null,null,null,"Economic slack",null,null,null,{"$f":"(J38-J35)*VLOOKUP($B58,GFNShocksTab,4,FALSE)","v":0},-9.2656587017638809E-3,{"$f":"(L38-L35)*VLOOKUP($B58,GFNShocksTab,4,FALSE)","v":-9.2656587017638809E-3},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"NGDP_DPCH_SHK2",null,null,null,"Depreciation",null,null,null,{"$f":"(J47-J42)*VLOOKUP($B59,GFNShocksTab,4,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"(L47-L42)*VLOOKUP($B59,GFNShocksTab,4,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Adjustment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Countries subject to deflator shock:",null,null,null,null,null,{"$f":"J62+J63","v":0},{"$f":"K62+K63","v":-3.2959729792933455E-2},{"$f":"L62+L63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NGDP_DPCH_SHK3",null,null,"Default shock",null,null,null,null,{"$f":"IF(J$31=GFNshockyr,VLOOKUP($B62,GFNShocksTab,4,FALSE),0)","v":0},-3.2959729792933455E-2,{"$f":"IF(L$31=GFNshockyr,VLOOKUP($B62,GFNShocksTab,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGDP_DPCH_S",null,null,"Stress",null,null,null,null,null,{"$f":"J55+IF(GFNinCU,J61,J56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"L55+IF(GFNinCU,L61,L56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Nominal GDP"]
["NGDP_S","NGDP",null,"Level",null,null,null,null,{"$f":"VLOOKUP($B67,BaseDBData,I$32,FALSE)","v":185.34650498670183},{"$f":"I67*(1+J38)*(1+J64)","v":{"$error":"#N/A"}},{"$f":"J67*(1+K38)*(1+K64)","v":{"$error":"#N/A"}},{"$f":"K67*(1+L38)*(1+L64)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["NGDP_PCH_S","NGDP_PCH",null,"Growth",null,null,null,null,null,{"$f":"(J67/I67)-1","v":{"$error":"#N/A"}},{"$f":"(K67/J67)-1","v":{"$error":"#N/A"}},{"$f":"(L67/K67)-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Primary balance"]
[null,null,null,"Noninterest revenue"]
["GGRXI_S","GGRXI",null,null,null,{"$f":"UnitScale & \" \" & CurrencyName","v":{"$error":"#N/A"}},null,null,{"$f":"I73*I67","v":52.754840458264262},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"L73*L67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"DDIPRXI_GDP",null,null,null,"Percent of GDP",null,null,{"$f":"VLOOKUP($B73,BaseDBData,I$32,FALSE)","v":0.28462819119275701},0.26738660756860411,0.26307962900057369,{"$f":"VLOOKUP($B73,BaseDBData,L$32,FALSE)","v":0.26465279623012317},0.26425860721163197,0.26377907604693174,0.26261068144882782,0.26017728459501682,0.25757466858283967,0.25501628326673148,0.25250218785961226,0.2500323806328632,0.24760681154888767,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Noninterest expenditures"]
["GGEXI_S","GGEXI",null,null,null,null,{"$f":"UnitScale & \" \" & CurrencyName","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(I$31=GFNshockyr,I$31=GFNshockyr+1),MAX(VLOOKUP($B75,BaseDBData,I$32,FALSE),VLOOKUP($B76,BaseDBData,I$32,FALSE)*I67),VLOOKUP($B76,BaseDBData,I$32,FALSE)*I67)","v":48.254900000000006},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["DDIPEXI_GDP_S","DDIPEXI_GDP",null,null,null,null,"Percent of GDP",null,{"$f":"I75/I67","v":0.26034966239833968},{"$f":"J75/J67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"L75/L67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Marginal interest rate"]
[null,null,null,"Local currency"]
[null,"FIGDMCL",null,null,null,null,"Baseline",null,{"$f":"VLOOKUP($B80,BaseDBData,I$32,FALSE)","v":"…"},{"$f":"_xlfn.IFNA(VLOOKUP($B80,BaseDBData,J$32,FALSE),0)","v":3.4075880181313668E-2},3.0587878824808956E-2,2.9193136175820686E-2,2.8975339187224856E-2,2.9052098620266902E-2,2.2920347817806511E-2,2.1758255991196674E-2,2.1522743763771317E-2,2.1785404625760001E-2,2.1897486438018879E-2,2.1554092460926738E-2,2.0922887270041539E-2,0,0,0,0]
[null,"FIGDMCL_SHK",null,null,null,null,"Shock",null,null,{"$f":"IF(J$31>=GFNshockyr,MAX((6-J$31)/5*VLOOKUP($B81,GFNShocksTab,4,FALSE),0),0)","v":0},0.02,{"$f":"IF(L$31>=GFNshockyr,MAX((6-L$31)/5*VLOOKUP($B81,GFNShocksTab,4,FALSE),0),0)","v":1.6E-2},1.2E-2,8.0000000000000002E-3,4.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIGDMCL_S",null,null,null,null,null,"Stress",null,null,{"$f":"J80+J81+J82","v":3.4075880181313668E-2},{"$f":"K80+K81+K82","v":5.058787882480896E-2},{"$f":"L80+L81+L82","v":4.5193136175820686E-2},4.097533918722486E-2,3.7052098620266899E-2,2.6920347817806511E-2,2.1758255991196674E-2,2.1522743763771317E-2,2.1785404625760001E-2,2.1897486438018879E-2,2.1554092460926738E-2,2.0922887270041539E-2,0,0,0,0]
[null,null,null,"Foreign currency"]
[null,"FIGDMCF",null,null,null,null,"Baseline",null,{"$f":"VLOOKUP($B85,BaseDBData,I$32,FALSE)","v":"…"},{"$f":"_xlfn.IFNA(VLOOKUP($B85,BaseDBData,J$32,FALSE),0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0]
[null,"FIGDMCF_SHK",null,null,null,null,"Shock",null,null,{"$f":"IF(J$31>=GFNshockyr,MAX((6-J$31)/5*VLOOKUP($B86,GFNShocksTab,4,FALSE),0),0)","v":0},0.02,{"$f":"IF(L$31>=GFNshockyr,MAX((6-L$31)/5*VLOOKUP($B86,GFNShocksTab,4,FALSE),0),0)","v":1.6E-2},1.2E-2,8.0000000000000002E-3,4.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIGDMCF_S",null,null,null,null,null,"Stress",null,null,{"$f":"J85+J86+J87","v":0.04},0.06,{"$f":"L85+L86+L87","v":5.6000000000000001E-2},5.2000000000000005E-2,4.8000000000000001E-2,4.3999999999999997E-2,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0]
[]
[null,null,"Debt shares"]
["DICLMS","DICL",null,"Short-term local currency",null,null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,MAX(0.3,VLOOKUP(\"DIST_SHK\",GFNShocksTab,4,FALSE)-0.05*(J$31-GFNshockyr))*$I$95,0)+0.25*$I$97","v":0},0.3559976434631405,0.32039787911682643,0.28479811477051242,0.24919835042419833,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429,0.21359858607788429]
["DICFMS","DICF",null,"Short-term foreign currency",null,null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,MAX(0.3,VLOOKUP(\"DIST_SHK\",GFNShocksTab,4,FALSE)-0.05*(J$31-GFNshockyr))*$I$96,0)+0.25*$I$97","v":0},0.1440023565368595,0.12960212088317355,0.1152018852294876,0.10080164957580165,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2,8.64014139221157E-2]
["DICLML","DICL",null,"Long-term local currency",null,null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,(1-MAX(0.3,VLOOKUP(\"DIST_SHK\",GFNShocksTab,4,FALSE)-0.05*(J$31-GFNshockyr)))*$I$95,0)+0.25*$I$97","v":0},0.3559976434631405,0.39159740780945457,0.42719717215576858,0.46279693650208265,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666,0.49839670084839666]
["DICFML","DICF",null,"Long-term foreign currency",null,null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,(1-MAX(0.3,VLOOKUP(\"DIST_SHK\",GFNShocksTab,4,FALSE)-0.05*(J$31-GFNshockyr)))*$I$96,0)+0.25*$I$97","v":0},0.1440023565368595,0.15840259219054545,0.1728028278442314,0.18720306349791735,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033,0.2016032991516033]
[null,"GGXWDGCL_PCT",null,"Total local currency",null,null,null,null,{"$f":"VLOOKUP($B95,BaseDBData,I$32,FALSE)","v":0.711995286926281}]
[null,"GGXWDGCF_PCT",null,"Total foreign currency",null,null,null,null,{"$f":"VLOOKUP($B96,BaseDBData,I$32,FALSE)","v":0.288004713073719}]
[null,"GGXWDGCI_PCT",null,"Total local-linked",null,null,null,null,{"$f":"VLOOKUP($B97,BaseDBData,I$32,FALSE)","v":0}]
[]
["GGADLDS_S",null,"Total debt issuance (ex. use of additional assets)",null,null,null,null,null,null,{"$f":"J100+J101+J104","v":{"$error":"#N/A"}},{"$f":"K100+K101+K104","v":{"$error":"#N/A"}},{"$f":"L100+L101+L104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ODCTP",null,"Debt issuance outside of GFN (e.g. pre-financing)",null,null,null,null,null,{"$f":"VLOOKUP($B100,BaseDBData,J$32,FALSE)","v":0},0,{"$f":"VLOOKUP($B100,BaseDBData,L$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["ODCTATL",null,null,"Below-the-line transactions",null,null,null,null,null,{"$f":"J102+J103","v":-1.0015000000000001},{"$f":"K102+K103","v":0},{"$f":"L102+L103","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ODCTA",null,null,"Use of asset buffers",null,null,null,null,0,0,{"$f":"VLOOKUP($B102,BaseDBData,L$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ODCTL",null,null,"Other items (e.g. arrears)",null,null,null,null,-1.0015000000000001,0,{"$f":"VLOOKUP($B103,BaseDBData,L$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GFN_S",null,null,"Total gross financing need",null,null,null,null,null,{"$f":"J105+J106+J119+J132-J133","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGXONLB_S",null,null,null,"Primary deficit",null,null,null,null,{"$f":"-(J72-J75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-(L72-L75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEI_S",null,null,null,"Interest bill",null,null,null,null,{"$f":"J107+J111+J115","v":5.3733000000000004},{"$f":"K107+K111+K115","v":5.0498576687443553},5.8448940538069927,6.3094688979617981,6.3839385362624448,6.3715436782077575,6.1532293926334791,5.3627136243803726,4.4017350424346402,3.6410250310579158,2.9047300559949085,2.444349396533652,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL_S",null,null,null,null,"Local currency debt",null,null,null,{"$f":"J108+J109+J110","v":4.1715},3.6355428729007717,4.0557639850035452,4.2848727401332178,4.4951096621520588,4.4512549375178718,4.2464071441177467,3.7040137877502426,3.1602353517560555,2.6432441345879321,2.106334681075531,1.7871992871910225,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGEICL_H",null,null,null,null,"Preexisting debt in local currency",null,null,{"$f":"VLOOKUP($B108,BaseDBData,J$32,FALSE)","v":4.1715},3.10112197811182,{"$f":"VLOOKUP($B108,BaseDBData,L$32,FALSE)","v":3.0966526628707798},2.9416175254977999,2.7902520672902602,2.5355530922996201,2.3814469094438802,2.2436271370085601,2.1042542240037299,1.93785660486017,1.6754545792515201,1.53716953240646,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICL_PM_S",null,null,null,null,null,"New market debt in local currency",null,null,{"$f":"SUMIFS(Triangles!U:U,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!V:V,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.13452981241198586},{"$f":"SUMIFS(Triangles!W:W,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.55922023975579938},{"$f":"SUMIFS(Triangles!X:X,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.96121641272170943},{"$f":"SUMIFS(Triangles!Y:Y,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":1.3406710734113481},{"$f":"SUMIFS(Triangles!Z:Z,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":1.5693676042310578},{"$f":"SUMIFS(Triangles!AA:AA,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":1.5364782741499308},{"$f":"SUMIFS(Triangles!AB:AB,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":1.1566232323976411},{"$f":"SUMIFS(Triangles!AC:AC,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.78121501678423078},{"$f":"SUMIFS(Triangles!AD:AD,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.45961872613561466},{"$f":"SUMIFS(Triangles!AE:AE,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0.21410860560781009},{"$f":"SUMIFS(Triangles!AF:AF,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":6.2255565944308415E-2},{"$f":"SUMIFS(Triangles!AG:AG,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AH:AH,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AI:AI,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AJ:AJ,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0}]
["GGEICL_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.39989108237696575},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.39989108237696575},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.38203880191370837},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.364186521450451},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.34633424098719362},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.32848196052393624},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.30376341834404141},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.27476611096809456},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.2457688035921477},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.21677149621620087},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.18777418884025401},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.15877688146430718},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.12977957408836036},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.10078226671241351},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":7.1784959336466669E-2}]
["GGEICF_S",null,null,null,null,"Foreign currency debt",null,null,null,{"$f":"J112+J113+J114","v":1.2018},{"$f":"K112+K113+K114","v":1.3354060280025677},{"$f":"L112+L113+L114","v":1.7102213009624319},1.9456873899875642,1.8099201062693706,1.8413799728488691,1.8279134806747159,1.5825597974852899,1.1700956348298344,0.93111282391732408,0.73646328566280894,0.59995400338215177,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF_H_S","GGEICF_H",null,null,null,null,"Preexisting debt in foreign currency",null,null,{"$f":"VLOOKUP($B112,BaseDBData,J$32,FALSE)/J$52*J$50","v":1.2018},1.2650749959523675,{"$f":"VLOOKUP($B112,BaseDBData,L$32,FALSE)/L$52*L$50","v":1.4327982652813853},1.4619935401293611,{"$f":"VLOOKUP($B112,BaseDBData,N$32,FALSE)/N$52*N$50","v":1.1264581147312014},1.0231455639441591,0.97911536110967867,0.93684407926782154,0.72452233620293127,0.6656534748494457,0.60719259971399053,0.55879425878409106,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGEICF_PM_S",null,null,null,null,null,"New market debt in foreign currency",null,null,{"$f":"SUMIFS(Triangles!U:U,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*J$50","v":0},{"$f":"SUMIFS(Triangles!V:V,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*K$50","v":6.4542501486957463E-2},{"$f":"SUMIFS(Triangles!W:W,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*L$50","v":0.27163450511780379},{"$f":"SUMIFS(Triangles!X:X,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*M$50","v":0.47790531929496027},{"$f":"SUMIFS(Triangles!Y:Y,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*N$50","v":0.67767346097492642},{"$f":"SUMIFS(Triangles!Z:Z,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*O$50","v":0.81244587834146731},{"$f":"SUMIFS(Triangles!AA:AA,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*P$50","v":0.84300958900179457},{"$f":"SUMIFS(Triangles!AB:AB,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*Q$50","v":0.6399271876542254},{"$f":"SUMIFS(Triangles!AC:AC,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*R$50","v":0.43978476806366035},{"$f":"SUMIFS(Triangles!AD:AD,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*S$50","v":0.26545934906787838},{"$f":"SUMIFS(Triangles!AE:AE,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*T$50","v":0.12927068594881841},{"$f":"SUMIFS(Triangles!AF:AF,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*U$50","v":4.1159744598060724E-2},{"$f":"SUMIFS(Triangles!AG:AG,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*V$50","v":0},{"$f":"SUMIFS(Triangles!AH:AH,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*W$50","v":0},{"$f":"SUMIFS(Triangles!AI:AI,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*X$50","v":0},{"$f":"SUMIFS(Triangles!AJ:AJ,Triangles!$C:$C,\"=Interest\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*Y$50","v":0}]
["GGEICF_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*J50","v":0},{"$f":"((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*K50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*L50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*M50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*N50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*O50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*P50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*Q50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*R50","v":5.7885305632427103E-3},{"$f":"((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*S50","v":0},{"$f":"((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*T50","v":0},{"$f":"((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*U50","v":0},{"$f":"((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*V50","v":0},{"$f":"((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*W50","v":0},{"$f":"((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*X50","v":0},{"$f":"((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*Y50","v":0}]
["GGEICI_S",null,null,null,null,"Local-linked debt",null,null,null,{"$f":"J116+J117+J118","v":0},{"$f":"K116+K117+K118","v":7.8908767841016303E-2},{"$f":"L116+L117+L118","v":7.8908767841016303E-2},{"$f":"M116+M117+M118","v":7.8908767841016303E-2},7.8908767841016303E-2,7.8908767841016303E-2,7.8908767841016303E-2,7.6140039144840271E-2,7.1404055848749731E-2,6.6668072552659177E-2,6.1932089256568623E-2,5.7196105960478083E-2,5.2460122664387529E-2,4.7724139368296982E-2,4.2988156072206435E-2,3.8252172776115881E-2]
[null,"GGEICI_H",null,null,null,null,"Preexisting local-linked debt",null,null,{"$f":"VLOOKUP($B116,BaseDBData,J$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICI_PM_S",null,null,null,null,null,"New market local-linked debt",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGEICI_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,J$33,FALSE)+((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,J$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,K$33,FALSE)+((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,K$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,L$33,FALSE)+((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,L$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,M$33,FALSE)+((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,M$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,N$33,FALSE)+((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,N$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,O$33,FALSE)+((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,O$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,P$33,FALSE)+((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,P$33,FALSE)","v":7.8908767841016303E-2},{"$f":"((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,Q$33,FALSE)+((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,Q$33,FALSE)","v":7.6140039144840271E-2},{"$f":"((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,R$33,FALSE)+((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,R$33,FALSE)","v":7.1404055848749731E-2},{"$f":"((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,S$33,FALSE)+((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,S$33,FALSE)","v":6.6668072552659177E-2},{"$f":"((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,T$33,FALSE)+((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,T$33,FALSE)","v":6.1932089256568623E-2},{"$f":"((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,U$33,FALSE)+((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,U$33,FALSE)","v":5.7196105960478083E-2},{"$f":"((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,V$33,FALSE)+((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,V$33,FALSE)","v":5.2460122664387529E-2},{"$f":"((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,W$33,FALSE)+((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,W$33,FALSE)","v":4.7724139368296982E-2},{"$f":"((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,X$33,FALSE)+((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,X$33,FALSE)","v":4.2988156072206435E-2},{"$f":"((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,Y$33,FALSE)+((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGEI\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGEI\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,Y$33,FALSE)","v":3.8252172776115881E-2}]
["GGFA_S",null,null,null,"Amortization",null,null,null,null,{"$f":"J120+J124+J128","v":10.19372300862481},{"$f":"K120+K124+K128","v":9.2369120592697715},14.831448324794009,23.995109058807941,24.076211692331732,21.583814737432547,23.262011824547749,20.965491348886118,19.125897022274582,16.251163212947194,14.02974003278328,6.2602552671933651,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL_S",null,null,null,null,"Local currency debt",null,null,null,{"$f":"J121+J122+J123","v":8.9458357905058499},4.03120464629969,{"$f":"L121+L122+L123","v":11.273424409687465},11.784678310095622,16.824109526127785,14.789265109211001,16.605045421569038,11.661225227094032,13.49678649058065,11.538514928238895,10.626339409561281,4.1344286566891784,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFACL_H",null,null,null,null,"Preexisting debt in local currency",null,null,{"$f":"VLOOKUP($B121,BaseDBData,J$32,FALSE)","v":8.9458357905058499},4.03120464629969,{"$f":"VLOOKUP($B121,BaseDBData,L$32,FALSE)","v":5.4478622001196904},3.32667790238302,5.95091617797154,2.7389578246810302,3.4991968132526901,1.13425014658603,4.0335430037840698,3.7588494481733301,5.1323677815066597,1.05860544817333,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACL_PM_S",null,null,null,null,null,"New market debt in local currency",null,null,{"$f":"SUMIFS(Triangles!U:U,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!V:V,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!W:W,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":5.3186579685571109},{"$f":"SUMIFS(Triangles!X:X,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":7.9510961667019391},{"$f":"SUMIFS(Triangles!Y:Y,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":10.366289107145581},{"$f":"SUMIFS(Triangles!Z:Z,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":11.543403043519309},{"$f":"SUMIFS(Triangles!AA:AA,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":12.406689039239838},{"$f":"SUMIFS(Triangles!AB:AB,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":9.763735883374407},{"$f":"SUMIFS(Triangles!AC:AC,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":8.700004289662985},{"$f":"SUMIFS(Triangles!AD:AD,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":7.0164262829319703},{"$f":"SUMIFS(Triangles!AE:AE,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":4.7307324309210266},{"$f":"SUMIFS(Triangles!AF:AF,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":2.3125840113822522},{"$f":"SUMIFS(Triangles!AG:AG,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AH:AH,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AI:AI,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!AJ:AJ,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Local\",Triangles!$R:$R,\"=Stress\")","v":0}]
["GGFACL_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.50690424101066245},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.50690424101066245},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.50690424101066245},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.50690424101066245},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.699159569076512},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.763239197133596}]
["GGFACF_S",null,null,null,null,"Foreign currency debt",null,null,null,{"$f":"J125+J126+J127","v":1.24788721811896},5.2057074129700815,{"$f":"L125+L126+L127","v":3.5580239151065434},12.210430748712319,7.2521021662039473,6.7945496282215458,6.5646754464395078,9.1464000119224025,5.471244421824248,4.5547821748386177,3.2455345133523146,1.9679605006345016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF_H_S","GGFACF_H",null,null,null,null,"Preexisting debt in foreign currency",null,null,{"$f":"VLOOKUP($B125,BaseDBData,J$32,FALSE)/J$52*J$50","v":1.24788721811896},5.2057074129700815,{"$f":"VLOOKUP($B125,BaseDBData,L$32,FALSE)/L$52*L$50","v":1.406607198874628},8.9941830962898148,3.0589000836011158,2.1252006276188302,1.5461240844399917,5.1969329251971912,1.8073474142643513,1.7166119291583968,1.3319358401394454,1.0325117597694853,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GGFACF_PM_S",null,null,null,null,null,"New market debt in foreign currency",null,null,{"$f":"SUMIFS(Triangles!U:U,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*J$50","v":0},{"$f":"SUMIFS(Triangles!V:V,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*K$50","v":0},{"$f":"SUMIFS(Triangles!W:W,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*L$50","v":2.1514167162319153},{"$f":"SUMIFS(Triangles!X:X,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*M$50","v":3.216247652422505},{"$f":"SUMIFS(Triangles!Y:Y,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*N$50","v":4.1932020826028316},{"$f":"SUMIFS(Triangles!Z:Z,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*O$50","v":4.6693490006027156},{"$f":"SUMIFS(Triangles!AA:AA,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*P$50","v":5.0185513619995161},{"$f":"SUMIFS(Triangles!AB:AB,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*Q$50","v":3.9494670867252117},{"$f":"SUMIFS(Triangles!AC:AC,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*R$50","v":3.5191837434788291},{"$f":"SUMIFS(Triangles!AD:AD,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*S$50","v":2.8381702456802214},{"$f":"SUMIFS(Triangles!AE:AE,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*T$50","v":1.9135986732128691},{"$f":"SUMIFS(Triangles!AF:AF,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*U$50","v":0.93544874086501639},{"$f":"SUMIFS(Triangles!AG:AG,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*V$50","v":0},{"$f":"SUMIFS(Triangles!AH:AH,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*W$50","v":0},{"$f":"SUMIFS(Triangles!AI:AI,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*X$50","v":0},{"$f":"SUMIFS(Triangles!AJ:AJ,Triangles!$C:$C,\"=Amortization\",Triangles!$I:$I,\"=Foreign\",Triangles!$R:$R,\"=Stress\")*Y$50","v":0}]
["GGFACF_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*J50","v":0},{"$f":"((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*K50","v":0},{"$f":"((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*L50","v":0},{"$f":"((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*M50","v":0},{"$f":"((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*N50","v":0},{"$f":"((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*O50","v":0},{"$f":"((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*P50","v":0},{"$f":"((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*Q50","v":0},{"$f":"((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*R50","v":0.14471326408106777},{"$f":"((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*S50","v":0},{"$f":"((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*T50","v":0},{"$f":"((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*U50","v":0},{"$f":"((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*V50","v":0},{"$f":"((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*W50","v":0},{"$f":"((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*X50","v":0},{"$f":"((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*Y50","v":0}]
["GGFACI_S",null,null,null,null,"Local-linked debt",null,null,null,{"$f":"J129+J130+J131","v":0},0,{"$f":"L129+L130+L131","v":0},{"$f":"M129+M130+M131","v":0},0,0,9.2290956539200664E-2,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486,0.15786610986968486]
[null,"GGFACI_H",null,null,null,null,"Preexisting local-linked debt",null,null,{"$f":"VLOOKUP($B129,BaseDBData,J$32,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFACI_PM_S",null,null,null,null,null,"New market local-linked debt",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GGFACI_PN_S",null,null,null,null,null,"New debt not subject to shocks",null,null,{"$f":"((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,J$33,FALSE)+((SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,J$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,K$33,FALSE)+((SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,K$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,L$33,FALSE)+((SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,L$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,M$33,FALSE)+((SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,M$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,N$33,FALSE)+((SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,N$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,O$33,FALSE)+((SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,O$33,FALSE)","v":0},{"$f":"((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,P$33,FALSE)+((SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,P$33,FALSE)","v":9.2290956539200664E-2},{"$f":"((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,Q$33,FALSE)+((SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,Q$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,R$33,FALSE)+((SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,R$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,S$33,FALSE)+((SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,S$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,T$33,FALSE)+((SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,T$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,U$33,FALSE)+((SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,U$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,V$33,FALSE)+((SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,V$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,W$33,FALSE)+((SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,W$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,X$33,FALSE)+((SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,X$33,FALSE)","v":0.15786610986968486},{"$f":"((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI1\",MacrofwData,Y$33,FALSE)+((SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)))*VLOOKUP(\"LLI2\",MacrofwData,Y$33,FALSE)","v":0.15786610986968486}]
["CL_S","CL",null,null,"Contingent liability",null,null,null,null,{"$f":"VLOOKUP($B132,BaseDBData,J$32,FALSE)/J$52*J$50","v":0},0,{"$f":"VLOOKUP($B132,BaseDBData,L$32,FALSE)/L$52*L$50","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGROPI",null,null,"Less: interest revenue",null,null,null,null,{"$f":"VLOOKUP($B133,BaseDBData,J$32,FALSE)","v":4.0269352946528001E-3},4.1115616038973502E-3,{"$f":"VLOOKUP($B133,BaseDBData,L$32,FALSE)","v":4.2404193056224601E-3},4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,4.7450960791095504E-3,4.8716275803479901E-3,5.0025754743434703E-3,5.1380947695469801E-3,5.2783459306371197E-3,5.4234950708606103E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GFN_GDP",null,"Memo: GFN/GDP",null,null,null,null,null,null,{"$f":"J104/J67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M104/M67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Total financing in the stress scenario",null,null,null,null,null,null,{"$f":"J99-J137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Financing not subject to shocks",null,null,null,null,null,null,{"$f":"J138+J139+J140+J141+J142+J143","v":14.504040601523524},{"$f":"K138+K139+K140+K141+K142+K143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Local currency debt issued prior to shocks",null,null,null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":11.735311905347515},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local\")","v":0}]
[null,null,null,"Foreign currency debt issued prior to shocks",null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*J$50","v":0.1384364348088},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*K$50","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*L$50","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*M$50","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*N$50","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*O$50","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*P$50","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*Q$50","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*R$50","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*S$50","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*T$50","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*U$50","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*V$50","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*W$50","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*X$50","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Foreign\"))*Y$50","v":0}]
[null,null,null,"Local-linked debt issued prior to shocks",null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,J$33,FALSE)","v":2.6302922613672099},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,K$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,L$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,M$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,N$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,O$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,P$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,Q$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,R$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,S$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,T$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,U$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,V$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,W$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,X$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\"))*VLOOKUP(\"LLI1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$D:$D,\"<\"&GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$D:$D,\"<\"&GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\"))*VLOOKUP(\"LLI2\",MacrofwData,Y$33,FALSE)","v":0}]
[null,null,null,"Local currency nonmarket debt",null,null,null,null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0}]
[null,null,null,"Foreign currency nonmarket debt",null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*J$50","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*K$50","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*L$50","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*M$50","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*N$50","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*O$50","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*P$50","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Q$50","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*R$50","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*S$50","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*T$50","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*U$50","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*V$50","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*W$50","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*X$50","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Y$50","v":0}]
[null,null,null,"Local-linked nonmarket debt",null,null,null,null,null,{"$f":"(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&J$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&J$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,J$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&K$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&K$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,K$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&L$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&L$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,L$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&M$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&M$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,M$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&N$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&N$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,N$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&O$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&O$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,O$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!AA:AA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&P$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AA:AA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&P$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,P$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!AB:AB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Q$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AB:AB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Q$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,Q$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!AC:AC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&R$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AC:AC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&R$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,R$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!AD:AD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&S$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AD:AD,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&S$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,S$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!AE:AE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&T$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AE:AE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&T$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,T$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!AF:AF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&U$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AF:AF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&U$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,U$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!AG:AG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&V$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AG:AG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&V$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,V$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!AH:AH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&W$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AH:AH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&W$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,W$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!AI:AI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&X$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AI:AI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&X$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,X$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!AJ:AJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$D:$D,\"=\"&Y$31,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!AJ:AJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$D:$D,\"=\"&Y$31,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLI2\",MacrofwData,Y$33,FALSE)","v":0}]
[null,null,"New financing in the stress scenario",null,null,null,null,null,null,{"$f":"INDEX(GFNConvergeOut,J$31+1)","v":0},{"$f":"INDEX(GFNConvergeOut,K$31+1)","v":15.982121529563788},{"$f":"INDEX(GFNConvergeOut,L$31+1)","v":24.171322504767243},{"$f":"INDEX(GFNConvergeOut,M$31+1)","v":29.388796151024234},{"$f":"INDEX(GFNConvergeOut,N$31+1)","v":29.252356060249298},{"$f":"INDEX(GFNConvergeOut,O$31+1)","v":26.550205048204354},{"$f":"INDEX(GFNConvergeOut,P$31+1)","v":28.472542310534401},{"$f":"INDEX(GFNConvergeOut,Q$31+1)","v":25.85827695410617},{"$f":"INDEX(GFNConvergeOut,R$31+1)","v":23.520590345994005},{"$f":"INDEX(GFNConvergeOut,S$31+1)","v":20.364985533093485},{"$f":"INDEX(GFNConvergeOut,T$31+1)","v":17.904665483767193},{"$f":"INDEX(GFNConvergeOut,U$31+1)","v":10.190386724537909},{"$f":"INDEX(GFNConvergeOut,V$31+1)","v":{"$error":"#N/A"}},{"$f":"INDEX(GFNConvergeOut,W$31+1)","v":{"$error":"#N/A"}},{"$f":"INDEX(GFNConvergeOut,X$31+1)","v":{"$error":"#N/A"}},{"$f":"INDEX(GFNConvergeOut,Y$31+1)","v":{"$error":"#N/A"}}]
[null,null,null,"By function:"]
[null,null,null,null,"For rollover of existing debt",null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,J121+J125,0)","v":0},9.2369120592697715,{"$f":"IF(L$31>=GFNshockyr,L121+L125,0)","v":6.8544693989943184},12.320860998672835,9.0098162615726558,4.8641584522998604,5.0453208976926813,6.3311830717832214,5.8408904180484207,5.4754613773317269,6.4643036216461054,2.0911172079428155,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"For all other purposes",null,null,null,null,{"$f":"IF(J$31>=GFNshockyr,J144-J146,0)","v":0},6.7452094702940162,{"$f":"IF(L$31>=GFNshockyr,L144-L146,0)","v":17.316853105772925},17.067935152351399,20.242539798676642,21.686046595904493,23.427221412841718,19.527093882322948,17.679699927945585,14.889524155761759,11.440361862121087,8.0992695165950934,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"By source:",null,null,null,null,null,null,{"$f":"K166","v":1.041972159985735},{"$f":"L166","v":2.6750360999524889},2.6365842803717765,3.1269841226598585,3.3499711035810047,3.6189406134097002,3.0164649860638622,2.731087181643614,2.3000723274888304,1.7672599513759992,1.2511417754599921,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Use of government financial assets",null,null,null,null,{"$f":"J166","v":0},1.041972159985735,{"$f":"L166","v":2.6750360999524889},2.6365842803717765,3.1269841226598585,3.3499711035810047,3.6189406134097002,3.0164649860638622,2.731087181643614,2.3000723274888304,1.7672599513759992,{"$f":"U166","v":1.2511417754599921},{"$f":"V166","v":{"$error":"#N/A"}},{"$f":"W166","v":{"$error":"#N/A"}},{"$f":"X166","v":{"$error":"#N/A"}},{"$f":"Y166","v":{"$error":"#N/A"}}]
["STRESS_FIN",null,null,null,"Market-based debt",null,null,null,null,{"$f":"J144-J149","v":0},14.940149369578053,{"$f":"L144-L149","v":21.496286404814754},26.752211870652459,26.125371937589438,23.200233944623349,24.853601697124702,22.841811968042308,20.789503164350393,18.064913205604654,16.137405532391195,{"$f":"U144-U149","v":8.9392449490779171},{"$f":"V144-V149","v":{"$error":"#N/A"}},{"$f":"W144-W149","v":{"$error":"#N/A"}},{"$f":"X144-X149","v":{"$error":"#N/A"}},{"$f":"Y144-Y149","v":{"$error":"#N/A"}}]
[]
[null,null,"By creditor:",null,null,null,null,null,null,{"$f":"J153+J157+J168+J173+J177","v":0},16.026454989888354,{"$f":"L153+L157+L168+L173+L177","v":24.204221199179006},29.447931325067703,29.295599552143671,26.573551051108105,28.496757820263984,25.888664084753234,23.54862426923016,20.391265544007638,17.935691539476863,10.200423245528636,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["GFN_S_DC",null,"Domestic central bank",null,null,null,null,null,null,{"$f":"J154+J155","v":0},1.3675735856487656,{"$f":"L154+L155","v":2.0654008384313132},2.5128584616854184,2.4998596475972503,2.2675811037009383,2.4316926791490276,2.2091381526594884,2.0094572723216428,1.7400327242380957,1.5304930507219721,0.87042514403990445,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDC_PCT",null,"For rollover of existing debt",null,null,null,null,null,{"$f":"VLOOKUP($B154,BaseDBData,$I$32,FALSE)*J$146","v":0},0.79198963354818575,0.58771466834836683,1.0564130225256747,0.77251802697183281,0.41706178920380754,0.43259498664237839,0.54284714726887562,0.50080856373888472,0.46947601340301426,0.55426114523996528,0.17929619125938318,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLC_SH",null,"For all other purposes",null,null,null,null,null,{"$f":"VLOOKUP($B155,BaseDBData,J$32,FALSE)*J147","v":0},0.57558395210057989,1.4776861700829462,1.4564454391597439,1.7273416206254177,1.8505193144971306,1.9990976925066495,1.6662910053906128,1.508648708582758,1.2705567108350815,0.97623190548200678,0.69112895278052122,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GFN_S_DB",null,"Domestic commercial banks",null,null,null,null,null,null,{"$f":"J158+J162","v":0},7.2590312308717317,{"$f":"L158+L162","v":11.700997868699108},13.190809556055246,13.626613242493294,12.874010027480708,13.832262504908279,12.295038405052683,11.170983442143015,9.6083619262402635,8.1954645981882699,4.9070034946491923,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"For rollover of existing debt",null,null,null,null,null,{"$f":"J159+J160+J161","v":0},{"$f":"K159+K160+K161","v":3.7995561401943814},{"$f":"L159+L160+L161","v":2.8195506383095599},4.437027072517008,3.2446432660272717,1.7516959845737812,1.8169367721143528,2.2800054877325127,2.1034397608476909,1.9718403095659545,2.327945277306763,0.75305968182320093,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDB_PCT",null,null,"Own portion",null,null,null,null,{"$f":"VLOOKUP($B159,BaseDBData,$I$32,FALSE)*J$146","v":0},3.3264257163402395,2.4684529997013378,4.437027072517008,3.2446432660272717,1.7516959845737812,{"$f":"VLOOKUP($B159,BaseDBData,P$32,FALSE)*P$146","v":1.8169367721143528},2.2800054877325127,2.1034397608476909,1.9718403095659545,2.327945277306763,0.75305968182320093,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGXP_PCT",null,null,"Reallocation from external private creditors",null,null,null,null,{"$f":"VLOOKUP($B160,BaseDBData,$I$32,FALSE)*(1-J$179)*J$146","v":0},0.47313042385414195,0.35109763860822218,0,0,0,{"$f":"VLOOKUP($B160,BaseDBData,P$32,FALSE)*(1-P$179)*P$146","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDN_PCT",null,null,"Customization: reallocation from domestic non-bank creditors",null,null,null,null,{"$f":"VLOOKUP($B161,BaseDBData,$I$32,FALSE)*(1-J$170)*J$146","v":0},0,0,0,0,0,{"$f":"VLOOKUP($B161,BaseDBData,P$32,FALSE)*(1-P$170)*P$146","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"For all other purposes",null,null,null,null,null,{"$f":"J163+J164+J165","v":0},{"$f":"K163+K164+K165","v":3.4594750906773504},{"$f":"L163+L164+L165","v":8.8814472303895489},8.7537824835382381,10.381969976466022,11.122314042906927,12.015325732793926,10.01503291732017,9.0675436812953247,7.6365216166743082,5.867519320881506,4.1539438128259913,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLB_SH",null,null,"Own portion",null,null,null,null,{"$f":"VLOOKUP($B163,BaseDBData,J32,FALSE)*J$147","v":0},{"$f":"VLOOKUP($B163,BaseDBData,K32,FALSE)*K$147","v":2.4175029306916156},6.2064111304370604,6.1171982031664625,7.254985853806164,7.772342939325922,8.3963851193842256,6.9985679312563081,6.3364564996517112,5.3364492891854782,4.1002593695055065,2.9028020373659991,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLP_SH",null,null,"Reallocation from external private creditors",null,null,null,null,{"$f":"VLOOKUP($B164,BaseDBData,J$32,FALSE)*J$147","v":0},1.041972159985735,2.6750360999524889,2.6365842803717765,3.1269841226598585,3.3499711035810047,3.6189406134097002,3.0164649860638622,2.731087181643614,2.3000723274888304,1.7672599513759992,1.2511417754599921,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,"Customization: reallocation from domestic non-bank creditors",null,null,null,null,{"$f":"IF(GFNAmplifierBool,VLOOKUP($B165,BaseDBData,$I$32,FALSE)*J$147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Use of government assets",null,null,null,null,null,{"$f":"MAX(MIN(J164,I207),0)","v":0},{"$f":"MAX(MIN(K164,J207),0)","v":1.041972159985735},{"$f":"MAX(MIN(L164,K207),0)","v":2.6750360999524889},2.6365842803717765,3.1269841226598585,3.3499711035810047,3.6189406134097002,3.0164649860638622,2.731087181643614,2.3000723274888304,1.7672599513759992,1.2511417754599921,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GFN_S_DN",null,"Domestic other creditors",null,null,null,null,null,null,{"$f":"J169+J171","v":0},3.6403826449220347,{"$f":"L169+L171","v":5.4979486631908658},6.6890487130353957,6.6544468037065556,6.0361380056562046,6.4729912304928225,5.8805670682514792,5.3490309089304411,4.631842116128464,4.0740625575763323,2.3170092061725756,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDN_PCT",null,"For rollover of existing debt",null,null,null,null,null,{"$f":"VLOOKUP($B169,BaseDBData,$I$32,FALSE)*J$146*J170","v":0},2.1082195116829761,1.5644542284768825,2.8120955782044481,2.0563874937256545,1.1101885230968545,1.1515367788462483,1.445020110435645,1.3331164209335662,1.2497114227230028,1.4754033531065822,0.47727358133466841,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"RR",null,null,"Rollover rate",null,null,null,null,{"$f":"IF(AND(GFNAmplifierBool,OR(J$31=GFNshockyr,J$31=GFNshockyr+1)),VLOOKUP($B170,GFNShocksTab,4,FALSE),1)","v":1},1,{"$f":"IF(AND(GFNAmplifierBool,OR(L$31=GFNshockyr,L$31=GFNshockyr+1)),VLOOKUP($B170,GFNShocksTab,4,FALSE),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"GGFLN_SH",null,"For all other purposes",null,null,null,null,null,{"$f":"IF(GFNAmplifierBool,0,VLOOKUP($B171,BaseDBData,J$32,FALSE)*J$147)","v":0},1.5321631332390584,3.9334944347139835,3.8769531348309481,4.5980593099809015,4.9259494825593499,5.3214544516465745,4.4355469578158342,4.0159144879968744,3.3821306934054611,2.5986592044697501,1.8397356248379073,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GFN_S_XO",null,"External official creditors",null,null,null,null,null,null,{"$f":"J174+J175","v":0},2.7988693951662009,{"$f":"L174+L175","v":4.2270392292592103},5.1428038071233022,5.1162004979437299,4.6408203688688126,4.9766903145407078,4.5212113118135679,4.1125454011508431,3.5611424420334408,3.1322995735897834,1.7814078320916855,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGXO_PCT",null,"For rollover of existing debt",null,null,null,null,null,{"$f":"VLOOKUP($B174,BaseDBData,$I$32,FALSE)*J$146","v":0},1.6208821008891738,1.2028139586727638,2.1620497123008335,1.5810316063394287,0.85355661292773222,0.88534677864613898,1.1109883100172371,1.0249523510802179,0.96082730718653198,1.1343481423019597,0.3669467059410122,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLO_SH",null,"For all other purposes",null,null,null,null,null,{"$f":"VLOOKUP($B175,BaseDBData,J$32,FALSE)*J$147","v":0},1.1779872942770271,3.0242252705864461,2.9807540948224687,3.5351688916043016,3.7872637559410807,4.0913435358945689,3.4102230017963313,3.0875930500706255,2.6003151348469089,1.9979514312878237,1.4144611261506734,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["GFN_S_XP",null,"External private creditors",null,null,null,null,null,null,{"$f":"J178+J180","v":0},0.96059813327962174,{"$f":"L178+L180","v":0.71283459959851181},1.9124107871683431,1.3984793604028416,0.75500154540144049,0.78312109117314799,0.98270914697601541,0.90660724468421738,0.84988633536737146,1.0033717594005029,0.32457756857527698,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGXP_PCT",null,"For rollover of existing debt",null,null,null,null,null,{"$f":"VLOOKUP($B178,BaseDBData,$I$32,FALSE)*J$179*J146","v":0},0.96059813327962174,0.71283459959851181,1.9124107871683431,1.3984793604028416,0.75500154540144049,0.78312109117314799,0.98270914697601541,0.90660724468421738,0.84988633536737146,1.0033717594005029,0.32457756857527698,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"RR",null,null,"Rollover rate",null,null,null,null,{"$f":"IF(OR(J$31=GFNshockyr,J$31=GFNshockyr+1),VLOOKUP($B179,GFNShocksTab,4,FALSE),1)","v":1},0.67,{"$f":"IF(OR(L$31=GFNshockyr,L$31=GFNshockyr+1),VLOOKUP($B179,GFNShocksTab,4,FALSE),1)","v":0.67},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"GGXWDGXP_PCT",null,"For all other purposes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["FDSGEA_S",null,"Bank claims on the general government",null,null,null,null,null,{"$f":"I183+I186","v":40.101680575914152},{"$f":"J183+J186","v":41.653896906598419},45.021482837214634,{"$f":"L183+L186","v":48.286931384643196},49.537217937024003,50.772629560935187,51.80599270018908,42.605061740653895,34.413958953654102,26.96904325798285,20.700667350800337,15.342693508959034,12.924557048179643,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Pre-existing (estimated)",null,null,null,null,{"$f":"I184+I185","v":40.101680575914152},{"$f":"J184+J185","v":36.430685102149795},33.57998533711131,{"$f":"L184+L185","v":31.111532337409976},26.674505264892964,23.429861998865693,21.678166014291914,19.861229242177558,17.581223754445048,15.477783993597356,13.505943684031401,11.177998406724637,10.424938724901438,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"FOSAGG",null,null,"Local currency",null,null,null,{"$f":"VLOOKUP($B184,BaseDBData,I$32,FALSE)*(1-I$217)","v":28.552207567874067},{"$f":"I184-(J159+J202)*$I$95","v":25.938476092226132},{"$f":"J184-(K159+K202)*$I$95","v":23.570076659881504},{"$f":"K184-(L159+L202)*$I$95","v":21.812549758095113},18.653407394498689,16.343236681330175,15.096037396185952,13.802386977797482,12.179033816365877,10.681394620308977,9.2774536133267578,7.6199675476620481,7.0837926034297247,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"FOSAGG",null,null,"Foreign currency",null,null,null,{"$f":"VLOOKUP($B185,BaseDBData,I$32,FALSE)*(I$217)","v":11.549473008040085},{"$f":"I185/I51*J51-(J159+J202)*$I$96","v":10.492209009923659},10.009908677229806,9.2989825793148615,8.0210978703942768,7.0866253175355176,6.5821286181059611,6.0588422643800772,5.4021899380791698,4.7963893732883784,4.2284900707046429,3.5580308590625895,3.3411461214717124,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"New",null,null,null,null,{"$f":"I187+I191+I195","v":0},{"$f":"J187+J191+J195","v":5.2232118044486251},11.441497500103324,17.175399047233217,22.862712672131039,27.342767562069493,30.127826685897169,22.743832498476333,16.832735199209051,11.491259264385494,7.1947236667689385,4.164695102234397,2.499618323278205,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Local currency",null,null,null,{"$f":"I188+I189+I190","v":0},{"$f":"J188+J189+J190","v":4.2261572981033462},8.65267405511646,{"$f":"L188+L189+L190","v":12.683309972184237},16.680769998481754,19.818524719122102,21.749249984522333,16.43999860301243,12.192641997252403,8.3879370671936897,5.2901407834606573,3.094091538141007,1.869881531034753,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Issued before shock",null,null,0,{"$f":"SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":4.2261572981033462},{"$f":"SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":4.2261572981033462},{"$f":"SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":4.0436093543532889},{"$f":"SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":3.861061410603233},{"$f":"SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":3.6785134668531758},{"$f":"SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":3.495965523103119},{"$f":"SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":3.2441819881426999},{"$f":"SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":2.9693218967211106},{"$f":"SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":2.6944618052995208},{"$f":"SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":2.419601713877932},{"$f":"SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":2.1447416224563423},{"$f":"SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":1.869881531034753},{"$f":"SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":1.5950214396131637},{"$f":"SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":1.3201613481915744},{"$f":"SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":1.0453012567699851},{"$f":"SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr)","v":0.7704411653483958}]
[null,null,null,null,null,"Nonmarket committed",null,null,0,{"$f":"SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0},{"$f":"SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\")","v":0}]
[null,null,null,null,null,"Issued in scenario",null,null,0,{"$f":"SUMIFS(Triangles!BX:BX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!BY:BY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":4.426516757013113},{"$f":"SUMIFS(Triangles!BZ:BZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":8.6397006178309486},{"$f":"SUMIFS(Triangles!CA:CA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":12.81970858787852},{"$f":"SUMIFS(Triangles!CB:CB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":16.140011252268927},{"$f":"SUMIFS(Triangles!CC:CC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":18.253284461419213},{"$f":"SUMIFS(Triangles!CD:CD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":13.195816614869731},{"$f":"SUMIFS(Triangles!CE:CE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":9.2233201005312928},{"$f":"SUMIFS(Triangles!CF:CF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":5.693475261894168},{"$f":"SUMIFS(Triangles!CG:CG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":2.8705390695827249},{"$f":"SUMIFS(Triangles!CH:CH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":0.94934991568466487},{"$f":"SUMIFS(Triangles!CI:CI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":0},{"$f":"SUMIFS(Triangles!CJ:CJ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CK:CK,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CL:CL,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CM:CM,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")","v":{"$error":"#N/A"}}]
[null,null,null,null,"Foreign currency",null,null,null,{"$f":"I192+I193+I194","v":0},{"$f":"J192+J193+J194","v":4.9825414679086133E-2},1.8415943533206711,{"$f":"L192+L193+L194","v":3.5448599833827852},5.2347135819830886,6.5770137512811964,7.4313476097086433,5.3898409122772275,3.7829514569586147,2.3030316903824168,1.1611436146875387,0.38401553366129315,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Issued before shock",null,null,0,{"$f":"(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*J51","v":4.9825414679086133E-2},{"$f":"(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*K51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*L51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*M51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*N51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*O51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*P51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Q51","v":5.2084542644874277E-2},{"$f":"(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*R51","v":0},{"$f":"(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*S51","v":0},{"$f":"(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*T51","v":0},{"$f":"(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*U51","v":0},{"$f":"(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*V51","v":0},{"$f":"(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*W51","v":0},{"$f":"(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*X51","v":0},{"$f":"(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Y51","v":0}]
[null,null,null,null,null,"Nonmarket committed",null,null,0,{"$f":"(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*J51","v":0},{"$f":"(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*K51","v":0},{"$f":"(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*L51","v":0},{"$f":"(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*M51","v":0},{"$f":"(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*N51","v":0},{"$f":"(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*O51","v":0},{"$f":"(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*P51","v":0},{"$f":"(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Q51","v":0},{"$f":"(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*R51","v":0},{"$f":"(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*S51","v":0},{"$f":"(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*T51","v":0},{"$f":"(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*U51","v":0},{"$f":"(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*V51","v":0},{"$f":"(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*W51","v":0},{"$f":"(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*X51","v":0},{"$f":"(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Y51","v":0}]
[null,null,null,null,null,"Issued in scenario",null,null,0,{"$f":"SUMIFS(Triangles!BX:BX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*J$51","v":0},{"$f":"SUMIFS(Triangles!BY:BY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*K$51","v":1.7895098106757967},{"$f":"SUMIFS(Triangles!BZ:BZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*L$51","v":3.492775440737911},{"$f":"SUMIFS(Triangles!CA:CA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*M$51","v":5.1826290393382139},{"$f":"SUMIFS(Triangles!CB:CB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*N$51","v":6.5249292086363218},{"$f":"SUMIFS(Triangles!CC:CC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*O$51","v":7.3792630670637687},{"$f":"SUMIFS(Triangles!CD:CD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*P$50","v":5.3377563696323529},{"$f":"SUMIFS(Triangles!CE:CE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Q$50","v":3.7308669143137405},{"$f":"SUMIFS(Triangles!CF:CF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*R$50","v":2.3030316903824168},{"$f":"SUMIFS(Triangles!CG:CG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*S$50","v":1.1611436146875387},{"$f":"SUMIFS(Triangles!CH:CH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*T$50","v":0.38401553366129315},{"$f":"SUMIFS(Triangles!CI:CI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*U$50","v":0},{"$f":"SUMIFS(Triangles!CJ:CJ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*V$50","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CK:CK,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*W$50","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CL:CL,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*X$50","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!CM:CM,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Y$50","v":{"$error":"#N/A"}}]
[null,null,null,null,"Local-linked",null,null,null,{"$f":"I196+I197+I198","v":0},{"$f":"J196+J197+J198","v":0.94722909166619307},0.94722909166619307,{"$f":"L196+L197+L198","v":0.94722909166619307},{"$f":"M196+M197+M198","v":0.94722909166619307},0.94722909166619307,0.94722909166619307,0.91399298318667732,0.85714174499803231,0.80029050680938729,0.74343926862074217,0.68658803043209704,0.62973679224345203,0.5728855540548069,0.51603431586616189,0.45918307767751682,0.40233183948887175]
[null,null,null,null,null,"Issued before shock",null,null,0,{"$f":"(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE)","v":0.94722909166619307},{"$f":"(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE)","v":0.91399298318667732},{"$f":"(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE)","v":0.85714174499803231},{"$f":"(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE)","v":0.80029050680938729},{"$f":"(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE)","v":0.74343926862074217},{"$f":"(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE)","v":0.68658803043209704},{"$f":"(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE)","v":0.62973679224345203},{"$f":"(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE)","v":0.5728855540548069},{"$f":"(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE)","v":0.51603431586616189},{"$f":"(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE)","v":0.45918307767751682},{"$f":"(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE)","v":0.40233183948887175}]
[null,null,null,null,null,"Nonmarket committed",null,null,0,{"$f":"(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EA:EA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EB:EB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EC:EC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!ED:ED,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!EE:EE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!EF:EF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!EG:EG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!EH:EH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!EI:EI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!EJ:EJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!EK:EK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!EL:EL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!EM:EM,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!EN:EN,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!EO:EO,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE)","v":0},{"$f":"(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!EP:EP,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE)","v":0}]
[null,null,null,null,null,"Issued in scenario",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FDSGEA_PCT_S",null,"Bank claims on the general govt. in pct. of assets",null,null,null,null,null,{"$f":"I182/I204","v":0.208446442404537},{"$f":"J182/J204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"L182/L204","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["CHG_CLAIMS",null,null,null,"Change",null,null,null,null,null,{"$f":"K199-$J199","v":{"$error":"#N/A"}},{"$f":"L199-$J199","v":{"$error":"#N/A"}},{"$f":"M199-$J199","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"GGXWDGDB_PCT","Memo: rollover of bank debt prior to shocks",null,null,null,null,null,null,{"$f":"IF(J31<GFNshockyr,VLOOKUP($B$202,BaseDBData,$I$32,FALSE)*(J121+J125+J129),0)","v":3.6709954737643602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["FODA_S","FODA","Banking system assets",null,null,null,null,null,{"$f":"VLOOKUP($B204,BaseDBData,I$32,FALSE)","v":192.38361716957425},{"$f":"I204*(1+J68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"L204*(1+M68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Percent of GDP",null,null,null,null,{"$f":"I204/I67","v":1.0379673314227171},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"GAAF","Stock of government financial assets",null,null,null,null,null,{"$f":"VLOOKUP($B207,BaseDBData,I$32,FALSE)","v":79.569665657434399},{"$f":"I207-J166","v":79.569665657434399},{"$f":"J207-K166","v":78.527693497448666},{"$f":"K207-L166","v":75.852657397496174},73.216073117124395,70.089088994464532,66.739117890883534,63.120177277473836,60.103712291409977,57.372625109766361,55.072552782277533,53.305292830901536,52.054151055441544,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Implied holder shares:"]
["SH_C_STRESS",null,null,"Domestic central bank",null,null,null,null,null,{"$f":"J153/(J$144-J$166)","v":{"$error":"#DIV/0!"}},9.1536808087976249E-2,{"$f":"L153/(L$144-L$166)","v":9.6081751030666546E-2},9.3930867243244967E-2,9.5687045281848335E-2,9.7739579226374565E-2,9.784065540208399E-2,9.6714663256586911E-2,9.6657301352320799E-2,9.6321122854786209E-2,9.4841332929878217E-2,9.7371215242254755E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SH_B_STRESS",null,null,"Domestic commercial banks",null,null,null,null,null,{"$f":"(J157-J166)/(J$144-J$166)","v":{"$error":"#DIV/0!"}},0.41613098484446959,{"$f":"(L157-L166)/(L$144-L$166)","v":0.41988470002544148},0.39451785619497126,0.40189395752588186,0.41051477957647481,0.41093930835304854,0.40621004287971357,0.40596911786579104,0.40455713877905763,0.39834189169439288,0.40896761863162756,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SH_N_STRESS",null,null,"Domestic other creditors",null,null,null,null,null,{"$f":"J168/(J$144-J$166)","v":{"$error":"#DIV/0!"}},0.2436644075550396,{"$f":"L168/(L$144-L$166)","v":0.25576271918108756},0.25003722104837894,0.25471204083154403,0.26017573874745686,0.2604447962663568,0.25744748606104045,0.2572947927924944,0.25639990978154442,0.25246081530261011,0.2591951802832716,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SH_O_STRESS",null,null,"External official creditors",null,null,null,null,null,{"$f":"J173/(J$144-J$166)","v":{"$error":"#DIV/0!"}},0.1873387826272615,{"$f":"L173/(L$144-L$166)","v":0.19664044056988536},0.19223845235634621,0.19583263771959897,0.20003334362687847,0.2002402056325083,0.19793575562828106,0.19781835903625586,0.19713033777148697,0.19410180696659038,0.19927945170307004,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SH_P_STRESS",null,null,"External private creditors",null,null,null,null,null,{"$f":"J177/(J$144-J$166)","v":{"$error":"#DIV/0!"}},6.429642097391905E-2,{"$f":"L177/(L$144-L$166)","v":3.3160825371160413E-2},7.1486081091720263E-2,5.3529548354130645E-2,3.2542841904247777E-2,3.1509360321958758E-2,4.302238142713509E-2,4.3608894234608613E-2,4.7046245154595788E-2,6.2176770447177711E-2,3.6309282319057286E-2,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"GGXWDGDB_PCT","Memo: bank share of government debt, historical",null,null,null,null,null,{"$f":"VLOOKUP($B216,BaseDBData,I$32,FALSE)","v":0.36012313368318588}]
[null,"GGXWDGCF_PCT","Memo: initial FX share of government debt",null,null,null,null,null,{"$f":"VLOOKUP($B217,BaseDBData,I$32,FALSE)","v":0.288004713073719}]
[]
[null,null,"Customization: non-bank financial sector as a risk mitigator"]
[null,null,"Total assets of domestic non-financial system",null,null,null,null,null,{"$f":"INDEX(GFNNoBank,MATCH(\"Total assets:\",GFNNoBank,0)+1)","v":0},{"$f":"I220*(1+J68)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Total assets of the non-bank financial sector"]
[null,null,null,"Of which: claims on the general government",null,null,null,null,{"$f":"INDEX(GFNNoBank,MATCH(\"Claims on GG:\",GFNNoBank,0)+1)","v":0},{"$f":"J226+J230","v":0},{"$f":"K226+K230","v":0},{"$f":"L226+L230","v":0},0,0,{"$f":"O226+O230","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDN",null,null,"Percent of other domestic creditors holdings",null,null,null,{"$f":"I223/VLOOKUP($B224,BaseDBData,I$32,FALSE)","v":0}]
[]
[null,null,null,null,"Pre-existing",null,null,null,{"$f":"I223","v":0},{"$f":"J227+J228","v":0},{"$f":"K227+K228","v":0},{"$f":"L227+L228","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,null,"Local currency",null,null,{"$f":"$I$226*$I95","v":0},{"$f":"I227-J$121*VLOOKUP($B227,BaseDBData,J$32,FALSE)*$I$224","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,null,"Foreign currency",null,null,{"$f":"$I$226*$I96","v":0},{"$f":"I228-J$125*VLOOKUP($B228,BaseDBData,J$32,FALSE)*$I$224","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,null,"Local-linked",null,null,{"$f":"$I$226*$I97","v":0},{"$f":"I229-J$129*VLOOKUP($B229,BaseDBData,J$32,FALSE)*$I$224","v":0},{"$f":"J229-K$129*VLOOKUP($B229,BaseDBData,K$32,FALSE)*$I$224","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"New",null,null,null,null,{"$f":"J231+J235","v":0},0,{"$f":"L231+L235","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local currency",null,null,null,{"$f":"J232+J233+J234","v":0},{"$f":"K232+K233+K234","v":0},{"$f":"L232+L233+L234","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"X232+X233+X234","v":{"$error":"#N/A"}},{"$f":"Y232+Y233+Y234","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"$I$224*(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"$I$224*(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"$I$224*(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0}]
[null,null,null,null,null,null,"Issued in scenario",null,null,{"$f":"SUMIFS(Triangles!CT:CT,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CU:CU,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CV:CV,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CW:CW,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CX:CX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CY:CY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!CZ:CZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DA:DA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DB:DB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DC:DC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DD:DD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DE:DE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":0},{"$f":"SUMIFS(Triangles!DF:DF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DG:DG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DH:DH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DI:DI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*$I$224","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Foreign currency",null,null,null,{"$f":"J236+J237+J238","v":0},{"$f":"K236+K237+K238","v":0},{"$f":"L236+L237+L238","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"X236+X237+X238","v":{"$error":"#N/A"}},{"$f":"Y236+Y237+Y238","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"$I$224*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*J51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*K51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*L51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*M51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*N51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*O51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*P51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Q51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*R51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*S51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*T51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*U51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*V51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*W51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*X51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Y51)","v":0}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"$I$224*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*J51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*K51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*L51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*M51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*N51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*O51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*P51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Q51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*R51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*S51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*T51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*U51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*V51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*W51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*X51)","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Y51)","v":0}]
[null,null,null,null,null,null,"Issued in scenario",null,null,{"$f":"SUMIFS(Triangles!CT:CT,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*J$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CU:CU,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*K$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CV:CV,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*L$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CW:CW,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*M$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CX:CX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*N$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CY:CY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*O$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!CZ:CZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*P$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DA:DA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Q$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DB:DB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*R$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DC:DC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*S$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DD:DD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*T$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DE:DE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*U$50*$I$224","v":0},{"$f":"SUMIFS(Triangles!DF:DF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*V$50*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DG:DG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*W$50*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DH:DH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*X$50*$I$224","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DI:DI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Y$50*$I$224","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Local-linked",null,null,null,{"$f":"J240+J241+J242","v":0},{"$f":"K240+K241+K242","v":0},{"$f":"L240+L241+L242","v":0},{"$f":"M240+M241+M242","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X240+X241+X242","v":0},{"$f":"Y240+Y241+Y242","v":0}]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"$I$224*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE))","v":0}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"$I$224*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE))","v":0},{"$f":"$I$224*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE))","v":0}]
[null,null,null,null,null,null,"Issued in scenario"]
[]
[null,null,"Remaining other domestic creditors"]
[null,null,null,"Of which: claims on the general government",null,null,null,null,{"$f":"I246+I250","v":25.415612026483327},{"$f":"J246+J250","v":25.908973985185323},{"$f":"K246+K250","v":27.452639178708473},{"$f":"L246+L250","v":29.437956038823042},30.354767331379819,31.182758090139412,31.877996598238305,26.105203167759925,21.011248959667682,16.359692077354165,12.428926248988795,9.0762323920003318,7.5819786532996289,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGDN",null,null,"Pre-existing",null,null,null,{"$f":"VLOOKUP($B246,BaseDBData,I$32,FALSE)-I226","v":25.415612026483327},{"$f":"J247+J248","v":23.100124768000178},{"$f":"K247+K248","v":21.001975528230531},{"$f":"L247+L248","v":19.444994183573105},16.646331061980433,14.599766255648682,13.494880738353967,12.348844472341851,10.910726748186038,9.5839781863755498,8.3402362245034087,6.8718803884439295,6.3968865861903543,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"X247+X248","v":{"$error":"#N/A"}},{"$f":"Y247+Y248","v":{"$error":"#N/A"}}]
[null,"GGFLN_SH",null,null,null,"Local currency",null,null,{"$f":"$I$246*$I95","v":18.095795977203036},{"$f":"I247-J$121*VLOOKUP($B247,BaseDBData,J$32,FALSE)*(1-$I$224)","v":16.06376422865808},15.14808278558302,13.910609930996314,13.154960568194518,11.803219837674781,11.181070114830073,10.3862333678284,10.128590330036371,9.2123777329407162,8.3585613209744736,7.1927524998133316,6.9522920296855615,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,null,"Foreign currency",null,null,{"$f":"$I$246*$I96","v":7.3198160492802922},{"$f":"I248-J$125*VLOOKUP($B248,BaseDBData,J$32,FALSE)*(1-$I$224)","v":7.0363605393420992},5.8538927426475116,5.5343842525767908,3.4913704937859169,2.7965464179739001,2.3138106235238949,1.9626111045134511,0.78213641814966706,0.37160045343483444,-1.8325096471064894E-2,-0.3208721113694023,-0.55540544349520682,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFLN_SH",null,null,null,"Local-linked",null,null,0,{"$f":"I249-J$129*VLOOKUP($B249,BaseDBData,J$32,FALSE)*(1-$I$224)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"New",null,null,null,0,{"$f":"J251+J255","v":2.808849217185144},{"$f":"K251+K255","v":6.4506636504779422},{"$f":"L251+L255","v":9.9929618552499377},13.708436269399387,16.582991834490731,18.383115859884338,13.756358695418076,10.100522211481646,6.7757138909786141,4.088690024485385,2.2043520035564028,1.1850920671092742,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,"Local currency",null,null,null,{"$f":"J252+J253+J254","v":2.7772709044970996},{"$f":"K252+K253+K254","v":5.3692061902898178},{"$f":"L252+L253+L254","v":7.8522929473901488},10.458680349374987,12.46633749414298,13.709004446521238,10.363124612429242,7.7100156677642993,5.3161002516786287,3.3527813245479585,1.9609709363414689,1.1850920671092742,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"X252+X253+X254","v":{"$error":"#N/A"}},{"$f":"Y252+Y253+Y254","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.7772709044970996},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.7772709044970996},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.6418117685392457},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.5063526325813923},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.3708934966235384},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.2354343606656846},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":2.0560951453855774},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.8818945297303169},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.707693914075056},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.5334932984197955},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.3592926827645346},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.1850920671092742},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":1.0108914514540135},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.83669083579875281},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.66249022014349213},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))","v":0.4882896044882315}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0},{"$f":"(1-$I$224)*(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))","v":0}]
[null,null,null,null,null,null,"Issued in scenario",null,null,{"$f":"SUMIFS(Triangles!CT:CT,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":0},{"$f":"SUMIFS(Triangles!CU:CU,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":2.5919352857927178},{"$f":"SUMIFS(Triangles!CV:CV,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":5.2104811788509036},{"$f":"SUMIFS(Triangles!CW:CW,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":7.9523277167935946},{"$f":"SUMIFS(Triangles!CX:CX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":10.095443997519441},{"$f":"SUMIFS(Triangles!CY:CY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":11.473570085855554},{"$f":"SUMIFS(Triangles!CZ:CZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":8.3070294670436642},{"$f":"SUMIFS(Triangles!DA:DA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":5.8281211380339819},{"$f":"SUMIFS(Triangles!DB:DB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":3.6084063376035731},{"$f":"SUMIFS(Triangles!DC:DC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":1.8192880261281632},{"$f":"SUMIFS(Triangles!DD:DD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":0.60167825357693439},{"$f":"SUMIFS(Triangles!DE:DE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":0},{"$f":"SUMIFS(Triangles!DF:DF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DG:DG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DH:DH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DI:DI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=Local\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*(1-$I$224)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Foreign currency",null,null,null,{"$f":"J256+J257+J258","v":3.157831268804457E-2},{"$f":"K256+K257+K258","v":1.0814574601881246},{"$f":"L256+L257+L258","v":2.1406689078597885},3.2497559200244002,4.1166543403477505,4.674111413363101,3.3932340829888332,2.3905065437173469,1.4596136392999852,0.73590869993742636,0.24338106721493399,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*J51)","v":3.157831268804457E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*K51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*L51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*M51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*N51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*O51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*P51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Q51)","v":3.3010101058807667E-2},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*R51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*S51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*T51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*U51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*V51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*W51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*X51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Foreign\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Foreign\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*Y51)","v":0}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*J51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*K51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*L51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*M51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*N51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*O51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*P51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Q51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*R51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*S51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*T51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*U51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*V51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*W51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*X51)","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Foreign\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Foreign\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*Y51)","v":0}]
[null,null,null,null,null,null,"Issued in scenario",null,null,{"$f":"SUMIFS(Triangles!CT:CT,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*J$50*(1-$I$224)","v":0},{"$f":"SUMIFS(Triangles!CU:CU,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*K$50*(1-$I$224)","v":1.0484473591293169},{"$f":"SUMIFS(Triangles!CV:CV,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*L$50*(1-$I$224)","v":2.1076588068009809},{"$f":"SUMIFS(Triangles!CW:CW,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*M$50*(1-$I$224)","v":3.2167458189655926},{"$f":"SUMIFS(Triangles!CX:CX,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*N$50*(1-$I$224)","v":4.0836442392889429},{"$f":"SUMIFS(Triangles!CY:CY,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*O$50*(1-$I$224)","v":4.6411013123042935},{"$f":"SUMIFS(Triangles!CZ:CZ,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*P$50*(1-$I$224)","v":3.3602239819300257},{"$f":"SUMIFS(Triangles!DA:DA,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Q$50*(1-$I$224)","v":2.3574964426585394},{"$f":"SUMIFS(Triangles!DB:DB,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*R$50*(1-$I$224)","v":1.4596136392999852},{"$f":"SUMIFS(Triangles!DC:DC,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*S$50*(1-$I$224)","v":0.73590869993742636},{"$f":"SUMIFS(Triangles!DD:DD,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*T$50*(1-$I$224)","v":0.24338106721493399},{"$f":"SUMIFS(Triangles!DE:DE,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*U$50*(1-$I$224)","v":0},{"$f":"SUMIFS(Triangles!DF:DF,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*V$50*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DG:DG,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*W$50*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DH:DH,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*X$50*(1-$I$224)","v":{"$error":"#N/A"}},{"$f":"SUMIFS(Triangles!DI:DI,Triangles!$C:$C,\"=Stock\",Triangles!$D:$D,\">=\"&GFNshockyr,Triangles!$I:$I,\"=foreign\",Triangles!$M:$M,\"=Market\",Triangles!$R:$R,\"=Stress\")*Y$50*(1-$I$224)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Local-linked",null,null,null,{"$f":"J260+J261+J262","v":0.60033411937468106},{"$f":"K260+K261+K262","v":0.60033411937468106},0.60033411937468106,0.60033411937468106,0.60033411937468106,0.60033411937468106,0.57926976430890265,0.54323863064375555,0.50720749697860845,0.47117636331346135,0.43514522964831426,0.39911409598316716,0.36308296231802006,0.32705182865287297,0.29102069498772587,0.25498956132257877]
[null,null,null,null,null,null,"Issued before shock",null,null,{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE))","v":0.60033411937468106},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE))","v":0.57926976430890265},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE))","v":0.54323863064375555},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE))","v":0.50720749697860845},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE))","v":0.47117636331346135},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE))","v":0.43514522964831426},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE))","v":0.39911409598316716},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE))","v":0.36308296231802006},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE))","v":0.32705182865287297},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE))","v":0.29102069498772587},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$G:$G,\"<\"&ProjYr+GFNshockyr)+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$G:$G,\"<\"&ProjYr+GFNshockyr))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE))","v":0.25498956132257877}]
[null,null,null,null,null,null,"Nonmarket",null,null,{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,J$33,FALSE)+(SUMIFS(IdentFin!EW:EW,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EA:EA,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,J$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,K$33,FALSE)+(SUMIFS(IdentFin!EX:EX,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EB:EB,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,K$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,L$33,FALSE)+(SUMIFS(IdentFin!EY:EY,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EC:EC,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,L$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,M$33,FALSE)+(SUMIFS(IdentFin!EZ:EZ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!ED:ED,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,M$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,N$33,FALSE)+(SUMIFS(IdentFin!FA:FA,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EE:EE,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,N$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,O$33,FALSE)+(SUMIFS(IdentFin!FB:FB,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EF:EF,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,O$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,P$33,FALSE)+(SUMIFS(IdentFin!FC:FC,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EG:EG,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,P$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Q$33,FALSE)+(SUMIFS(IdentFin!FD:FD,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EH:EH,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Q$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,R$33,FALSE)+(SUMIFS(IdentFin!FE:FE,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EI:EI,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,R$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,S$33,FALSE)+(SUMIFS(IdentFin!FF:FF,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EJ:EJ,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,S$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,T$33,FALSE)+(SUMIFS(IdentFin!FG:FG,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EK:EK,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,T$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,U$33,FALSE)+(SUMIFS(IdentFin!FH:FH,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EL:EL,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,U$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,V$33,FALSE)+(SUMIFS(IdentFin!FI:FI,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EM:EM,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,V$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,W$33,FALSE)+(SUMIFS(IdentFin!FJ:FJ,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EN:EN,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,W$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,X$33,FALSE)+(SUMIFS(IdentFin!FK:FK,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EO:EO,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,X$33,FALSE))","v":0},{"$f":"(1-$I$224)*((SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 1\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 1\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE1\",MacrofwData,Y$33,FALSE)+(SUMIFS(IdentFin!FL:FL,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\">=\"&ProjYr+GFNshockyr,IdentFin!$K:$K,\"=Local-Linked 2\",IdentFin!$L:$L,\"=Nonmarket\",IdentFin!$B:$B,\"=Committed\")+SUMIFS(ResidFin!EP:EP,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\">=\"&ProjYr+GFNshockyr,ResidFin!$K:$K,\"=Local-Linked 2\",ResidFin!$L:$L,\"=Nonmarket\",ResidFin!$B:$B,\"=Committed\"))*VLOOKUP(\"LLIE2\",MacrofwData,Y$33,FALSE))","v":0}]
[null,null,null,null,null,null,"Issued in scenario"]
[]
[null,null,"Combined bank+non-bank financial claims on GG",null,null,null,null,null,{"$f":"I223+I182","v":40.101680575914152},41.653896906598419,45.021482837214634,48.286931384643196,49.537217937024003,50.772629560935187,51.80599270018908,42.605061740653895,34.413958953654102,26.96904325798285,20.700667350800337,15.342693508959034,12.924557048179643,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Percent of combined assets",null,null,null,null,{"$f":"I264/(I220+I204)","v":0.208446442404537},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"STDesign","index":13,"n_rows":139,"n_cols":17,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,null,"Stress test activation, design, and calibration"]
[null,null,null,null,null,"Shock variable","Start year","End year","Magnitude",{"$f":"ProjYr+J3","v":2022},2023,2024,2025,2026,2027,2028]
[null,null,null,null,"Years:",null,null,null,"SHOCK",-1,{"$f":"J3+1","v":0},1,2,3,4,5]
[null,null,null,null,"Column ref on BaseDB:",null,null,null,null,{"$f":"MATCH(J3,BaseDBdates,0)","v":18},19,20,21,22,23,24]
[]
[null,null,"Baseline"]
[null,null,"First year of shocks"]
[null,null,"Primary balance shocks",null,null,null,null,null,null,null,{"$f":"(K9-K10)/K26","v":2.9976850100027589E-4},3.4034188365674139E-4,3.2948202166480467E-3,4.7396820583001367E-3,6.073751461211252E-3,6.8559328604642176E-3]
[null,"GGRXI",null,"Noninterest revenue",null,null,null,null,null,{"$f":"VLOOKUP($B9,BaseDBData,J$4,FALSE)","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662]
[null,"GGEXI",null,"Noninterest expenditures",null,null,null,null,null,48.254899999999999,51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097]
[null,null,"Other fiscal shocks"]
[null,"CL",null,null,"Contingent liabilities",null,null,null,null,{"$f":"VLOOKUP($B12,BaseDBData,J$4,FALSE)","v":0},0,0,0,0,0,0]
[null,"GGROPI",null,null,"Interest revenue",null,null,null,null,3.8999999999999998E-3,4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3]
[null,"ODCTA",null,null,"Use of asset buffers",null,null,null,null,0,0,0,0,0,0,0]
[null,"ODCTL",null,null,"Other items (e.g. arrears)",null,null,null,null,-1.7871999999999999,-1.0015000000000001,0,0,0,0,0]
[null,"ODCTP",null,null,"Debt issuance outside of GFN (e.g. prefinancing)",null,null,null,null,0,0,0,0,0,0,0]
[null,null,"Interest rate shock (bps)"]
[null,null,"Macro shocks"]
[null,"NGDP_RPCH",null,"Real GDP growth",null,null,null,null,null,{"$f":"VLOOKUP($B19,BaseDBData,J$4,FALSE)","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[null,"NGDP_DPCH",null,"Inflation (GDP deflator)",null,null,null,null,null,0.11349706118085989,-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
[null,null,null,null,"Pass through parameter"]
[null,null,null,null,"Economic slack parameter"]
[null,null,null,null,"Other deflator shocks"]
[null,"ENDA_PCH",null,"Period average exchange rate depreciation",null,null,null,null,null,{"$f":"VLOOKUP($B24,BaseDBData,J$4,FALSE)","v":-7.3423662840910175E-5},0,0,0,0,0,0]
[null,"ENDE_PCH",null,"End of period exchange rate depreciation",null,null,null,null,null,-1.8160487842175943E-3,0,0,0,0,0,0]
[null,"NGDP",null,"Nominal GDP level",null,null,null,null,null,185.34650498670183,191.66614108858928,195.98755863663905,202.43306841289242,208.5104758359906,214.82154687918819,221.50493432118279]
[null,"NGDP_PCH",null,null,"1+Nominal GDP growth",null,null,null,null,{"$f":"1+VLOOKUP($B27,BaseDBData,J$4,FALSE)","v":1.1390507385376263},{"$f":"1+VLOOKUP($B27,BaseDBData,K$4,FALSE)","v":1.0340963327166104},1.0225465881636986,1.0328873415286699,1.030021811509088,1.03026740511667,1.0311113458546746]
[null,"ST-BC","Banking crisis stress test",null,null,{"$f":"VLOOKUP($B28,SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,null,"Primary balance shocks"]
["SHK_GGRXI_BC",null,null,"Noninterest revenue",null,true,1,2,0,0,{"$f":"IF(AND($F28,$F30,K$3>=$G30,K$3<=$H30),(K48-1)*K9,0)","v":0},0,0,0,0,0,"<< Revenues/GDP held at same level as in baseline"]
["SHK_GGEXI_BC",null,null,"Noninterest expenditures",null,true,1,1,{"$f":"_xlfn.SWITCH(AEEM,\"AE\",6.8%,\"EM\",10%,NA())*VLOOKUP(\"NGDP\",BaseDBData,L$4,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(AND($F28,$F31,K$3>=$G31,K$3<=$H31),$I31,0)","v":0},0,0,0,0,0,"<< If AE, expenditures go up 6.8 pct of GDP; if EM, expenditures go up 10 pct of GDP"]
[null,null,"Other fiscal shocks"]
["SHK_CL_BC",null,null,null,"Contingent liabilities",false,1,1,{"$f":"SUM(STCLshock)","v":0},0,{"$f":"IF(AND($F28,$F33,K$3>=$G33,K$3<=$H33),$I33,0)","v":0},0,0,0,0,0]
["SHK_GGROPI_BC",null,null,null,"Interest revenue",false,1,1,0,0,{"$f":"IF(AND($F28,$F34,K$3>=$G34,K$3<=$H34),$I34,0)","v":0},0,0,0,0,0]
["SHK_ODCTA_BC",null,null,null,"Use of asset buffers",false,1,1,0,0,{"$f":"IF(AND($F28,$F35,K$3>=$G35,K$3<=$H35),$I35,0)","v":0},0,0,0,0,0]
["SHK_ODCTL_BC",null,null,null,"Other items (e.g. arrears)",false,1,1,0,0,{"$f":"IF(AND($F28,$F36,K$3>=$G36,K$3<=$H36),$I36,0)","v":0},0,0,0,0,0]
["SHK_ODCTP_BC",null,null,null,"Debt issuance outside of GFN (e.g. prefinancing)",false,1,1,0,0,{"$f":"IF(AND($F28,$F37,K$3>=$G37,K$3<=$H37),$I37,0)","v":0},0,0,0,0,0]
["SHK_FI_BC",null,"Interest rate shock (bps)",null,null,true,1,1,25,0,{"$f":"IF(AND($F28,$F38,K$3>=$G38,K$3<=$H38),-$I38*(K30-K31)/(K26*K48),0)","v":0},0,0,0,0,0,"<< 25 bps for every 1 ppt of GDP weakining in the PB"]
[null,null,"Macro shocks"]
["SHK_NGDP_RPCH_BC","NGDP_RPCH_SD10",null,"Real GDP growth",null,true,1,2,{"$f":"-VLOOKUP($B40,BaseDBData,J$4,FALSE)","v":-3.7062634807055503E-2},0,{"$f":"IF(AND($F28,$F40,K$3>=$G40,K$3<=$H40),$I40,0)","v":0},0,0,0,0,0,"<< 1 sd shock for 2 years"]
["SHK_NGDP_DPCH_BC",null,null,"Inflation (GDP deflator)",null,false,1,1,"…",0,{"$f":"K42+K43+K44","v":0},0,0,0,0,0]
[null,null,null,null,"Pass through (in bps applied to avg ER depr)",false,1,1,0,0,{"$f":"IF(AND($F28,$F42,K$3>=$G42,K$3<=$H42),$I42*K45,0)","v":0},0,0,0,0,0]
[null,null,null,null,"Economic slack (in bps applied to growth diff.)",true,1,2,0.25,0,{"$f":"IF(AND($F28,$F43,K$3>=$G43,K$3<=$H43),$I43*K40,0)","v":0},0,0,0,0,0,"<< 25 bps for every 1 ppt less real GDP growth than baseline"]
[null,null,null,null,"Other deflator shocks",false,1,0,0,0,{"$f":"IF(AND($F28,$F44,K$3>=$G44,K$3<=$H44),$I44,0)","v":0},0,0,0,0,0]
["SHK_ENDA_PCH_BC",null,null,"Period average exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F28,$F45,K$3>=$G45,K$3<=$H45),$I45,0)","v":0},0,0,0,0,0]
["SHK_ENDE_PCH_BC",null,null,"End of period exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F28,$F46,K$3>=$G46,K$3<=$H46),$I46,0)","v":0},0,0,0,0,0]
[null,null,null,"Growth and inflaton shock interactions",null,null,null,null,null,null,{"$f":"K40+K41+K$19*K41+K$20*K40+K40*K41","v":0},0,0,0,0,0]
[null,null,null,"Scenario nominal GDP in percent of baseline nominal GDP",null,null,null,null,null,null,{"$f":"1+K47/K$27","v":1},{"$f":"1+K47/K$27+L47/L$27+K47*L47/(K$27*L$27)","v":1},{"$f":"1+K47/K$27+L47/L$27+M47/M$27+K47*L47/(K$27*L$27)+K47*M47/(K$27*M$27)+L47*M47/(L$27*M$27)","v":1},{"$f":"1+K47/K$27+L47/L$27+M47/M$27+N47/N$27+K47*L47/(K$27*L$27)+K47*M47/(K$27*M$27)+K47*N47/(K$27*N$27)+L47*M47/(L$27*M$27)+L47*N47/(L$27*N$27)+M47*N47/(M$27*N$27)+K47*L47*M47*N47/(K$27*L$27*M$27*N$27)","v":1},{"$f":"1+K47/K$27+L47/L$27+M47/M$27+N47/N$27+O47/O$27+K47*L47/(K$27*L$27)+K47*M47/(K$27*M$27)+K47*N47/(K$27*N$27)+K47*O47/(K$27*O$27)+L47*M47/(L$27*M$27)+L47*N47/(L$27*N$27)+L47*O47/(L$27*O$27)+M47*N47/(M$27*N$27)+M47*O47/(M$27*O$27)+N47*O47/(N$27*O$27)+K47*L47*M47*N47*O47/(K$27*L$27*M$27*N$27*O$27)","v":1},{"$f":"1+K47/K$27+L47/L$27+M47/M$27+N47/N$27+O47/O$27+P47/P$27+K47*L47/(K$27*L$27)+K47*M47/(K$27*M$27)+K47*N47/(K$27*N$27)+K47*O47/(K$27*O$27)+K47*P47/(K$27*P$27)+L47*M47/(L$27*M$27)+L47*N47/(L$27*N$27)+L47*O47/(L$27*O$27)+L47*P47/(L$27*P$27)+M47*N47/(M$27*N$27)+M47*O47/(M$27*O$27)+M47*P47/(M$27*P$27)+N47*O47/(N$27*O$27)+N47*P47/(N$27*P$27)+O47*P47/(O$27*P$27)+K47*L47*M47*N47*O47*P47/(K$27*L$27*M$27*N$27*O$27*P$27)","v":1}]
[null,"ST-ER","Exchange rate shock",null,null,{"$f":"VLOOKUP($B49,SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,null,"Years of shocks (start yr=end yr means 1-yr shock)",null,null,null,0,{"$f":"G50","v":0}]
[null,null,"Primary balance shocks"]
["SHK_GGRXI_ER",null,null,"Noninterest revenue",null,false,0,0,0,0,{"$f":"IF(AND($F49,$F52,K$3>=$G52,K$3<=$H52),$I52,0)","v":0},0,0,0,0,0]
["SHK_GGEXI_ER",null,null,"Noninterest expenditures",null,false,0,0,0,0,{"$f":"IF(AND($F49,$F53,K$3>=$G53,K$3<=$H53),$I53,0)","v":0},0,0,0,0,0]
[null,null,"Other fiscal shocks"]
["SHK_CL_ER",null,null,null,"Contingent liabilities",false,0,0,0,0,{"$f":"IF(AND($F49,$F55,K$3>=$G55,K$3<=$H55),$I55,0)","v":0},0,0,0,0,0]
["SHK_GGROPI_ER",null,null,null,"Interest revenue",false,0,0,0,0,{"$f":"IF(AND($F49,$F56,K$3>=$G56,K$3<=$H56),$I56,0)","v":0},0,0,0,0,0]
["SHK_ODCTA_ER",null,null,null,"Use of asset buffers",false,0,0,0,0,{"$f":"IF(AND($F49,$F57,K$3>=$G57,K$3<=$H57),$I57,0)","v":0},0,0,0,0,0]
["SHK_ODCTL_ER",null,null,null,"Other items (e.g. arrears)",false,0,0,0,0,{"$f":"IF(AND($F49,$F58,K$3>=$G58,K$3<=$H58),$I58,0)","v":0},0,0,0,0,0]
["SHK_ODCTP_ER",null,null,null,"Debt issuance outside of GFN (e.g. prefinancing)",false,0,0,0,0,{"$f":"IF(AND($F49,$F59,K$3>=$G59,K$3<=$H59),$I59,0)","v":0},0,0,0,0,0]
["SHK_FI_ER",null,"Interest rate shock (bps)",null,null,false,0,0,0,0,{"$f":"IF(AND($F49,$F60,K$3>=$G60,K$3<=$H60),$I60,0)","v":0},0,0,0,0,0]
[null,null,"Macro shocks"]
["SHK_NGDP_RPCH_ER",null,null,"Real GDP growth",null,false,0,0,0,0,{"$f":"IF(AND($F49,$F62,K$3>=$G62,K$3<=$H62),$I62,0)","v":0},0,0,0,0,0]
["SHK_NGDP_DPCH_ER",null,null,"Inflation (GDP deflator)",null,{"$f":"OR(F64,F65,F66)","v":{"$error":"#N/A"}},0,0,"…",0,{"$f":"K64+K65+K66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Pass through parameter",{"$f":"BoolFlexER","v":{"$error":"#N/A"}},1,1,{"$f":"IF(AEEM=\"EM\",0.25,0.03)","v":{"$error":"#N/A"}},0,{"$f":"IF(AND($F49,$F64,K$3>=$G64,K$3<=$H64),$I64*K67,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"<< EM, 25 bps, AE 3 bps, for every 1 ppt in ER depreciation"]
[null,null,null,null,"Economic slack parameter",false,0,0,0,0,{"$f":"IF(AND($F49,$F65,K$3>=$G65,K$3<=$H65),$I65*(K62-K$19),0)","v":0},0,0,0,0,0]
[null,null,null,null,"Other deflator shocks",{"$f":"NOT(BoolFlexER)","v":{"$error":"#N/A"}},0,5,{"$f":"IF(F66,-(VLOOKUP($B67,NewMacrofwData,MATCH(MTHorizon,NewMacrofwDates,0),FALSE))/6,0)","v":{"$error":"#N/A"}},0,{"$f":"IF(AND($F49,$F66,K$3>=$G66,K$3<=$H66),$I66,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"<< If fixed ER regime, reduce inflation by 1/6 of the ER gap"]
["SHK_ENDA_PCH_ER","EREER_GAP",null,"Period average exchange rate depreciation",null,{"$f":"BoolFlexER","v":{"$error":"#N/A"}},1,1,{"$f":"VLOOKUP($B67,NewMacrofwData,MATCH(MTHorizon,NewMacrofwDates,0),FALSE)","v":0},0,{"$f":"IF(AND($F49,$F67,K$3>=$G67,K$3<=$H67),$I67,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"<< If flexible ER regime, one-off depreciation equal to remaining gap in t+5"]
["SHK_ENDE_PCH_ER","EREER_GAP",null,"End of period exchange rate depreciation",null,{"$f":"BoolFlexER","v":{"$error":"#N/A"}},1,1,{"$f":"VLOOKUP($B68,NewMacrofwData,MATCH(MTHorizon,NewMacrofwDates,0),FALSE)","v":0},0,{"$f":"IF(AND($F49,$F68,K$3>=$G68,K$3<=$H68),$I68,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"<< If flexible ER regime, one-off depreciation equal to remaining gap in t+5"]
[null,null,null,"Growth and inflaton shock interactions",null,null,null,null,null,null,{"$f":"K62+K63+K$19*K63+K$20*K62+K62*K63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Scenario nominal GDP in percent of baseline nominal GDP",null,null,null,null,null,null,{"$f":"1+K69/K$27","v":{"$error":"#N/A"}},{"$f":"1+K69/K$27+L69/L$27+K69*L69/(K$27*L$27)","v":{"$error":"#N/A"}},{"$f":"1+K69/K$27+L69/L$27+M69/M$27+K69*L69/(K$27*L$27)+K69*M69/(K$27*M$27)+L69*M69/(L$27*M$27)","v":{"$error":"#N/A"}},{"$f":"1+K69/K$27+L69/L$27+M69/M$27+N69/N$27+K69*L69/(K$27*L$27)+K69*M69/(K$27*M$27)+K69*N69/(K$27*N$27)+L69*M69/(L$27*M$27)+L69*N69/(L$27*N$27)+M69*N69/(M$27*N$27)+K69*L69*M69*N69/(K$27*L$27*M$27*N$27)","v":{"$error":"#N/A"}},{"$f":"1+K69/K$27+L69/L$27+M69/M$27+N69/N$27+O69/O$27+K69*L69/(K$27*L$27)+K69*M69/(K$27*M$27)+K69*N69/(K$27*N$27)+K69*O69/(K$27*O$27)+L69*M69/(L$27*M$27)+L69*N69/(L$27*N$27)+L69*O69/(L$27*O$27)+M69*N69/(M$27*N$27)+M69*O69/(M$27*O$27)+N69*O69/(N$27*O$27)+K69*L69*M69*N69*O69/(K$27*L$27*M$27*N$27*O$27)","v":{"$error":"#N/A"}},{"$f":"1+K69/K$27+L69/L$27+M69/M$27+N69/N$27+O69/O$27+P69/P$27+K69*L69/(K$27*L$27)+K69*M69/(K$27*M$27)+K69*N69/(K$27*N$27)+K69*O69/(K$27*O$27)+K69*P69/(K$27*P$27)+L69*M69/(L$27*M$27)+L69*N69/(L$27*N$27)+L69*O69/(L$27*O$27)+L69*P69/(L$27*P$27)+M69*N69/(M$27*N$27)+M69*O69/(M$27*O$27)+M69*P69/(M$27*P$27)+N69*O69/(N$27*O$27)+N69*P69/(N$27*P$27)+O69*P69/(O$27*P$27)+K69*L69*M69*N69*O69*P69/(K$27*L$27*M$27*N$27*O$27*P$27)","v":{"$error":"#N/A"}}]
[null,"ST-ND","Natural disaster shock",null,null,{"$f":"VLOOKUP($B71,SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,null,"Primary balance shocks"]
["SHK_GGRXI_ND",null,null,"Noninterest revenue",null,false,1,1,0,0,{"$f":"IF(AND($F71,$F73,K$3>=$G73,K$3<=$H73),$I73,0)","v":0},0,0,0,0,0]
["SHK_GGEXI_ND",null,null,"Noninterest expenditures",null,false,1,1,0,0,{"$f":"IF(AND($F71,$F74,K$3>=$G74,K$3<=$H74),$I74,0)","v":0},0,0,0,0,0]
[null,null,"Other fiscal shocks"]
["SHK_CL_ND",null,null,null,"Contingent liabilities",true,1,1,4.4999999999999998E-2,0,{"$f":"IF(AND($F71,$F76,K$3>=$G76,K$3<=$H76),$I76*K$26*K91,0)","v":0},0,0,0,0,0,"<< 4.5 percent of GDP contingent liability realization in year of shock"]
["SHK_GGROPI_ND",null,null,null,"Interest revenue",false,1,1,0,0,{"$f":"IF(AND($F71,$F77,K$3>=$G77,K$3<=$H77),$I77,0)","v":0},0,0,0,0,0]
["SHK_ODCTA_ND",null,null,null,"Use of asset buffers",false,1,1,0,0,{"$f":"IF(AND($F71,$F78,K$3>=$G78,K$3<=$H78),$I78,0)","v":0},0,0,0,0,0]
["SHK_ODCTL_ND",null,null,null,"Other items (e.g. arrears)",false,1,1,0,0,{"$f":"IF(AND($F71,$F79,K$3>=$G79,K$3<=$H79),$I79,0)","v":0},0,0,0,0,0]
["SHK_ODCTP_ND",null,null,null,"Debt issuance outside of GFN (e.g. prefinancing)",false,1,1,0,0,{"$f":"IF(AND($F71,$F80,K$3>=$G80,K$3<=$H80),$I80,0)","v":0},0,0,0,0,0]
["SHK_FI_ND",null,"Interest rate shock (bps)",null,null,false,1,1,0,0,{"$f":"IF(AND($F71,$F81,K$3>=$G81,K$3<=$H81),$I81,0)","v":0},0,0,0,0,0]
[null,null,"Macro shocks"]
["SHK_NGDP_RPCH_ND",null,null,"Real GDP growth",null,true,1,1,-1.2999999999999999E-2,0,{"$f":"IF(AND($F71,$F83,K$3>=$G83,K$3<=$H83),$I83,0)","v":0},0,0,0,0,0,"<< Growth reduced by 1.3 percentage points in year of shock"]
["SHK_NGDP_DPCH_ND",null,null,"Inflation (GDP deflator)",null,false,1,1,"…",0,{"$f":"K85+K86+K87","v":0},0,0,0,0,0]
[null,null,null,null,"Pass through parameter",false,1,1,0,0,{"$f":"IF(AND($F71,$F85,K$3>=$G85,K$3<=$H85),$I85*K88,0)","v":0},0,0,0,0,0]
[null,null,null,null,"Economic slack parameter",false,1,1,0,0,{"$f":"IF(AND($F71,$F86,K$3>=$G86,K$3<=$H86),$I86*(K83-K$19),0)","v":0},0,0,0,0,0]
[null,null,null,null,"Other deflator shocks",false,1,0,0,0,{"$f":"IF(AND($F71,$F87,K$3>=$G87,K$3<=$H87),$I87,0)","v":0},0,0,0,0,0]
["SHK_ENDA_PCH_ND",null,null,"Period average exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F71,$F88,K$3>=$G88,K$3<=$H88),$I88,0)","v":0},0,0,0,0,0]
["SHK_ENDE_PCH_ND",null,null,"End of period exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F71,$F89,K$3>=$G89,K$3<=$H89),$I89,0)","v":0},0,0,0,0,0]
[null,null,null,"Growth and inflaton shock interactions",null,null,null,null,null,null,{"$f":"K83+K84+K$19*K84+K$20*K83+K83*K84","v":0},0,0,0,0,0]
[null,null,null,"Scenario nominal GDP in percent of baseline nominal GDP",null,null,null,null,null,null,{"$f":"1+K90/K$27","v":1},{"$f":"1+K90/K$27+L90/L$27+K90*L90/(K$27*L$27)","v":1},{"$f":"1+K90/K$27+L90/L$27+M90/M$27+K90*L90/(K$27*L$27)+K90*M90/(K$27*M$27)+L90*M90/(L$27*M$27)","v":1},{"$f":"1+K90/K$27+L90/L$27+M90/M$27+N90/N$27+K90*L90/(K$27*L$27)+K90*M90/(K$27*M$27)+K90*N90/(K$27*N$27)+L90*M90/(L$27*M$27)+L90*N90/(L$27*N$27)+M90*N90/(M$27*N$27)+K90*L90*M90*N90/(K$27*L$27*M$27*N$27)","v":1},{"$f":"1+K90/K$27+L90/L$27+M90/M$27+N90/N$27+O90/O$27+K90*L90/(K$27*L$27)+K90*M90/(K$27*M$27)+K90*N90/(K$27*N$27)+K90*O90/(K$27*O$27)+L90*M90/(L$27*M$27)+L90*N90/(L$27*N$27)+L90*O90/(L$27*O$27)+M90*N90/(M$27*N$27)+M90*O90/(M$27*O$27)+N90*O90/(N$27*O$27)+K90*L90*M90*N90*O90/(K$27*L$27*M$27*N$27*O$27)","v":1},{"$f":"1+K90/K$27+L90/L$27+M90/M$27+N90/N$27+O90/O$27+P90/P$27+K90*L90/(K$27*L$27)+K90*M90/(K$27*M$27)+K90*N90/(K$27*N$27)+K90*O90/(K$27*O$27)+K90*P90/(K$27*P$27)+L90*M90/(L$27*M$27)+L90*N90/(L$27*N$27)+L90*O90/(L$27*O$27)+L90*P90/(L$27*P$27)+M90*N90/(M$27*N$27)+M90*O90/(M$27*O$27)+M90*P90/(M$27*P$27)+N90*O90/(N$27*O$27)+N90*P90/(N$27*P$27)+O90*P90/(O$27*P$27)+K90*L90*M90*N90*O90*P90/(K$27*L$27*M$27*N$27*O$27*P$27)","v":1}]
[]
[null,"ST-CL","Contingent liabilities shock",null,null,{"$f":"VLOOKUP($B93,SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,null,"Primary balance shocks"]
["SHK_GGRXI_CL",null,null,"Noninterest revenue",null,false,1,1,0,0,{"$f":"IF(AND($F93,$F95,K$3>=$G95,K$3<=$H95),$I95,0)","v":0},0,0,0,0,0]
["SHK_GGEXI_CL",null,null,"Noninterest expenditures",null,false,1,1,0,0,{"$f":"IF(AND($F93,$F96,K$3>=$G96,K$3<=$H96),$I96,0)","v":0},0,0,0,0,0]
[null,null,"Other fiscal shocks"]
["SHK_CL_CL",null,null,null,"Contingent liabilities",true,1,1,{"$f":"STCLshock","v":0},0,{"$f":"IF(AND($F93,$F98,K$3>=$G98,K$3<=$H98),$I98,0)","v":0},0,0,0,0,0,"<< One-time realization of the identified GG liabilities included in the debt perimeter. If chosen by the user, it also includes the SOE/PPP liabilities too."]
["SHK_GGROPI_CL",null,null,null,"Interest revenue",false,1,1,0,0,{"$f":"IF(AND($F93,$F99,K$3>=$G99,K$3<=$H99),$I99,0)","v":0},0,0,0,0,0]
["SHK_ODCTA_CL",null,null,null,"Use of asset buffers",false,1,1,0,0,{"$f":"IF(AND($F93,$F100,K$3>=$G100,K$3<=$H100),$I100,0)","v":0},0,0,0,0,0]
["SHK_ODCTL_CL",null,null,null,"Other items (e.g. arrears)",false,1,1,0,0,{"$f":"IF(AND($F93,$F101,K$3>=$G101,K$3<=$H101),$I101,0)","v":0},0,0,0,0,0]
["SHK_ODCTP_CL",null,null,null,"Debt issuance outside of GFN (e.g. prefinancing)",false,1,1,0,0,{"$f":"IF(AND($F93,$F102,K$3>=$G102,K$3<=$H102),$I102,0)","v":0},0,0,0,0,0]
["SHK_FI_CL",null,"Interest rate shock (bps)",null,null,false,1,1,0,0,{"$f":"IF(AND($F93,$F103,K$3>=$G103,K$3<=$H103),$I103,0)","v":0},0,0,0,0,0]
[null,null,"Macro shocks"]
["SHK_NGDP_RPCH_CL",null,null,"Real GDP growth",null,false,1,1,0,0,{"$f":"IF(AND($F93,$F105,K$3>=$G105,K$3<=$H105),$I105,0)","v":0},0,0,0,0,0]
["SHK_NGDP_DPCH_CL",null,null,"Inflation (GDP deflator)",null,false,1,1,"…",0,{"$f":"K107+K108+K109","v":0},0,0,0,0,0]
[null,null,null,null,"Pass through parameter",false,1,1,0,0,{"$f":"IF(AND($F93,$F107,K$3>=$G107,K$3<=$H107),$I107*K110,0)","v":0},0,0,0,0,0]
[null,null,null,null,"Economic slack parameter",false,1,1,0,0,{"$f":"IF(AND($F93,$F108,K$3>=$G108,K$3<=$H108),$I108*(K105-K$19),0)","v":0},0,0,0,0,0]
[null,null,null,null,"Other deflator shocks",false,1,0,0,0,{"$f":"IF(AND($F93,$F109,K$3>=$G109,K$3<=$H109),$I109,0)","v":0},0,0,0,0,0]
["SHK_ENDA_PCH_CL",null,null,"Period average exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F93,$F110,K$3>=$G110,K$3<=$H110),$I110,0)","v":0},0,0,0,0,0]
["SHK_ENDE_PCH_CL",null,null,"End of period exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F93,$F111,K$3>=$G111,K$3<=$H111),$I111,0)","v":0},0,0,0,0,0]
[null,null,null,"Growth and inflaton shock interactions",null,null,null,null,null,null,{"$f":"K105+K106+K$19*K106+K$20*K105+K105*K106","v":0},0,0,0,0,0]
[null,null,null,"Scenario nominal GDP in percent of baseline nominal GDP",null,null,null,null,null,null,{"$f":"1+K112/K$27","v":1},{"$f":"1+K112/K$27+L112/L$27+K112*L112/(K$27*L$27)","v":1},{"$f":"1+K112/K$27+L112/L$27+M112/M$27+K112*L112/(K$27*L$27)+K112*M112/(K$27*M$27)+L112*M112/(L$27*M$27)","v":1},{"$f":"1+K112/K$27+L112/L$27+M112/M$27+N112/N$27+K112*L112/(K$27*L$27)+K112*M112/(K$27*M$27)+K112*N112/(K$27*N$27)+L112*M112/(L$27*M$27)+L112*N112/(L$27*N$27)+M112*N112/(M$27*N$27)+K112*L112*M112*N112/(K$27*L$27*M$27*N$27)","v":1},{"$f":"1+K112/K$27+L112/L$27+M112/M$27+N112/N$27+O112/O$27+K112*L112/(K$27*L$27)+K112*M112/(K$27*M$27)+K112*N112/(K$27*N$27)+K112*O112/(K$27*O$27)+L112*M112/(L$27*M$27)+L112*N112/(L$27*N$27)+L112*O112/(L$27*O$27)+M112*N112/(M$27*N$27)+M112*O112/(M$27*O$27)+N112*O112/(N$27*O$27)+K112*L112*M112*N112*O112/(K$27*L$27*M$27*N$27*O$27)","v":1},{"$f":"1+K112/K$27+L112/L$27+M112/M$27+N112/N$27+O112/O$27+P112/P$27+K112*L112/(K$27*L$27)+K112*M112/(K$27*M$27)+K112*N112/(K$27*N$27)+K112*O112/(K$27*O$27)+K112*P112/(K$27*P$27)+L112*M112/(L$27*M$27)+L112*N112/(L$27*N$27)+L112*O112/(L$27*O$27)+L112*P112/(L$27*P$27)+M112*N112/(M$27*N$27)+M112*O112/(M$27*O$27)+M112*P112/(M$27*P$27)+N112*O112/(N$27*O$27)+N112*P112/(N$27*P$27)+O112*P112/(O$27*P$27)+K112*L112*M112*N112*O112*P112/(K$27*L$27*M$27*N$27*O$27*P$27)","v":1}]
[null,"ST-CP","Commodity price stress test",null,null,{"$f":"VLOOKUP($B114,SignalsTable,MATCH(\"Activated\",SignalsHeaders,0),FALSE)","v":false}]
[null,null,"Primary balance shocks",null,null,null,null,null,null,null,{"$f":"((K116+K9)-(K117+K10))/K26*K134","v":2.9976850100027589E-4},3.4034188365674139E-4,3.2948202166480467E-3,4.7396820583001367E-3,6.073751461211252E-3,6.8559328604642176E-3]
["SHK_GGRXI_CP",null,null,"Noninterest revenue",null,true,1,5,{"$f":"((I136*0.5)/10%)/100","v":-1.4999999999999998E-2},0,{"$f":"IF(AND($F114,$F116,K$3>=$G116,K$3<=$H116),K9*(K134-1),0)","v":0},{"$f":"IF(AND($F114,$F116,L$3>=$G116,L$3<=$H116),L$9*(L134-1)+$I116*L$26*L134*L$137,0)","v":0},{"$f":"IF(AND($F114,$F116,M$3>=$G116,M$3<=$H116),M$9*(M134-1)+$I116*M$26*M134*M$137,0)","v":0},{"$f":"IF(AND($F114,$F116,N$3>=$G116,N$3<=$H116),N$9*(N134-1)+$I116*N$26*N134*N$137,0)","v":0},{"$f":"IF(AND($F114,$F116,O$3>=$G116,O$3<=$H116),O$9*(O134-1)+$I116*O$26*O134*O$137,0)","v":0},{"$f":"IF(AND($F114,$F116,P$3>=$G116,P$3<=$H116),P$9*(P134-1)+$I116*P$26*P134*P$137,0)","v":0},"<< 2 adjustments: (i) align noninterest rev/GDP to baseline, then (ii) reduce it by 1.5 ppt of GDP."]
["SHK_GGEXI_CP",null,null,"Noninterest expenditures",null,true,1,5,null,0,{"$f":"IF(AND($F114,$F117,K$3>=$G117,K$3<=$H117),(K134-1)*K10,0)","v":0},0,0,0,0,0,"<< noninterest exp/GDP is same as baseline"]
[null,null,"Other fiscal shocks"]
["SHK_CL_CP",null,null,null,"Contingent liabilities",true,1,1,{"$f":"SUM(STCLshock)","v":0},0,{"$f":"IF(AND($F114,$F119,K$3>=$G119,K$3<=$H119),$I119,0)","v":0},0,0,0,0,0]
["SHK_GGROPI_CP",null,null,null,"Interest revenue",false,1,1,0,0,{"$f":"IF(AND($F114,$F120,K$3>=$G120,K$3<=$H120),$I120,0)","v":0},0,0,0,0,0]
["SHK_ODCTA_CP",null,null,null,"Use of asset buffers",false,1,1,0,0,{"$f":"IF(AND($F114,$F121,K$3>=$G121,K$3<=$H121),$I121,0)","v":0},0,0,0,0,0]
["SHK_ODCTL_CP",null,null,null,"Other items (e.g. arrears)",false,1,1,0,0,{"$f":"IF(AND($F114,$F122,K$3>=$G122,K$3<=$H122),$I122,0)","v":0},0,0,0,0,0]
["SHK_ODCTP_CP",null,null,null,"Debt issuance outside of GFN (e.g. prefinancing)",false,1,1,0,0,{"$f":"IF(AND($F114,$F123,K$3>=$G123,K$3<=$H123),$I123,0)","v":0},0,0,0,0,0]
["SHK_FI_CP",null,"Interest rate shock (bps)",null,null,true,1,5,{"$f":"I116*0.25*100","v":-0.37499999999999994},0,{"$f":"IF(AND($F114,$F124,K$3>=$G124,K$3<=$H124),$I124*(K115-K8)*100,0)","v":0},0,0,0,0,0,"<< 25 bps for every 1 ppt of GDP reduction in PB/GDP ratio"]
[null,null,"Macro shocks"]
["SHK_NGDP_RPCH_CP",null,null,"Real GDP growth",null,true,1,5,{"$f":"(I136*0.5/10%)/100","v":-1.4999999999999998E-2},0,{"$f":"IF(AND($F114,$F126,K$3>=$G126,K$3<=$H126),$I126*K137,0)","v":0},0,0,0,0,0,"<< (1/2) the commodity price shock/10%, scaled by 100."]
["SHK_NGDP_DPCH_CP",null,null,"Inflation (GDP deflator)",null,false,1,1,"…",0,{"$f":"K128+K129+K130","v":0},0,0,0,0,0]
[null,null,null,null,"Pass through parameter",false,1,1,0,0,{"$f":"IF(AND($F114,$F128,K$3>=$G128,K$3<=$H128),$I128*K131,0)","v":0},0,0,0,0,0]
[null,null,null,null,"Economic slack parameter",false,1,1,0,0,{"$f":"IF(AND($F114,$F129,K$3>=$G129,K$3<=$H129),$I129*(K126-K$19),0)","v":0},0,0,0,0,0]
[null,"TXGO_PCT",null,null,"Other deflator shocks",true,1,1,{"$f":"VLOOKUP($B130,NewMacrofwData,MATCH(-1,NewMacrofwDates,0),FALSE)*I136","v":0},0,{"$f":"IF(AND($F114,$F130,K$3>=$G130,K$3<=$H130),$I130*K20,0)","v":0},0,0,0,0,0,"<< One off shock to reduce the inflation rate by the amount of the shock (in the old worksheet, the formula for the inflation rate was dragged to empty cells after the first year. Was this intentional, so that it is a one-off shock?)"]
["SHK_ENDA_PCH_CP",null,null,"Period average exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F114,$F131,K$3>=$G131,K$3<=$H131),$I131,0)","v":0},0,0,0,0,0]
["SHK_ENDE_PCH_CP",null,null,"End of period exchange rate depreciation",null,false,1,1,0,0,{"$f":"IF(AND($F114,$F132,K$3>=$G132,K$3<=$H132),$I132,0)","v":0},0,0,0,0,0]
[null,null,null,"Growth and inflaton shock interactions",null,null,null,null,null,null,{"$f":"K126+K127+K$19*K127+K$20*K126+K126*K127","v":0},0,0,0,0,0]
[null,null,null,"Scenario nominal GDP in percent of baseline nominal GDP",null,null,null,null,null,null,{"$f":"1+K133/K$27","v":1},{"$f":"1+K133/K$27+L133/L$27+K133*L133/(K$27*L$27)","v":1},{"$f":"1+K133/K$27+L133/L$27+M133/M$27+K133*L133/(K$27*L$27)+K133*M133/(K$27*M$27)+L133*M133/(L$27*M$27)","v":1},{"$f":"1+K133/K$27+L133/L$27+M133/M$27+N133/N$27+K133*L133/(K$27*L$27)+K133*M133/(K$27*M$27)+K133*N133/(K$27*N$27)+L133*M133/(L$27*M$27)+L133*N133/(L$27*N$27)+M133*N133/(M$27*N$27)+K133*L133*M133*N133/(K$27*L$27*M$27*N$27)","v":1},{"$f":"1+K133/K$27+L133/L$27+M133/M$27+N133/N$27+O133/O$27+K133*L133/(K$27*L$27)+K133*M133/(K$27*M$27)+K133*N133/(K$27*N$27)+K133*O133/(K$27*O$27)+L133*M133/(L$27*M$27)+L133*N133/(L$27*N$27)+L133*O133/(L$27*O$27)+M133*N133/(M$27*N$27)+M133*O133/(M$27*O$27)+N133*O133/(N$27*O$27)+K133*L133*M133*N133*O133/(K$27*L$27*M$27*N$27*O$27)","v":1},{"$f":"1+K133/K$27+L133/L$27+M133/M$27+N133/N$27+O133/O$27+P133/P$27+K133*L133/(K$27*L$27)+K133*M133/(K$27*M$27)+K133*N133/(K$27*N$27)+K133*O133/(K$27*O$27)+K133*P133/(K$27*P$27)+L133*M133/(L$27*M$27)+L133*N133/(L$27*N$27)+L133*O133/(L$27*O$27)+L133*P133/(L$27*P$27)+M133*N133/(M$27*N$27)+M133*O133/(M$27*O$27)+M133*P133/(M$27*P$27)+N133*O133/(N$27*O$27)+N133*P133/(N$27*P$27)+O133*P133/(O$27*P$27)+K133*L133*M133*N133*O133*P133/(K$27*L$27*M$27*N$27*O$27*P$27)","v":1}]
[null,null,null,"Memo:"]
[null,null,null,null,"Commodity price shock (weighted average of prices)",null,null,null,-0.3]
[null,null,null,null,"Phase out of shocks",null,1,{"$f":"G137+I137","v":6},5,null,{"$f":"IF(AND(K$3>=$G137,K$3<=$H137),IF(OR(K$3=$G137,K$3=$G137+1),1,($I137-(K3-$G137))/($I137-1)),0)","v":0},1,1,0.75,0.5,0.25]
[]
[null,null,null,null,null,null,null,null,{"$f":"1.5*25","v":37.5}]

{"sheet":"Config","index":14,"n_rows":30009,"n_cols":154,"rows_kept":562,"cut":true,"hidden":false,"merged":[[4,53,5,53],[4,123,4,125],[4,126,4,128],[2,110,2,111],[2,108,3,108],[2,109,3,109],[4,70,5,70],[4,71,4,76],[4,77,4,78],[4,80,4,81],[4,55,4,60],[4,61,4,62],[4,64,4,65],[42,16,42,19],[42,21,42,24],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,48,4,49],[42,26,42,29],[4,54,5,54],[4,45,4,46],[4,39,4,44],[4,51,5,51],[4,52,5,52]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Default parameters and menus configuration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menus lists:",null,"Key parameters",null,null,null,null,null,null,null,"Logit model:",null,null,null,null,null,null,null,"Debt fanchart:",null,null,null,null,null,null,"This is currently the 2018 histogram. Use 2020.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN module:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MT Index",null,null,null,null,null,null,null,"Series dictionary"]
[null,"Country list",null,null,null,null,null,null,null,null,null,null,null,null,"Simple y/n:",null,"Central db:",null,null,null,null,null,null,null,null,null,null,"WithCU-Coef","WithCU-Sig","NoCU-Coef","NoCU-Sig",null,null,null,null,"Histograms for realism-adjusted fanchart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cutoffs:",null,null,null,null,null,null,null,"Code","Description","Required observations:",null,"Usage on:","<< Add after"]
[null,"Country name:","IFS code:","ISO-3:","ISO-2:","Department:","Count by department:","Arrangement:","Currency union:","Currency:","AE or EM:","Fanchart group:","WEO group:",null,"Yes",null,"Start year for data in:",2000,null,null,null,null,null,null,"ONES","Constant",null,-3.1509999999999998,"***",-2.9569999999999999,"***",null,"Years in forecast horizon",6,null,"Advanced economies",null,null,null,null,null,null,null,null,null,null,null,null,"Number of observations:",{"$f":"MAX(AW8:AW568)","v":561},null,"Emerging markets, diversified exporters",null,null,null,null,null,null,null,null,null,null,null,null,"Number of observations:",{"$f":"MAX(BM8:BM460)","v":453},null,"Emerging markets, commodity exporters",null,null,null,null,null,null,null,null,null,null,null,null,"Number of observations:",{"$f":"MAX(CC8:CC300)","v":293},null,"First year of shocks",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-Moderate",0.25721407352090198,null,null,null,null,null,null,null,null,"Start year","End year"]
[null,"*** MAC DSA sample ***",null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,"IQI","Institutional Quality",null,-1.0960000000000001,"***",-0.97199999999999998,"***",null,"Observations in block",2,null,"IFS","Country","Vintage","Year","Values",null,null,null,null,null,"t+5 - p50",null,null,"Sorted distribution",null,null,"IFS","Country","Vintage","Year","Values",null,null,null,null,null,"t+5 - p50",null,null,"Sorted distribution",null,null,"IFS","Country","Vintage","Year","Values",null,null,null,null,null,"t+5 - p50",null,null,"Sorted distribution",null,null,"Maximum iterations",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moderate-High",0.39508564718561551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Display Output List"]
[null,"Albania",914,"ALB","AL","EUR",{"$f":"F6&\"-\"&COUNTIF(F$5:F6,\"=\"&F6)","v":"EUR-1"},"Floating","none","Albanian leks","EM",{"$f":"IF(K6=\"AE\",\"AE\",IF(AND(K6=\"EM\",ISNUMBER(MATCH(C6,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K6=\"EM\",ISNUMBER(MATCH(C6,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-DIVERSIFIED"},null,null,null,null,"Types of instruments",null,null,null,null,null,null,null,"ISH","Stress History",null,0.54200000000000004,"***",0.52100000000000002,"***",null,"Number of:",null,null,null,null,null,null,"t0","t+1","t+2","t+3","t+4","t+5","Rank","Value",null,"Obs.","Value",null,null,null,null,null,"t0","t+1","t+2","t+3","t+4","t+5","Rank","Value",null,"Obs.","Value",null,null,null,null,null,"t0","t+1","t+2","t+3","t+4","t+5","Rank","Value",null,"Obs.","Value",null,"Tolerance",1E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGDP_R","Real GDP",{"$f":"FirstYr","v":2000},{"$f":"ProjYr+MTHorizon","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SummaryTable"]
[null,"Algeria",612,"DZA","DZ","MCD",{"$f":"F7&\"-\"&COUNTIF(F$5:F7,\"=\"&F7)","v":"MCD-1"},"Other managed arrangement","none","Algerian dinars","EM",{"$f":"IF(K7=\"AE\",\"AE\",IF(AND(K7=\"EM\",ISNUMBER(MATCH(C7,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K7=\"EM\",ISNUMBER(MATCH(C7,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-COMMODITY"},null,null,"Engagement:",null,"X","Baseline","BaseFinData",null,null,null,null,null,"BCA_GDP_BP6","Cyclical","Current account balance/GDP",-3.1E-2,"**",-2.9000000000000001E-2,"**",null,"Trajectories",10000,null,"ifs","country","vintage","year","gap_0","gap_1","gap_2","gap_3","gap_4","gap_5",null,null,null,null,null,null,"ifs","country","vintage","year","gap_0","gap_1","gap_2","gap_3","gap_4","gap_5",null,null,null,null,null,null,"ifs","country","vintage","year","gap_0","gap_1","gap_2","gap_3","gap_4","gap_5",null,null,null,null,null,null,"Country in CU",{"$f":"IF(Questions!E5=\"none\",FALSE,TRUE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In debug mode:",null,null,null,null,"NGDP_RPCH","Real GDP growth",{"$f":"FirstYr+1","v":2001},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DebtDisclosure"]
[null,"Angola",614,"AGO","AO","AFR",{"$f":"F8&\"-\"&COUNTIF(F$5:F8,\"=\"&F8)","v":"AFR-1"},"Stabilized arrangement","none","Angolan kwanzas","EM","EM-COMMODITY",null,null,"Surveillance",null,"G","Stress","StressFinData",null,null,null,null,null,"EREER_IX_3PCH",null,"REER (3-year change)",8.9999999999999993E-3,null,8.0000000000000002E-3,null,null,"Draws",{"$f":"AH4*AH7","v":60000},null,111,"United States",2019,2006,-1.1714816093444824,-0.60510635375976563,8.5379180908203125,21.676904678344727,30.506402969360352,34.943016052246094,{"$f":"RANK(AU8,$AU$8:$AU$568,1)","v":487},{"$f":"AS8-MEDIAN($AS$8:$AS$568)","v":31.032099008560181},null,1,{"$f":"VLOOKUP(AW8,$AT$8:$AU$568,2,FALSE)","v":-113.30489134788513},null,186,"Turkey",2019,2005,30.720111846923828,60.423713684082031,87.846084594726563,120.00728607177734,156.21601867675781,181.31787109375,{"$f":"RANK(BK8,$BK$8:$BK$460,1)","v":436},{"$f":"BI8-MEDIAN($BI$8:$BI$460)","v":160.90549850463867},null,1,{"$f":"VLOOKUP(BM8,$BJ$8:$BK$460,2,FALSE)","v":-173.51674270629883},null,199,"South Africa",2019,2005,3.9922027587890625,7.2861461639404297,8.1215200424194336,12.676124572753906,21.336040496826172,30.999198913574219,{"$f":"RANK(CA8,$CA$8:$CA$300,1)","v":103},{"$f":"BY8-MEDIAN($BY$8:$BY$300)","v":-11.364810943603516},null,1,{"$f":"VLOOKUP(CC8,$BZ$8:$CA$300,2,FALSE)","v":-1487.4317588806152},null,"Normalizing factor for MTI",52.046149999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical","HFC","FFC",null,null,"NGDP_D","GDP deflator",{"$f":"FirstYr","v":2000},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DebtStructure"]
[null,"Antigua and Barbuda",311,"ATG","AG","WHD",{"$f":"F9&\"-\"&COUNTIF(F$5:F9,\"=\"&F9)","v":"WHD-1"},"Currency board","ECCU","EC dollarss","EM","EM-DIVERSIFIED",null,null,"Program, nonprecautionary",null,null,null,null,null,null,null,null,null,"FOSAOP_YGAP_LAG",null,"Credit/GDP gap (t-1) (if + ve)",8.2000000000000003E-2,"***",7.9000000000000001E-2,"***",null,"Blocks",{"$f":"AH8/AH5","v":30000},null,111,"United States",2019,2007,0.84250569343566895,10.25877571105957,23.668157577514648,32.765232086181641,37.466629028320313,41.319507598876953,{"$f":"RANK(AU9,$AU$8:$AU$568,1)","v":507},{"$f":"AS9-MEDIAN($AS$8:$AS$568)","v":37.40859055519104},null,2,{"$f":"VLOOKUP(AW9,$AT$8:$AU$568,2,FALSE)","v":-102.96178984642029},null,186,"Turkey",2019,2006,19.072086334228516,36.7315673828125,59.940959930419922,87.954902648925781,105.56819152832031,122.61290740966797,{"$f":"RANK(BK9,$BK$8:$BK$460,1)","v":424},{"$f":"BI9-MEDIAN($BI$8:$BI$460)","v":102.20053482055664},null,2,{"$f":"VLOOKUP(BM9,$BJ$8:$BK$460,2,FALSE)","v":-158.13464736938477},null,199,"South Africa",2019,2006,2.936244010925293,3.4265265464782715,7.6485724449157715,15.988391876220703,25.343839645385742,33.64556884765625,{"$f":"RANK(CA9,$CA$8:$CA$300,1)","v":116},{"$f":"BY9-MEDIAN($BY$8:$BY$300)","v":-8.7184410095214844},null,2,{"$f":"VLOOKUP(CC9,$BZ$8:$CA$300,2,FALSE)","v":-1429.5134239196777},null,"Non-bank financial,mitigator",{"$f":"IF(INDEX(GFNNoBank,3)=\"Mitigator\",TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"draws","Normal","Normal",null,null,"NGDP_DPCH","Inflation (GDP deflator)",{"$f":"FirstYr+1","v":2001},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,"Argentina",213,"ARG","AR","WHD",{"$f":"F10&\"-\"&COUNTIF(F$5:F10,\"=\"&F10)","v":"WHD-2"},"Floating","none","Argentine pesos","EM","EM-COMMODITY",null,null,"Program, precautionary",null,null,null,null,null,null,null,null,null,"GGXWDG_DGDP","Debt burden and buffers","Δ(Public debt/GDP)",0.05,"***",5.2999999999999999E-2,"***",null,"Historical sample:",null,null,111,"United States",2019,2008,9.3364057540893555,22.667301177978516,31.687248229980469,36.3128662109375,40.091293334960938,41.931064605712891,509,38.020147562026978,null,3,-79.733228445053101,null,186,"Turkey",2019,2007,11.778339385986328,29.438282012939453,52.218021392822266,64.896682739257813,77.291397094726563,88.936531066894531,409,68.524158477783203,null,3,-156.09248733520508,null,199,"South Africa",2019,2007,0.46915113925933838,4.668311595916748,12.983499526977539,22.312576293945313,30.586202621459961,38.070568084716797,136,-4.2934417724609375,null,3,-1299.8887901306152,null,"Non-bank financial, aggravator",{"$f":"IF(INDEX(GFNNoBank,3)=\"Amplifier\",TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3.5747090920308401E-2,3.4799953792349202E-2,null,null,"NGDP","Nominal GDP",{"$f":"FirstYr","v":2000},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NearTerm"]
[null,"Armenia",911,"ARM","AM","MCD",{"$f":"F11&\"-\"&COUNTIF(F$5:F11,\"=\"&F11)","v":"MCD-2"},"Floating","none","Armenian drams","EM","EM-DIVERSIFIED",null,null,"FCL/PLL",null,"First year for historical data:",2000,null,null,null,null,null,null,"GGXWDG_GGR",null,"Public debt/revenue",2E-3,"***",2E-3,"**",null,"Begins",2001,null,111,"United States",2019,2009,12.611985206604004,20.916753768920898,24.830890655517578,27.901517868041992,29.037147521972656,28.283096313476563,458,24.372179269790649,null,4,-72.650876760482788,null,186,"Turkey",2019,2008,12.07730770111084,29.596714019775391,37.323398590087891,45.061092376708984,52.331283569335938,61.815402984619141,362,41.403030395507813,null,4,-130.45582962036133,null,199,"South Africa",2019,2008,3.9798393249511719,12.049744606018066,21.107851028442383,29.085081100463867,36.247890472412109,43.70416259765625,152,1.3401527404785156,null,4,-1014.525936126709,null,"Shocks table",null,null,"Shock",{"$f":"ProjYr+CJ12","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,null,1,-1.3892246776332599E-2,-2.33145202575962E-2,null,null,"NGDP_PCH","Nominal GDP growth",{"$f":"FirstYr+1","v":2001},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MediumTerm"]
[null,"Aruba",314,"ABW","AW","WHD",{"$f":"F12&\"-\"&COUNTIF(F$5:F12,\"=\"&F12)","v":"WHD-3"},"Conventional peg","none","Aruban florin","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,"GGXWDGCF_GDP",null,"FX public debt/GDP",2.4E-2,"**",2.4E-2,"***",null,"Ends",{"$f":"ProjYr-1","v":2022},null,111,"United States",2019,2010,6.5858244895935059,8.7704839706420898,10.101068496704102,9.4860496520996094,6.9707155227661133,5.0106525421142578,290,1.0997354984283447,null,5,-63.572530508041382,null,186,"Turkey",2019,2009,15.952884674072266,22.183235168457031,28.492502212524414,34.399978637695313,42.584953308105469,49.112613677978516,331,28.700241088867188,null,5,-128.78268814086914,null,199,"South Africa",2019,2009,8.0083742141723633,16.985427856445313,24.862495422363281,31.90643310546875,39.225513458251953,46.275016784667969,161,3.9110069274902344,null,5,-754.89690780639648,null,null,"Years from proj yr",null,null,-11,{"$f":"CJ12+1","v":-10},{"$f":"CK12+1","v":-9},-8,-7,-6,-5,-4,-3,-2,-1,0,null,null,null,null,19,-4.8476001101434497E-2,-4.5346683131654297E-2,null,null,"GGR","Government revenues",{"$f":"ProjYr-11","v":2012},2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realism"]
[null,"Australia",193,"AUS","AU","APD",{"$f":"F13&\"-\"&COUNTIF(F$5:F13,\"=\"&F13)","v":"APD-1"},"Free floating","none","Australian dollars","AE",{"$f":"IF(K13=\"AE\",\"AE\",IF(AND(K13=\"EM\",ISNUMBER(MATCH(C13,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K13=\"EM\",ISNUMBER(MATCH(C13,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"AE"},null,null,"Units list:",null,null,null,null,null,null,null,null,null,"IAR_GDP",null,"International reserves/GDP",-3.2000000000000001E-2,"***",-3.5999999999999997E-2,"***",null,"Number of standard deviations:",1,null,111,"United States",2019,2011,1.3868033885955811,1.9126057624816895,0.48583745956420898,-2.8482675552368164,-5.6341767311096191,-6.6344976425170898,188,-10.545414686203003,null,6,-60.581063985824585,null,186,"Turkey",2019,2010,4.0909409523010254,8.3670167922973633,12.344731330871582,18.700641632080078,23.497272491455078,29.843931198120117,264,9.4315586090087891,null,6,-126.56467819213867,null,199,"South Africa",2019,2010,8.0224933624267578,14.967706680297852,21.10211181640625,27.533603668212891,33.717079162597656,39.331714630126953,138,-3.0322952270507813,null,6,-753.78039169311523,null,null,"Column reference",null,null,{"$f":"MATCH(CJ12,MacrofwDates)","v":19},20,21,22,23,24,25,26,27,28,29,{"$f":"MATCH(CU12,MacrofwDates)","v":30},null,null,null,null,13,-4.1507727026647699E-2,-5.5739333135148401E-2,null,null,"GGRXI","Noninterest revenues",2012,2028]
[null,"Austria",122,"AUT","AT","EUR",{"$f":"F14&\"-\"&COUNTIF(F$5:F14,\"=\"&F14)","v":"EUR-2"},"Free floating","Euro area","euros","AE","AE",null,null,"Unit",null,null,null,null,null,null,null,null,null,"VIX_CHG","Global","ΔVIX",1.4E-2,"***",1.0999999999999999E-2,"***",null,"Minimum percentile for realism adj.",0.2,null,111,"United States",2019,2012,-0.25514364242553711,-2.4603366851806641,-6.5703153610229492,-10.129499435424805,-11.900461196899414,-16.630363464355469,109,-20.541280508041382,null,7,-58.302491903305054,null,186,"Turkey",2019,2011,2.4100632667541504,4.5394926071166992,9.0646848678588867,12.048007965087891,16.598606109619141,22.896684646606445,236,2.4843120574951172,null,7,-123.15910720825195,null,199,"South Africa",2019,2011,6.1628580093383789,11.525956153869629,17.197052001953125,22.630918502807617,27.506595611572266,32.144737243652344,111,-10.219272613525391,null,7,-655.47057723999023,null,"NGDP_RPCH_SHK","Real GDP growth",null,{"$f":"STDEV(CK14:CT14)","v":3.7062634807055524E-2},{"$f":"VLOOKUP(\"NGDP_RPCH\",MacrofwData,CJ$13,FALSE)/100","v":3.5558829628876111E-2},4.2181565517280167E-2,3.6564089611512564E-2,4.3970439989125393E-3,-5.0641804697991594E-2,-5.0593465001326186E-2,-2.2385933733079892E-2,1.323556894277498E-4,-5.5913598452808647E-2,-3.2774756207517151E-2,2.2949029905536458E-2,3.5678455132034659E-2,null,null,null,null,18,1.7674827083652801E-2,-3.9855792329472103E-2,null,null,"GGROPI","Interest revenues",2012,2028]
[null,"Azerbaijan",912,"AZE","AZ","MCD",{"$f":"F15&\"-\"&COUNTIF(F$5:F15,\"=\"&F15)","v":"MCD-3"},"Stabilized arrangement","none","Azerbaijan manats","EM","EM-COMMODITY",null,null,"Thousand",null,null,null,null,null,null,null,null,null,"ICS",null,"Share of currency union MACs in Stress",8.1050000000000004,"***",0,null,null,"Max years below minimum percentile",2,null,111,"United States",2019,2013,-2.2797822952270508,-6.4511775970458984,-10.058557510375977,-11.864447593688965,-16.615962982177734,-19.475959777832031,91,-23.386876821517944,null,8,-57.311750173568726,null,186,"Turkey",2019,2012,1.4278143644332886,5.1983952522277832,7.3761792182922363,11.072325706481934,16.468994140625,21.110349655151367,230,0.69797706604003906,null,8,-118.31828689575195,null,199,"South Africa",2019,2012,4.9176397323608398,10.14128589630127,15.125783920288086,19.550249099731445,23.735401153564453,27.325994491577148,92,-15.038015365600586,null,8,-547.16827011108398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-1.29295601704521E-2,3.8751393495675801E-2,null,null,"GGE","Government expenditures",2012,2028]
[null,"Bahamas, The",313,"BHS","BS","WHD",{"$f":"F16&\"-\"&COUNTIF(F$5:F16,\"=\"&F16)","v":"WHD-4"},"Conventional peg","none","Bahamian dollars","EM","EM-DIVERSIFIED",null,null,"Million",null,null,null,null,null,null,null,null,null,"LM-CUT","Low/Intermediate Threshold",null,7.1,null,6.3,null,null,"Minimum for last year for realism adjustment",0.2,null,111,"United States",2019,2014,-4.0284633636474609,-7.4880123138427734,-9.1411590576171875,-13.735044479370117,-16.432523727416992,-18.023956298828125,101,-21.934873342514038,null,9,-57.068498373031616,null,186,"Turkey",2019,2013,2.5812597274780273,3.6357851028442383,6.2726497650146484,10.67198657989502,14.375986099243164,20.200017929077148,225,-0.21235466003417969,null,9,-117.79121780395508,null,199,"South Africa",2019,2013,4.4566631317138672,8.6891498565673828,12.376382827758789,15.838885307312012,18.721220016479492,23.727560043334961,79,-18.636449813842773,null,9,-445.83330917358398,null,null,"Exchange rate",null,null,{"$f":"VLOOKUP(\"ENDA\",MacrofwData,CJ$13,FALSE)","v":6.4296026559454198},6.4426293976465896,6.4090945782979301,6.3774416666666696,6.6666004606705798,6.7795249991878999,6.7707508982460602,6.7543266828631996,6.75105268711504,6.7585300491629399,6.75803381313131,6.75803381313131,null,null,null,null,13,1.37390189650808E-2,-5.3803133717933799E-2,null,null,"GGEXI","Noninterest expenditures",2012,2028]
[null,"Bahrain",419,"BHR","BH","MCD",{"$f":"F17&\"-\"&COUNTIF(F$5:F17,\"=\"&F17)","v":"MCD-4"},"Conventional peg","none","Bahrain dinars","EM","EM-COMMODITY",null,null,"Billion",null,null,null,null,null,null,null,null,null,"HM-CUT","Intermediate/High Threshold",null,19.100000000000001,null,19.5,null,null,"Fanchart center adjustment",true,null,112,"United Kingdom",2019,1994,1.3790726661682129,2.8692662715911865,1.4759689569473267,-0.66816806793212891,-4.536870002746582,-7.6472668647766113,173,-11.558183908462524,null,10,-56.525392293930054,null,186,"Turkey",2019,2014,0.19101500511169434,1.9782125949859619,5.541506290435791,8.4228754043579102,13.437479972839355,18.729709625244141,222,-1.6826629638671875,null,10,-114.84494400024414,null,199,"South Africa",2019,2014,3.926572322845459,7.3070378303527832,10.461950302124023,13.035893440246582,17.733066558837891,24.175230026245117,81,-18.188779830932617,null,10,-268.93004989624023,null,"ENDA_PCH_SHK",null,"Percent change",{"$f":"MAX(CK17:CT17)","v":4.5340876344706071E-2},null,{"$f":"(CK16/CJ16)-1","v":2.0260570362189423E-3},{"$f":"(CL16/CK16)-1","v":-5.2051448684770074E-3},-4.938749341980575E-3,4.5340876344706071E-2,1.6938848995603495E-2,-1.2942058540813539E-3,-2.4257598056244278E-3,-4.8472570278046412E-4,1.1075846085708552E-3,-7.3423662840910175E-5,0,null,null,null,null,6,-6.90587701431742E-2,-1.17506611312444E-2,null,null,"GGEI","Interest expenditures",2012,{"$f":"ProjYr-1","v":2022}]
[null,"Barbados",316,"BRB","BB","WHD",{"$f":"F18&\"-\"&COUNTIF(F$5:F18,\"=\"&F18)","v":"WHD-5"},"Conventional peg","none","Barbados dollars","EM","EM-DIVERSIFIED",null,null,"Trillion",null,null,null,null,null,null,null,null,null,null,"AUC",null,0.872,null,0.85799999999999998,null,null,"Fanchart group",{"$f":"VLOOKUP(Cname,$B$6:$L$204,11,FALSE)","v":{"$error":"#N/A"}},null,112,"United Kingdom",2019,1995,1.0153651237487793,-0.86641013622283936,-3.5130648612976074,-7.8987269401550293,-11.540940284729004,-16.477695465087891,111,-20.388612508773804,null,11,-51.622365713119507,null,223,"Brazil",2019,2007,-0.8983314037322998,-1.8580317497253418,2.1710515022277832,0.62220096588134766,-0.32966732978820801,1.5954375267028809,138,-18.816935062408447,null,11,-110.33945083618164,null,213,"Argentina",2019,2001,6.7313013076782227,108.88349151611328,85.07489013671875,73.146873474121094,34.843032836914063,24.629392623901367,83,-17.734617233276367,null,11,-196.01476669311523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-5.8402138601919201E-2,-4.7313937657877898E-2,null,null,"GGEICL","Interest expenditures on local currency debt",2012,{"$f":"ProjYr-1","v":2022}]
[null,"Belarus",913,"BLR","BY","EUR",{"$f":"F19&\"-\"&COUNTIF(F$5:F19,\"=\"&F19)","v":"EUR-3"},"Other managed arrangement","none","Belarusian rubels","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable histogram range",{"$f":"IF(AH18=\"AE\",\"AX\",IF(AH18=\"EM-DIVERSIFIED\",\"BN\",IF(AH18=\"EM-COMMODITY\",\"CD\",\"BN\")))","v":{"$error":"#N/A"}},null,112,"United Kingdom",2019,1996,-2.0745396614074707,-4.9192996025085449,-9.5085563659667969,-13.360002517700195,-18.511787414550781,-23.808061599731445,65,-27.718978643417358,null,12,-50.902814626693726,null,223,"Brazil",2019,2008,-0.13227462768554688,4.7415075302124023,4.0549993515014648,3.9834737777709961,6.8072853088378906,6.6998300552368164,151,-13.712542533874512,null,12,-109.03289413452148,null,213,"Argentina",2019,2002,100.89431762695313,75.761558532714844,62.439971923828125,22.669876098632813,10.913890838623047,-0.1097559928894043,56,-42.473765850067139,null,12,-160.44921493530273,null,null,"Deflator shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-2.6640407116704299E-3,1.9739607125944102E-2,null,null,"GGEICL_H","Interest expenditures on existing local currency debt",{"$f":"ProjYr","v":2023},{"$f":"ProjYr+MTHorizon","v":2028}]
[null,"Belgium",124,"BEL","BE","EUR",{"$f":"F20&\"-\"&COUNTIF(F$5:F20,\"=\"&F20)","v":"EUR-4"},"Free floating","Euro area","euros","AE","AE",null,null,"Debt coverage options and standard settings:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# obs in histogram",{"$f":"IF(AH18=\"AE\",AX4,IF(AH18=\"EM-DIVERSIFIED\",BN4,IF(AH18=\"EM-COMMODITY\",CD4,#N/A)))","v":{"$error":"#N/A"}},null,112,"United Kingdom",2019,1997,-2.5982589721679688,-6.9275197982788086,-10.504921913146973,-15.368035316467285,-20.360416412353516,-22.467624664306641,72,-26.378541707992554,null,13,-49.045339345932007,null,223,"Brazil",2019,2009,5.0770044326782227,4.5841574668884277,4.6963033676147461,7.6933565139770508,7.7482519149780273,11.935859680175781,191,-8.4765129089355469,null,13,-97.757411956787109,null,213,"Argentina",2019,2003,-23.067033767700195,-34.234954833984375,-71.75970458984375,-81.174781799316406,-89.757865905761719,-97.996864318847656,17,-140.36087417602539,null,13,-153.90485763549805,null,"NGDP_DPCH_SHK1",null,"Economic slack",0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-5.0419725471909302E-2,-2.3960261104779602E-2,null,null,"GGEICF","Interest expenditures on foreign currency debt",{"$f":"ProjYr-11","v":2012},{"$f":"ProjYr-1","v":2022}]
[null,"Belize",339,"BLZ","BZ","WHD",{"$f":"F21&\"-\"&COUNTIF(F$5:F21,\"=\"&F21)","v":"WHD-6"},"Conventional peg","none","Belize dollars","EM","EM-DIVERSIFIED",null,null,"Debt coverage:","Budgetary central government (CG)","Extra budgetary funds (EBFs)","Social security funds (SSFs)","State governments (SG)","Local governments (LG)","Public nonfinancial corporations (PNFC)","Central bank (CB)","Other public financial corporations (OPFC)",null,null,null,null,null,null,null,null,null,"Histogram start row",8,null,112,"United Kingdom",2019,1998,-4.0416297912597656,-7.3237123489379883,-11.883607864379883,-16.564655303955078,-18.352205276489258,-19.109773635864258,95,-23.020690679550171,null,14,-48.062268972396851,null,223,"Brazil",2019,2010,-0.1218259334564209,0.36188364028930664,3.7309825420379639,4.1583418846130371,8.7187767028808594,21.470855712890625,232,1.0584831237792969,null,14,-96.746929168701172,null,213,"Argentina",2019,2004,-9.7347850799560547,-45.798618316650391,-53.724468231201172,-60.789497375488281,-67.481086730957031,-64.237617492675781,25,-106.60162734985352,null,14,-151.30198287963867,null,"NGDP_DPCH_SHK2",null,"ER passthrough",{"$f":"_xlfn.SWITCH(AEEM,\"AE\",0.03,\"EM\",0.25)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-5.0657372489703201E-2,-2.25123007998991E-3,null,null,"GGEICF_H","Interest expenditures on existing foreign currency debt",{"$f":"ProjYr","v":2023},{"$f":"ProjYr+MTHorizon","v":2028}]
[null,"Bolivia",218,"BOL","BO","WHD",{"$f":"F22&\"-\"&COUNTIF(F$5:F22,\"=\"&F22)","v":"WHD-7"},"Stabilized arrangement","none","bolivianos","EM","EM-DIVERSIFIED",null,null,"Central government","Yes","If consolidated","If consolidated","No","No","No","No","No",null,null,null,null,null,null,null,null,null,"Min perc for realism adjustment",0.1,null,112,"United Kingdom",2019,1999,-2.8500766754150391,-6.9669694900512695,-11.193740844726563,-12.515449523925781,-12.795320510864258,-11.408883094787598,135,-15.319800138473511,null,15,-47.34208083152771,null,223,"Brazil",2019,2011,0.7654726505279541,4.4065656661987305,5.0959229469299316,9.9081220626831055,22.901477813720703,31.380838394165039,273,10.968465805053711,null,15,-94.182720184326172,null,213,"Argentina",2019,2005,-35.409564971923828,-42.69659423828125,-49.138790130615234,-55.22406005859375,-51.391315460205078,-61.068531036376953,26,-103.43254089355469,null,15,-146.8680534362793,null,"NGDP_DPCH_SHK3",null,"Direct deflator shock (if applicable)",{"$f":"MIN(CK22:CT22)/2","v":-3.2959729792933455E-2},{"$f":"VLOOKUP(\"NGDP_DPCH\",MacrofwData,CJ$13,FALSE)/100-VLOOKUP(\"NGDP_DPCH\",MacrofwData,CJ$13-1,FALSE)/100","v":-0.10409771227451323},-2.7322176638180914E-2,-1.4924102848185664E-2,-6.591945958586691E-2,2.9694528485235183E-2,9.1139835575195643E-2,-6.4719341456830407E-3,-5.7885633556125665E-2,-2.7975493066780228E-2,0.14338397450477783,8.0814688958377595E-3,-0.11502468049898354,null,null,null,null,6,3.3584871451048798E-2,-1.7537674242817401E-2,null,null,"GGEICI","Interest expenditures on local-linked debt",{"$f":"ProjYr-11","v":2012},{"$f":"ProjYr-1","v":2022}]
[null,"Bosnia and Herzegovina",963,"BIH","BA","EUR",{"$f":"F23&\"-\"&COUNTIF(F$5:F23,\"=\"&F23)","v":"EUR-5"},"Currency board","none","convertible markas","EM","EM-DIVERSIFIED",null,null,"General government","Yes","If consolidated","If consolidated","Yes","Yes","No","No","No",null,null,null,null,null,null,null,null,null,"Normalizing factor for MTI",4.5,null,112,"United Kingdom",2019,2000,-4.1117458343505859,-8.3329496383666992,-9.6486539840698242,-9.9220638275146484,-8.5286884307861328,-8.9336032867431641,163,-12.844520330429077,null,16,-47.011296987533569,null,223,"Brazil",2019,2012,3.955996036529541,4.9523296356201172,10.06346321105957,23.347606658935547,32.109493255615234,40.527881622314453,309,20.115509033203125,null,16,-93.964740753173828,null,213,"Argentina",2019,2006,-6.0741066932678223,-11.367982864379883,-16.368955612182617,-11.515355110168457,-20.234588623046875,-21.576686859130859,31,-63.940696716308594,null,16,-145.88075637817383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.21727813016755E-2,-3.0663962428897001E-2,null,null,"GGEICI_H","Interest expenditures on existing local-linked debt",{"$f":"ProjYr","v":2023},2028]
[null,"Botswana",616,"BWA","BW","AFR",{"$f":"F24&\"-\"&COUNTIF(F$5:F24,\"=\"&F24)","v":"AFR-2"},"Crawling peg","none","Botswana Pulas","EM","EM-DIVERSIFIED",null,null,"Nonfinancial public sector","Yes","If consolidated","If consolidated","Yes","Yes","Yes","No","No",null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2001,-3.8941593170166016,-4.873988151550293,-4.8024506568908691,-3.0548155307769775,-3.0959069728851318,-3.4776778221130371,215,-7.3885948657989502,null,17,-46.930574178695679,null,223,"Brazil",2019,2013,0.72193741798400879,5.5571913719177246,18.563961029052734,27.046972274780273,35.184974670410156,41.370906829833984,313,20.958534240722656,null,17,-87.556438446044922,null,213,"Argentina",2019,2007,-5.7980656623840332,-11.348515510559082,-7.0873260498046875,-16.439624786376953,-18.453254699707031,-14.528101921081543,40,-56.892111778259277,null,17,-140.36087417602539,null,null,"Interest rate shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2.4978557232597901E-2,1.0383169762161099E-2,null,null,"GGXCNL","Overall balance",{"$f":"ProjYr-11","v":2012},2028]
[null,"Brazil",223,"BRA","BR","WHD",{"$f":"F25&\"-\"&COUNTIF(F$5:F25,\"=\"&F25)","v":"WHD-8"},"Floating","none","Brazilian reals","EM","EM-DIVERSIFIED",null,null,"Consolidated public sector","Yes","If consolidated","If consolidated","Yes","Yes","Yes","Yes","Yes",null,null,null,null,null,null,null,null,null,"Random draws start:",null,null,112,"United Kingdom",2019,2002,-0.57595968246459961,-8.8751316070556641E-2,2.0866961479187012,2.4859011173248291,2.5572686195373535,2.7815937995910645,271,-1.1293232440948486,null,18,-46.315686941146851,null,223,"Brazil",2019,2014,4.4795393943786621,17.127836227416992,25.249599456787109,33.0235595703125,38.842647552490234,43.66290283203125,322,23.250530242919922,null,18,-83.178985595703125,null,213,"Argentina",2019,2008,-6.3990411758422852,-2.9932975769042969,-13.205930709838867,-16.082950592041016,-13.022565841674805,-8.4823818206787109,44,-50.846391677856445,null,18,-131.19332504272461,null,"FIGDMCL_SHK",null,"Local currency",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-4.3797635402824497E-2,5.9022269085766098E-3,null,null,"GGXONLB","Primary balance",{"$f":"FirstYr","v":2000},2028]
[null,"Brunei Darussalam",516,"BRN","BN","MCD",{"$f":"F26&\"-\"&COUNTIF(F$5:F26,\"=\"&F26)","v":"MCD-5"},"Currency board","none","Brunei dollars","EM","EM-COMMODITY",null,null,"Other","User to define","User to define","User to define","User to define","User to define","User to define","User to define","User to define",null,null,null,null,null,null,null,null,null,"Row",10,null,112,"United Kingdom",2019,2003,0.93537271022796631,3.5708160400390625,4.4421525001525879,4.9980969429016113,5.7197628021240234,13.230758666992188,360,9.3198416233062744,null,19,-45.847955465316772,null,233,"Colombia",2019,2001,43.561882019042969,88.834434509277344,123.58487701416016,155.78073120117188,187.14212036132813,217.50572204589844,439,197.09334945678711,null,19,-79.108951568603516,null,213,"Argentina",2019,2009,2.7476012706756592,-8.119114875793457,-11.644145965576172,-9.2239532470703125,-5.3146390914916992,-3.3289880752563477,51,-45.692997932434082,null,19,-125.4789924621582,null,"FIGDMCF_SHK",null,"Foreign currency",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.0772403478510901E-3,-2.0808291031270101E-2,null,null,"GSBP","Structural/cyclically adjusted balance",{"$f":"ProjYr-3","v":2020},2028]
[null,"Bulgaria",918,"BGR","BG","EUR",{"$f":"F27&\"-\"&COUNTIF(F$5:F27,\"=\"&F27)","v":"EUR-6"},"Currency board","none","Bulgarian levs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column",{"$f":"26*4","v":104},null,112,"United Kingdom",2019,2004,2.993133544921875,4.2288331985473633,5.1559391021728516,6.2556924819946289,14.151829719543457,28.137365341186523,456,24.22644829750061,null,20,-45.418222188949585,null,233,"Colombia",2019,2002,37.679264068603516,65.561233520507813,91.572914123535156,117.39585113525391,142.82998657226563,166.76728820800781,433,146.35491561889648,null,20,-77.061885833740234,null,213,"Argentina",2019,2010,-12.335475921630859,-17.210563659667969,-16.031408309936523,-13.263008117675781,-12.326306343078613,-4.6996536254882813,49,-47.063663482666016,null,20,-125.12131881713867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3.8266623854831802E-4,1.8500000085607302E-2,null,null,"GGXWDG","Public debt",{"$f":"FirstYr","v":2000},2028]
[null,"Canada",156,"CAN","CA","WHD",{"$f":"F28&\"-\"&COUNTIF(F$5:F28,\"=\"&F28)","v":"WHD-9"},"Free floating","none","Canadian dollars","AE","AE",null,null,"Sector inclusion status:",null,"ER stress test design:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2005,1.4336854219436646,2.5614886283874512,3.8646876811981201,11.967057228088379,26.161647796630859,37.662532806396484,498,33.751615762710571,null,21,-44.862157583236694,null,233,"Colombia",2019,2003,24.990612030029297,48.406734466552734,71.91778564453125,95.312034606933594,117.4700927734375,142.16899108886719,428,121.75661849975586,null,21,-76.611518859863281,null,213,"Argentina",2019,2011,-4.8606843948364258,-3.6574034690856934,-0.85748136043548584,0.11621415615081787,7.7837438583374023,8.1081838607788086,61,-34.255825996398926,null,21,-118.8997688293457,null,"DIST_SHK","Short-term debt share",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1.1721274165875701E-2,-7.3069736855822E-3,null,null,"GGXWDGCL","Public debt denominated in local currency",{"$f":"FirstYr","v":2000},2028]
[null,"Chile",228,"CHL","CL","WHD",{"$f":"F29&\"-\"&COUNTIF(F$5:F29,\"=\"&F29)","v":"WHD-10"},"Free floating","none","Chilean pesos","EM","EM-COMMODITY",null,null,"Yes",null,null,"Flexible exchange rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2006,1.301303505897522,2.7791500091552734,11.057313919067383,25.428850173950195,37.107833862304688,43.048343658447266,512,39.137426614761353,null,22,-42.96128249168396,null,233,"Colombia",2019,2004,18.807815551757813,37.892169952392578,57.036472320556641,75.116622924804688,95.905014038085938,119.6666259765625,421,99.254253387451172,null,22,-76.137672424316406,null,213,"Argentina",2019,2012,1.0248839855194092,3.6854891777038574,4.5513300895690918,12.136253356933594,12.398263931274414,16.251192092895508,73,-26.112817764282227,null,22,-117.38461685180664,null,"RR","Rollover rate",null,0.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-1.9809368863274699E-2,6.8818094206600594E-2,null,null,"GGXWDGCF","Public debt denominated in foreign currency",{"$f":"FirstYr","v":2000},2028]
[null,"China",924,"CHN","CN","APD",{"$f":"F30&\"-\"&COUNTIF(F$5:F30,\"=\"&F30)","v":"APD-2"},"Crawl-like arrangement","none","Chinese renminbis","EM","EM-DIVERSIFIED",null,null,"No",null,null,"Floating",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2007,1.4754354953765869,9.7506790161132813,24.1187744140625,35.793788909912109,41.729785919189453,45.320510864257813,519,41.409593820571899,null,23,-42.803056478500366,null,233,"Colombia",2019,2005,12.884720802307129,25.951202392578125,38.073150634765625,53.02081298828125,71.057044982910156,87.004936218261719,404,66.592563629150391,null,23,-73.642078399658203,null,228,"Chile",2019,1996,16.907058715820313,32.576557159423828,47.400619506835938,62.437606811523438,74.630134582519531,86.861679077148438,240,44.497669219970703,null,23,-113.27972030639648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5.8043824496084098E-2,3.4038429560333698E-2,null,null,"GGXWDGCI","Public debt local-linked",{"$f":"FirstYr","v":2000},2028]
[null,"Colombia",233,"COL","CO","WHD",{"$f":"F31&\"-\"&COUNTIF(F$5:F31,\"=\"&F31)","v":"WHD-11"},"Floating","none","Colombian pesos","EM","EM-DIVERSIFIED",null,null,"Partial",null,null,"Other managed arrangement",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2008,8.177459716796875,22.446165084838867,34.020156860351563,39.853485107421875,43.339874267578125,44.627029418945313,516,40.716112375259399,null,24,-42.625879049301147,null,233,"Colombia",2019,2006,8.4631290435791016,16.072481155395508,26.596811294555664,40.297515869140625,51.996238708496094,61.764347076416016,361,41.351974487304688,null,24,-73.232566833496094,null,228,"Chile",2019,1997,14.262741088867188,28.126495361328125,42.574268341064453,54.483963012695313,66.683601379394531,77.356605529785156,230,34.992595672607422,null,24,-111.24576950073242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-1.9453434527280201E-2,2.02166980237669E-2,null,null,"GGFA","Public debt amortization",{"$f":"ProjYr-11","v":2012},2028]
[null,"Costa Rica",238,"CRI","CR","WHD",{"$f":"F32&\"-\"&COUNTIF(F$5:F32,\"=\"&F32)","v":"WHD-12"},"Crawl-like arrangement","none","Costa Rican colóns","EM","EM-DIVERSIFIED",null,null,null,null,null,"Stabilized arrangement",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2009,13.63503360748291,24.570402145385742,29.760116577148438,32.597858428955078,33.231300354003906,34.947250366210938,488,31.036333322525024,null,25,-41.780942678451538,null,233,"Colombia",2019,2009,9.6479597091674805,17.406078338623047,23.344633102416992,28.184209823608398,38.470649719238281,50.862350463867188,335,30.449977874755859,null,25,-71.603977203369141,null,228,"Chile",2019,1998,13.022993087768555,26.88117790222168,38.415966033935547,50.423267364501953,61.058292388916016,67.75732421875,214,25.393314361572266,null,25,-106.60162734985352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-5.1586312997447897E-2,-5.8357505532900998E-2,null,null,"GGFACL","Public debt amortization, local currency",{"$f":"ProjYr-11","v":2012},2028]
[null,"Croatia",960,"HRV","HR","EUR",{"$f":"F33&\"-\"&COUNTIF(F$5:F33,\"=\"&F33)","v":"EUR-7"},"Stabilized arrangement","none","Croatian kunas","EM","EM-DIVERSIFIED",null,null,"Basis of recording options:",null,null,"Currency board",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2010,9.4282684326171875,13.091641426086426,14.383565902709961,13.451475143432617,13.581925392150879,12.385881423950195,349,8.4749643802642822,null,26,-39.166288137435913,null,233,"Colombia",2019,2010,7.573875904083252,13.336322784423828,18.007949829101563,28.134613037109375,40.374740600585938,54.000900268554688,346,33.588527679443359,null,26,-68.200889587402344,null,228,"Chile",2019,1999,13.573537826538086,25.035390853881836,37.152999877929688,48.056079864501953,55.158119201660156,61.692359924316406,198,19.328350067138672,null,26,-103.43254089355469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-1.31358631405857E-2,3.9294363374170603E-2,null,null,"GGFACF","Public debt amortization, foreign currency",{"$f":"ProjYr-11","v":2012},2028]
[null,"Curaçao",354,"CUW","CW","WHD",{"$f":"F34&\"-\"&COUNTIF(F$5:F34,\"=\"&F34)","v":"WHD-13"},"Conventional peg","Curaçao and Sint Maarten","Netherlands Antillean guilder","EM",{"$f":"IF(K34=\"AE\",\"AE\",IF(AND(K34=\"EM\",ISNUMBER(MATCH(C34,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K34=\"EM\",ISNUMBER(MATCH(C34,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-DIVERSIFIED"},null,null,"Cash basis",null,null,"Free floating",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2011,2.5224864482879639,2.6595592498779297,0.55847764015197754,-0.49436688423156738,-2.888190746307373,-6.1849355697631836,191,-10.095852613449097,null,27,-39.049504995346069,null,233,"Colombia",2019,2011,4.663815975189209,8.2469730377197266,17.295400619506836,28.467594146728516,41.036197662353516,45.904895782470703,323,25.492523193359375,null,27,-65.944046020507813,null,228,"Chile",2019,2000,11.18264102935791,23.247350692749023,34.300334930419922,41.733444213867188,48.760059356689453,54.485965728759766,184,12.121955871582031,null,27,-93.990333557128906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-4.7010249900872401E-2,8.9590058439512794E-3,null,null,"GGFACI","Public debt amortization, local-linked",{"$f":"ProjYr-11","v":2012},2028]
[null,"Curaçao and Sint Maarten",355,"CUW","CW","WHD",{"$f":"F35&\"-\"&COUNTIF(F$5:F35,\"=\"&F35)","v":"WHD-14"},"Conventional peg","Curaçao and Sint Maarten","Netherlands Antillean guilder","EM",{"$f":"IF(K35=\"AE\",\"AE\",IF(AND(K35=\"EM\",ISNUMBER(MATCH(C35,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K35=\"EM\",ISNUMBER(MATCH(C35,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-DIVERSIFIED"},null,null,"Non-cash basis",null,null,"Conventional peg",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2012,-0.47188401222229004,-3.1852006912231445,-4.8535466194152832,-7.8661441802978516,-11.784916877746582,-16.153663635253906,113,-20.064580678939819,null,28,-38.263337850570679,null,233,"Colombia",2019,2012,3.134498119354248,11.695662498474121,22.341945648193359,34.345947265625,38.611301422119141,43.123855590820313,319,22.711483001708984,null,28,-63.431011199951172,null,228,"Chile",2019,2001,11.239402770996094,21.528133392333984,28.254306793212891,34.627769470214844,39.750984191894531,45.807163238525391,159,3.4431533813476563,null,28,-81.134113311767578,null,"Shocks table ends here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4.4321370689388503E-3,-1.2443941973915899E-2,null,null,"GGFACL_H","Amortization of existing public debt denominated in local currency",{"$f":"ProjYr","v":2023},2028]
[null,"Cyprus",423,"CYP","CY","EUR",{"$f":"F36&\"-\"&COUNTIF(F$5:F36,\"=\"&F36)","v":"EUR-8"},"Free floating","Euro area","euros","AE",{"$f":"IF(K36=\"AE\",\"AE\",IF(AND(K36=\"EM\",ISNUMBER(MATCH(C36,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K36=\"EM\",ISNUMBER(MATCH(C36,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"AE"},null,null,null,null,null,"Crawling peg",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2013,-3.138434886932373,-5.2344503402709961,-8.6772623062133789,-13.028806686401367,-17.832881927490234,-22.658979415893555,70,-26.569896459579468,null,29,-37.731538534164429,null,233,"Colombia",2019,2013,8.187047004699707,18.458284378051758,30.086324691772461,33.974815368652344,38.109607696533203,46.918636322021484,324,26.506263732910156,null,29,-63.389492034912109,null,228,"Chile",2019,2002,10.40773868560791,17.318294525146484,23.936319351196289,29.359376907348633,35.766082763671875,42.780948638916016,149,0.41693878173828125,null,29,-79.469940185546875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-4.5467389175466597E-2,7.6457667363638302E-3,null,null,"GGFACF_H","Amortization of existing public debt denominated in foreign currency",2023,2028]
[null,"Czech Republic",935,"CZE","CZ","EUR",{"$f":"F37&\"-\"&COUNTIF(F$5:F37,\"=\"&F37)","v":"EUR-9"},"Floating","none","Czech korunas","AE","AE",null,null,"Valuation method options:",null,null,"Crawl-like arrangement",true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"United Kingdom",2019,2014,-2.165687084197998,-5.6771516799926758,-10.09630012512207,-14.966911315917969,-19.858432769775391,-24.584436416625977,59,-28.49535346031189,null,30,-37.622041463851929,null,233,"Colombia",2019,2014,10.177045822143555,21.721012115478516,25.535491943359375,29.606285095214844,38.361278533935547,41.92474365234375,315,21.512371063232422,null,30,-62.999176025390625,null,228,"Chile",2019,2003,6.4446463584899902,12.762372970581055,18.042295455932617,24.454923629760742,31.616996765136719,40.782886505126953,145,-1.5811233520507813,null,30,-67.420564651489258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-8.8335906554000296E-2,2.57042020399657E-2,null,null,"GGFACI_H","Amortization of existing public debt local-linked",2023,2028]
[null,"Denmark",128,"DNK","DK","EUR",{"$f":"F38&\"-\"&COUNTIF(F$5:F38,\"=\"&F38)","v":"EUR-10"},"Conventional peg","none","Danish krones","AE","AE",null,null,"Nominal value",null,null,"No separate legal tender",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,1994,3.2303929328918457,7.5129213333129883,7.5941505432128906,2.9816925525665283,8.8837089538574219,1.307380199432373,256,-2.60353684425354,null,31,-37.510747671127319,null,238,"Costa Rica",2019,2010,6.866879940032959,12.879715919494629,21.718103408813477,27.636650085449219,34.396400451660156,40.950546264648438,310,20.538173675537109,null,31,-62.798923492431641,null,228,"Chile",2019,2004,4.3962960243225098,7.8470969200134277,12.52070140838623,18.031684875488281,25.632299423217773,33.027935028076172,115,-9.3360748291015625,null,31,-63.940696716308594,null,"Convergence table",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,10,-3.7201856945871602E-2,-9.2182223093720803E-2,null,null,"GALL","Recognition of contingent liabilities",2023,2028]
[null,"Dominican Republic",243,"DOM","DO","WHD",{"$f":"F39&\"-\"&COUNTIF(F$5:F39,\"=\"&F39)","v":"WHD-15"},"Crawl-like arrangement","none","Dominican pesos","EM","EM-DIVERSIFIED",null,null,"Face value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,1995,3.8863778114318848,3.5705506801605225,-1.4398694038391113,4.0632781982421875,-3.9128303527832031,0.46030879020690918,246,-3.4506082534790039,null,32,-36.964364767074585,null,238,"Costa Rica",2019,2011,5.4134354591369629,13.665742874145508,19.011247634887695,25.210710525512695,31.217048645019531,38.705284118652344,303,18.292911529541016,null,32,-62.022647857666016,null,228,"Chile",2019,2005,1.9016884565353394,5.0593304634094238,9.0870752334594727,15.23675537109375,21.213342666625977,28.999658584594727,95,-13.364351272583008,null,32,-63.339414596557617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.9859159146882097E-2,8.83191456659424E-3,null,null,"ODCTL","Other debt creating transactions, liabilites",2023,2028]
[null,"Ecuador",248,"ECU","EC","WHD",{"$f":"F40&\"-\"&COUNTIF(F$5:F40,\"=\"&F40)","v":"WHD-16"},"No separate legal tender","none","U.S. dollars","EM","EM-COMMODITY",null,null,"Market value",null,"Limit on overvaluation:",null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,1996,-0.8075416088104248,-6.3131275177001953,-1.3086318969726563,-9.7868862152099609,-5.9194207191467285,-6.0736656188964844,195,-9.9845826625823975,null,33,-36.285970449447632,null,238,"Costa Rica",2019,2012,7.3221297264099121,11.76267147064209,17.081705093383789,22.231481552124023,28.886379241943359,34.840236663818359,287,14.427864074707031,null,33,-62.017295837402344,null,228,"Chile",2019,2006,1.6060866117477417,4.1161770820617676,8.78192138671875,13.308113098144531,19.677391052246094,25.838705062866211,87,-16.525304794311523,null,33,-62.193061828613281,null,"FINANCE_STRESS","Financing needed in the stress scenario",null,null,0,15.982121529563788,24.171322504767243,29.388796151024234,29.252356060249298,26.550205048204354,28.472542310534401,25.85827695410617,23.520590345994005,20.364985533093485,17.904665483767193,10.190386724537909,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,-1.0925249333904799E-2,-1.7900200368781601E-2,null,null,"ODCTA","Other debt creating transactions, assets",2023,2028]
[null,"Egypt",469,"EGY","EG","MCD",{"$f":"F41&\"-\"&COUNTIF(F$5:F41,\"=\"&F41)","v":"MCD-6"},"Stabilized arrangement","none","Egyptian pounds","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,1997,-5.6934776306152344,-0.88049173355102539,-9.5539207458496094,-5.8853268623352051,-6.2421917915344238,-6.6008210182189941,189,-10.511738061904907,null,34,-36.158086538314819,null,238,"Costa Rica",2019,2013,4.3681650161743164,9.6122350692749023,14.684659004211426,21.25999641418457,27.132265090942383,34.261760711669922,284,13.849388122558594,null,34,-61.744552612304688,null,228,"Chile",2019,2007,2.2554500102996826,6.6481051445007324,10.882824897766113,16.942317962646484,22.775598526000977,26.922256469726563,89,-15.441753387451172,null,34,-60.819881439208984,null,null,null,"Convergence test",{"$f":"SUM(CJ41:CY41)","v":{"$error":"#N/A"}},{"$f":"IF(CJ38<=MTHorizon,CJ40-GFN!J136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CK38<=MTHorizon,CK40-GFN!K136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CL38<=MTHorizon,CL40-GFN!L136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CM38<=MTHorizon,CM40-GFN!M136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CN38<=MTHorizon,CN40-GFN!N136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CO38<=MTHorizon,CO40-GFN!O136,0)","v":{"$error":"#N/A"}},{"$f":"IF(CP38<=MTHorizon,CP40-GFN!P136,0)","v":0},{"$f":"IF(CQ38<=MTHorizon,CQ40-GFN!Q136,0)","v":0},{"$f":"IF(CR38<=MTHorizon,CR40-GFN!R136,0)","v":0},{"$f":"IF(CS38<=MTHorizon,CS40-GFN!S136,0)","v":0},{"$f":"IF(CT38<=MTHorizon,CT40-GFN!T136,0)","v":0},{"$f":"IF(CU38<=MTHorizon,CU40-GFN!U136,0)","v":0},{"$f":"IF(CV38<=MTHorizon,CV40-GFN!V136,0)","v":0},{"$f":"IF(CW38<=MTHorizon,CW40-GFN!W136,0)","v":0},{"$f":"IF(CX38<=MTHorizon,CX40-GFN!X136,0)","v":0},{"$f":"IF(CY38<=MTHorizon,CY40-GFN!Y136,0)","v":0},15,-2.4899332792577299E-2,3.6013161514632198E-3,null,null,"ODCTP","Other debt creating transactions, pre-financing",2023,2028]
[null,"El Salvador",253,"SLV","SV","WHD",{"$f":"F42&\"-\"&COUNTIF(F$5:F42,\"=\"&F42)","v":"WHD-17"},"No separate legal tender","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,"Consolidation options:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,1998,4.9500226974487305,-3.5863816738128662,0.21921396255493164,-6.8545341491699219E-4,-0.22239089012145996,-3.1571745872497559,219,-7.0680916309356689,null,35,-34.734777212142944,null,238,"Costa Rica",2019,2014,4.6487421989440918,9.1500253677368164,15.17755126953125,20.524501800537109,27.150367736816406,34.504920959472656,285,14.092548370361328,null,35,-60.513114929199219,null,228,"Chile",2019,2008,4.378303050994873,8.6104955673217773,14.679218292236328,20.533424377441406,24.712631225585938,28.818161010742188,94,-13.545848846435547,null,35,-59.417985916137695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3.9107906692267297E-2,-6.9868533829218898E-2,null,null,"ENDA","Period average exchange rate",{"$f":"FirstYr","v":2000},2028]
[null,"Equatorial Guinea",642,"GNQ","GQ","AFR",{"$f":"F43&\"-\"&COUNTIF(F$5:F43,\"=\"&F43)","v":"AFR-3"},"Conventional peg","CEMAC","CFA francs","EM","EM-COMMODITY",null,null,"Consolidated",null,"Commodity exporters subject to stress test",null,null,null,null,"Countries subject to natural disaster stress test",null,null,null,null,"Activating the banking crisis stress test",null,null,null,null,null,null,null,null,122,"Austria",2019,1999,-8.5436286926269531,-4.7461566925048828,-4.9750924110412598,-5.2067756652832031,-8.1524906158447266,-9.0735254287719727,161,-12.984442472457886,null,36,-34.557336568832397,null,243,"Dominican Republic",2019,2003,46.845401763916016,51.934440612792969,73.598503112792969,87.858055114746094,100.24546813964844,115.45872497558594,419,95.046352386474609,null,36,-59.588169097900391,null,228,"Chile",2019,2009,4.4266839027404785,10.706271171569824,16.787757873535156,21.210704803466797,25.576478958129883,31.393209457397461,106,-10.970800399780273,null,36,-59.021404266357422,null,"Stress instruments table",null,"Currency","Grace","Maturity","Frequency","Type","Domicile","Interest pmt",null,null,null,null,null,null,null,null,null,null,null,9,-5.62355453811633E-2,-6.7527166039607197E-3,null,null,"ENDA_PCH","Percent change in period average exchange rate",{"$f":"FirstYr+1","v":2001},2028]
[null,"Estonia",939,"EST","EE","EUR",{"$f":"F44&\"-\"&COUNTIF(F$5:F44,\"=\"&F44)","v":"EUR-11"},"Free floating","Euro area","euros","AE","AE",null,null,"Non-consolidated",null,"IFS code","Country","Export product",null,null,"IFS code","Country name","Small state","Frequency & loss",null,"Code out","Code in","Indicator","Cutoff",null,null,null,null,null,122,"Austria",2019,2000,3.8979589939117432,3.7695646286010742,3.6384761333465576,0.79339146614074707,-2.6988983154296875E-2,2.6596665382385254,269,-1.2512505054473877,null,37,-34.117574453353882,null,243,"Dominican Republic",2019,2004,22.655664443969727,60.097881317138672,88.516059875488281,113.59623718261719,140.17610168457031,167.05796813964844,434,146.64559555053711,null,37,-59.413288116455078,null,228,"Chile",2019,2010,5.7634139060974121,11.323141098022461,15.218717575073242,19.051477432250977,24.329519271850586,29.708343505859375,97,-12.655666351318359,null,37,-58.345834732055664,null,null,"G1","Local",1,1,"Semiannual","Market","Local","Fixed",null,null,null,null,null,null,null,null,null,null,null,18,-6.3583069661986499E-2,1.8765113062811499E-2,null,null,"ENDE","End of period exchange rate",{"$f":"FirstYr","v":2000},2028]
[null,"Fiji",819,"FJI","FJ","APD",{"$f":"F45&\"-\"&COUNTIF(F$5:F45,\"=\"&F45)","v":"APD-3"},"Conventional peg","none","Fiji dollars","EM","EM-DIVERSIFIED",null,null,null,null,612,"Algeria","Fuel",null,null,{"$f":"VLOOKUP(W45,$B$6:$C$204,2,FALSE)","v":311},"Antigua and Barbuda",true,true,null,{"$f":"\"LIM_\"&AB45","v":"LIM_FPMISPRCSRT"},"FPMISPRCSRT","Economy-wide mispricing index",67,null,null,null,null,null,122,"Austria",2019,2001,-0.26094913482666016,-0.5286872386932373,-3.5145998001098633,-4.4800815582275391,-1.9428849220275879,-4.2052087783813477,210,-8.1161258220672607,null,38,-33.918756246566772,null,243,"Dominican Republic",2019,2005,20.631660461425781,33.089015960693359,43.048828125,55.333381652832031,68.724716186523438,78.395408630371094,391,57.983036041259766,null,38,-58.257549285888672,null,228,"Chile",2019,2011,5.5258908271789551,9.3726835250854492,13.141714096069336,18.341083526611328,23.626293182373047,30.320911407470703,101,-12.043098449707031,null,38,-57.784136772155762,null,null,"G2","Foreign",1,1,"Semiannual","Market","Local","Fixed",null,null,null,null,null,null,null,null,null,null,null,16,5.82002939760108E-2,2.3826851989523699E-2,null,null,"ENDE_PCH","Percent change in end of period exchange rate",{"$f":"FirstYr+1","v":2001},2028]
[null,"Finland",172,"FIN","FI","EUR",{"$f":"F46&\"-\"&COUNTIF(F$5:F46,\"=\"&F46)","v":"EUR-12"},"Free floating","Euro area","euros","AE","AE",null,null,"Debt instruments types:",null,614,"Angola","Fuel",null,null,313,"Bahamas, the",true,true,null,{"$f":"\"LIM_\"&AB46","v":"LIM_FSLTDSRT"},"FSLTDSRT","Loan-to-deposit ratio",150,null,null,null,null,null,122,"Austria",2019,2002,-0.2170562744140625,-3.154289722442627,-4.0731725692749023,-1.491546630859375,-3.7116944789886475,-6.8917393684387207,181,-10.802656412124634,null,39,-33.851766347885132,null,243,"Dominican Republic",2019,2006,13.422325134277344,24.295450210571289,37.441120147705078,51.641593933105469,62.070278167724609,72.577560424804688,381,52.165187835693359,null,39,-57.885372161865234,null,228,"Chile",2019,2012,4.0477476119995117,8.0041923522949219,13.377556800842285,18.823461532592773,25.665592193603516,31.338682174682617,105,-11.025327682495117,null,39,-57.221453666687012,null,null,"G3","Local",1,6,"Annual","Market","Local","Fixed",null,null,null,null,null,null,null,null,null,null,null,18,-6.3119265520359694E-2,-4.0520733411259198E-3,null,null,"EREER","Real effective exchange rate",{"$f":"ProjYr-1","v":2022},2028]
[null,"France",132,"FRA","FR","EUR",{"$f":"F47&\"-\"&COUNTIF(F$5:F47,\"=\"&F47)","v":"EUR-13"},"Free floating","Euro area","euros","AE",{"$f":"IF(K47=\"AE\",\"AE\",IF(AND(K47=\"EM\",ISNUMBER(MATCH(C47,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K47=\"EM\",ISNUMBER(MATCH(C47,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"AE"},null,null,"Currency",null,213,"Argentina","Primary Products excluding Fuel",null,null,316,"Barbados",true,false,null,{"$f":"\"LIM_\"&AB47","v":"LIM_FOSAOPCRDLTGDPSRT"},"FOSAOPCRDLTGDPSRT","Three-year change in private credit-to-GDP",{"$f":"IF(Questions!$E$6=\"EM\",15*1+8.4*0,30*1+12.2*0)","v":{"$error":"#N/A"}},null,null,null,null,null,122,"Austria",2019,2003,-3.0178427696228027,-4.0201845169067383,-1.5249431133270264,-3.8344800472259521,-7.1070075035095215,-4.4624147415161133,208,-8.3733317852020264,null,40,-33.631988286972046,null,243,"Dominican Republic",2019,2007,8.3772315979003906,19.320976257324219,31.579042434692383,40.294406890869141,49.290565490722656,59.024593353271484,357,38.612220764160156,null,40,-57.116531372070313,null,228,"Chile",2019,2013,4.0882067680358887,9.5845279693603516,15.14471435546875,22.092580795288086,27.862987518310547,32.977817535400391,114,-9.3861923217773438,null,40,-56.892111778259277,null,null,"G4","Foreign",1,6,"Annual","Market","Local","Fixed",null,null,null,null,null,null,null,null,null,null,null,4,-2.63781275434956E-2,-1.0378603484377901E-2,null,null,"FODASRT","Total banking system assets",2022,2028]
[null,"North Macedonia",962,"MKD","MK","EUR",{"$f":"F48&\"-\"&COUNTIF(F$5:F48,\"=\"&F48)","v":"EUR-14"},"Stabilized arrangement","none","Macedonian denars","EM","EM-DIVERSIFIED",null,null,"Local",null,912,"Azerbaijan","Fuel",null,null,339,"Belize",true,true,null,{"$f":"\"LIM_\"&AB48","v":"LIM_FOSAOPCRGAPSRT"},"FOSAOPCRGAPSRT","Credit gap",{"$f":"IF(Questions!$E$6=\"EM\",10,9)","v":{"$error":"#N/A"}},null,null,null,null,null,122,"Austria",2019,2004,-0.62284469604492188,2.2596776485443115,0.3453671932220459,-2.5238275527954102,0.53236484527587891,11.062204360961914,340,7.151287317276001,null,41,-33.19924521446228,null,243,"Dominican Republic",2019,2009,9.3665304183959961,15.534360885620117,22.286520004272461,30.044321060180664,38.462100982666016,40.264194488525391,306,19.851821899414063,null,41,-56.892330169677734,null,228,"Chile",2019,2014,5.3985848426818848,10.861398696899414,17.712259292602539,23.386026382446289,28.404584884643555,33.785148620605469,118,-8.5788612365722656,null,41,-52.360320091247559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-1.9662944945758199E-2,-1.7751222620811701E-2,null,null,"FODALGGSRT","Claims on the general government",2022,2028]
[null,"Gabon",646,"GAB","GA","AFR",{"$f":"F49&\"-\"&COUNTIF(F$5:F49,\"=\"&F49)","v":"AFR-4"},"Conventional peg","CEMAC","CFA francs","EM","EM-DIVERSIFIED",null,null,"Foreign",null,419,"Bahrain","Fuel",null,null,336,"Guyana",true,true,null,"List ends",null,null,null,null,null,null,null,null,122,"Austria",2019,2005,2.9092729091644287,1.0226249694824219,-1.8179714679718018,1.2677848339080811,11.82817268371582,14.052927017211914,367,10.142009973526001,null,42,-32.311008214950562,null,243,"Dominican Republic",2019,2010,5.5005817413330078,11.678859710693359,18.944067001342773,26.939952850341797,28.381574630737305,31.081998825073242,268,10.669626235961914,null,42,-55.996707916259766,null,248,"Ecuador",2019,2006,1.4739751815795898,3.5744071006774902,3.8363516330718994,2.4211704730987549,5.5573315620422363,8.435002326965332,62,-33.929007530212402,null,42,-51.556035995483398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3.80166839402638E-2,1.7240148354226E-2,"SignalsHeaders","=Signals!$A$2:$J$2","FS_ODX_CT1SRT","Tier 1 capital",2022,{"$f":"ProjYr-1","v":2022}]
[null,"Georgia",915,"GEO","GE","MCD",{"$f":"F50&\"-\"&COUNTIF(F$5:F50,\"=\"&F50)","v":"MCD-7"},"Floating","none","Georgian laris","EM","EM-DIVERSIFIED",null,null,"Local-Linked 1",null,218,"Bolivia","Primary Products excluding Fuel",null,null,361,"St. Kitts and Nevis",true,true,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2006,-1.5496373176574707,-4.0466251373291016,-0.61053633689880371,10.307037353515625,12.895965576171875,12.403303146362305,350,8.4923861026763916,null,43,-31.837060689926147,null,243,"Dominican Republic",2019,2011,5.267819881439209,11.709353446960449,18.960094451904297,19.727626800537109,21.81825065612793,25.805215835571289,249,5.3928432464599609,null,43,-54.971866607666016,null,248,"Ecuador",2019,2007,2.4728684425354004,3.0849442481994629,1.9989192485809326,5.4445137977600098,8.6130733489990234,13.165029525756836,67,-29.198980331420898,null,43,-51.369733810424805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-7.2257375115659696E-3,-1.02806208399074E-2,"SignalsTable","=Signals!$A$3:$J$18","FSLTDSRT","Loan-to-deposit ratio",2022,2022]
[null,"Germany",134,"DEU","DE","EUR",{"$f":"F51&\"-\"&COUNTIF(F$5:F51,\"=\"&F51)","v":"EUR-15"},"Free floating","Euro area","euros","AE","AE",null,null,"Local-Linked 2",null,516,"Brunei Darussalam","Fuel",null,null,362,"St. Lucia",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2007,-2.1639764308929443,1.6104400157928467,12.871753692626953,15.809917449951172,15.672075271606445,15.257883071899414,376,11.346966028213501,null,44,-31.656551122665405,null,243,"Dominican Republic",2019,2012,5.490753173828125,11.883685111999512,11.877292633056641,13.269680976867676,16.626701354980469,20.248109817504883,226,-0.16426277160644531,null,44,-53.494659423828125,null,248,"Ecuador",2019,2008,0.84354579448699951,1.0952353477478027E-3,3.7003993988037109,7.1310100555419922,11.951732635498047,18.3912353515625,76,-23.972774505615234,null,44,-50.846391677856445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1.6403140903635899E-2,-7.7802956241203296E-3,null,null,"FOSAOPCRDLTGDPSRT","Three-year change in private credit-to-GDP",2022,2022]
[null,"Greece",174,"GRC","GR","EUR",{"$f":"F52&\"-\"&COUNTIF(F$5:F52,\"=\"&F52)","v":"EUR-16"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,228,"Chile","Primary Products excluding Fuel",null,null,366,"Suriname",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2008,4.0550174713134766,15.599637985229492,18.823831558227539,18.974781036376953,18.852161407470703,18.601322174072266,398,14.690405130386353,null,45,-31.351262807846069,null,243,"Dominican Republic",2019,2013,4.9987225532531738,3.7418217658996582,4.0126142501831055,6.3636808395385742,9.0828742980957031,10.989469528198242,187,-9.4229030609130859,null,45,-52.17609977722168,null,248,"Ecuador",2019,2009,-0.38476288318634033,3.692439079284668,7.4287405014038086,12.489920616149902,19.111064910888672,29.986942291259766,99,-12.377067565917969,null,45,-49.202766418457031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2.7338647421429101E-2,-4.9040807386884898E-2,null,null,"FOSAOPCRGAPSRT","Credit gap",2022,2022]
[null,"Guatemala",258,"GTM","GT","WHD",{"$f":"F53&\"-\"&COUNTIF(F$5:F53,\"=\"&F53)","v":"WHD-18"},"Stabilized arrangement","none","Guatemalan quetzals","EM","EM-DIVERSIFIED",null,null,"Interest type:",null,248,"Ecuador","Fuel",null,null,369,"Trinidad and Tobago",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2009,11.592411994934082,14.86467170715332,15.063947677612305,14.989924430847168,14.787948608398438,17.986900329589844,392,14.075983285903931,null,46,-31.052589178085327,null,243,"Dominican Republic",2019,2014,-2.4904727935791016,-3.343731164932251,-2.0169644355773926,-0.23121237754821777,0.82469582557678223,3.5204231739044189,144,-16.891949415206909,null,46,-51.571699142456055,null,248,"Ecuador",2019,2010,3.394240140914917,6.4936079978942871,10.960805892944336,17.028043746948242,27.387407302856445,37.223495483398438,133,-5.1405143737792969,null,46,-48.887392520904541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-1.6199966192589999E-2,5.7441015183475802E-2,null,null,"FPMISPRCSRT","Economy-wide mispricing risk index",2022,2022]
[null,"Hong Kong SAR",532,"HKG","HK","APD",{"$f":"F54&\"-\"&COUNTIF(F$5:F54,\"=\"&F54)","v":"APD-4"},"Currency board","none","Hong Kong dollars","AE","AE",null,null,"Fixed",null,642,"Equatorial Guinea","Fuel",null,null,819,"Fiji",true,true,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2010,2.4569571018218994,1.8307805061340332,0.92101693153381348,-0.12711286544799805,2.2151350975036621,2.4477660655975342,266,-1.4631509780883789,null,47,-30.844735860824585,null,253,"El Salvador",2019,2009,8.8205547332763672,8.8770151138305664,7.1953921318054199,10.643911361694336,9.0589580535888672,10.143494606018066,179,-10.268877983093262,null,47,-51.169227600097656,null,248,"Ecuador",2019,2011,2.6915416717529297,6.7633733749389648,12.447748184204102,22.436738967895508,31.914884567260742,43.860481262207031,154,1.4964714050292969,null,47,-47.845830917358398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-9.0653688971038197E-4,3.98515019502311E-2,null,null,"TXGO_PCT","Share of commodity exports",2022,2022]
[null,"Hungary",944,"HUN","HU","EUR",{"$f":"F55&\"-\"&COUNTIF(F$5:F55,\"=\"&F55)","v":"EUR-17"},"Floating","none","Hungarian forints","EM","EM-DIVERSIFIED",null,null,"Floating",null,646,"Gabon","Fuel",null,null,836,"Nauru",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2011,-0.94626545906066895,-2.1807432174682617,-3.5582840442657471,-1.5502095222473145,-1.6565859317779541,-4.1985092163085938,211,-8.1094262599945068,null,48,-30.833142995834351,null,253,"El Salvador",2019,2010,-0.56396722793579102,-2.8800725936889648,-8.0323219299316406E-2,-2.3285567760467529,-1.9220471382141113,-2.3777544498443604,118,-22.790127038955688,null,48,-51.136737823486328,null,248,"Ecuador",2019,2012,3.9025812149047852,9.4209280014038086,19.247419357299805,28.56684684753418,40.357711791992188,44.068416595458984,155,1.70440673828125,null,48,-47.718464851379395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,5.5073798859218502E-2,-8.0555243055758396E-2,null,null,"GGXWDGDC_H","Public debt held by the domestic central bank",{"$f":"ProjYr-10","v":2013},{"$f":"ProjYr-1","v":2022}]
[null,"Iceland",176,"ISL","IS","EUR",{"$f":"F56&\"-\"&COUNTIF(F$5:F56,\"=\"&F56)","v":"EUR-18"},"Floating","none","Icelandic krónas","AE","AE",null,null,"Zero-coupon",null,429,"Iran","Fuel",null,null,565,"Palau",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2012,-1.1997342109680176,-2.5395691394805908,-0.49074888229370117,-0.5532681941986084,-3.0481457710266113,-7.9843997955322266,171,-11.89531683921814,null,49,-30.508989095687866,null,253,"El Salvador",2019,2011,-2.3277580738067627,0.46202540397644043,-1.7944395542144775,-1.3943791389465332,-1.8547117710113525,-2.5743365287780762,117,-22.986709117889404,null,49,-50.727277755737305,null,248,"Ecuador",2019,2013,5.2633733749389648,14.862829208374023,23.980606079101563,35.592861175537109,39.145854949951172,42.638946533203125,148,0.27493667602539063,null,49,-47.063663482666016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-5.8184001677812999E-2,1.8777289408975901E-2,null,null,"GGXWDGDB_H","Public debt held by domestic commercial banks",{"$f":"ProjYr-10","v":2013},2022]
[null,"India",534,"IND","IN","APD",{"$f":"F57&\"-\"&COUNTIF(F$5:F57,\"=\"&F57)","v":"APD-5"},"Floating","none","Indian rupees","EM","EM-DIVERSIFIED",null,null,null,null,433,"Iraq","Fuel",null,null,684,"Mauritius",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2013,-1.2876749038696289,0.81486105918884277,0.80764889717102051,-1.6303062438964844,-6.5079927444458008,-11.618799209594727,132,-15.52971625328064,null,50,-29.919601202011108,null,253,"El Salvador",2019,2012,3.0983328819274902,1.1617600917816162,1.8932342529296875,1.7760276794433594,1.4114320278167725,1.8053531646728516,140,-18.607019424438477,null,50,-49.92534065246582,null,248,"Ecuador",2019,2014,9.0884637832641602,17.738412857055664,28.922651290893555,32.084342956542969,35.219966888427734,40.181076049804688,140,-2.1829338073730469,null,50,-45.893355846405029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,4.0501662214890301E-2,5.2098735310357698E-2,null,null,"GGXWDGDN_H","Public debt held by domestic other creditors",{"$f":"ProjYr-10","v":2013},2022]
[null,"Indonesia",536,"IDN","ID","APD",{"$f":"F58&\"-\"&COUNTIF(F$5:F58,\"=\"&F58)","v":"APD-6"},"Stabilized arrangement","none","Indonesian rupiahs","EM","EM-DIVERSIFIED",null,null,"Marketability:",null,916,"Kazakhstan","Fuel",null,null,943,"Montenegro, Rep. of",true,false,null,null,null,null,null,null,null,null,null,null,122,"Austria",2019,2014,2.0829916000366211,2.0568728446960449,-0.39933323860168457,-5.2945971488952637,-10.422301292419434,-14.322996139526367,120,-18.23391318321228,null,51,-29.893340826034546,null,253,"El Salvador",2019,2013,-1.8827319145202637,-1.093524694442749,-1.1490702629089355,-1.4480352401733398,-0.98447799682617188,-1.5218555927276611,120,-21.934228181838989,null,51,-48.329578399658203,null,288,"Paraguay",2019,2003,74.561294555664063,146.091064453125,214.87539672851563,277.90847778320313,338.00830078125,395.72958374023438,291,353.36557388305664,null,51,-45.692997932434082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-3.8296487322617902E-2,-2.8761833794526698E-2,null,null,"GGXWDGXO_H","Public debt held by external official creditors",{"$f":"ProjYr-10","v":2013},2022]
[null,"Iran",429,"IRN","IR","MCD",{"$f":"F59&\"-\"&COUNTIF(F$5:F59,\"=\"&F59)","v":"MCD-8"},"Crawl-like arrangement","none","Iranian rials","EM","EM-COMMODITY",null,null,"Market",null,443,"Kuwait","Fuel",null,null,718,"Seychelles",true,false,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1994,-3.468775749206543,-10.956727981567383,-14.999973297119141,-21.560955047607422,-28.553127288818359,-34.352420806884766,28,-38.263337850570679,null,52,-29.829761266708374,null,253,"El Salvador",2019,2014,0.78797340393066406,0.73014497756958008,0.42784214019775391,0.88699460029602051,0.34414529800415039,0.38013458251953125,132,-20.032238006591797,null,52,-47.259830474853516,null,288,"Paraguay",2019,2004,49.467052459716797,97.904571533203125,142.17356872558594,184.96920776367188,226.73289489746094,264.7850341796875,288,222.42102432250977,null,52,-45.631629943847656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-4.0349803462106801E-2,5.5075718183765802E-3,null,null,"GGXWDGXP_H","Public debt held by external private creditors",{"$f":"ProjYr-10","v":2013},2022]
[null,"Iraq",433,"IRQ","IQ","MCD",{"$f":"F60&\"-\"&COUNTIF(F$5:F60,\"=\"&F60)","v":"MCD-9"},"Conventional peg","none","Iraqi dinars","EM","EM-COMMODITY",null,null,"Nonmarket",null,694,"Nigeria","Fuel",null,null,734,"Eswatini",true,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1995,-6.7427992820739746,-10.007560729980469,-15.755260467529297,-21.89784049987793,-26.809633255004883,-33.711124420166016,30,-37.622041463851929,null,53,-29.649841070175171,null,258,"Guatemala",2019,2009,6.1541752815246582,10.285208702087402,12.874842643737793,16.433082580566406,19.594375610351563,21.879108428955078,233,1.46673583984375,null,53,-47.061349868774414,null,288,"Paraguay",2019,2005,35.496570587158203,67.944786071777344,99.943183898925781,131.84481811523438,160.88941955566406,186.59527587890625,285,144.23126602172852,null,53,-43.050261974334717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1.6568635801198502E-2,-2.61107682428499E-3,null,null,"GGXWDGLD_H","Public debt subject to domestic law",{"$f":"ProjYr-1","v":2022},2022]
[null,"Ireland",178,"IRL","IE","EUR",{"$f":"F61&\"-\"&COUNTIF(F$5:F61,\"=\"&F61)","v":"EUR-19"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,449,"Oman","Fuel",null,null,612,"Algeria",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1996,-2.2531270980834961,-6.9531083106994629,-12.010585784912109,-15.798568725585938,-21.536159515380859,-22.871065139770508,68,-26.781982183456421,null,54,-29.444453954696655,null,258,"Guatemala",2019,2010,4.1468052864074707,6.7746372222900391,10.392716407775879,13.634727478027344,16.020309448242188,18.887413024902344,224,-1.5249595642089844,null,54,-46.473127365112305,null,288,"Paraguay",2019,2006,23.081014633178711,46.487983703613281,70.509780883789063,92.327217102050781,111.40459442138672,128.75747680664063,270,86.393466949462891,null,54,-42.818061649799347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-8.7988583855179592E-3,1.02953076928011E-2,null,null,"GGXWDGLI_H","Public debt subject to foreign law",{"$f":"ProjYr-1","v":2022},2022]
[null,"Israel",436,"ISR","IL","EUR",{"$f":"F62&\"-\"&COUNTIF(F$5:F62,\"=\"&F62)","v":"EUR-20"},"Floating","none","new Israeli shekels","AE","AE",null,null,"Frequency:",null,288,"Paraguay","Primary Products excluding Fuel",null,null,911,"Armenia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1997,-4.8589706420898438,-10.080575942993164,-14.037990570068359,-19.950496673583984,-21.465980529785156,-24.394142150878906,61,-28.305059194564819,null,55,-28.670940160751343,null,258,"Guatemala",2019,2011,2.135998010635376,5.2681417465209961,8.0300445556640625,9.9412803649902344,12.339725494384766,14.688372611999512,209,-5.7239999771118164,null,55,-46.250696182250977,null,288,"Paraguay",2019,2007,16.013401031494141,33.210662841796875,48.728916168212891,61.992080688476563,73.978485107421875,88.552970886230469,243,46.188961029052734,null,55,-42.627133071422577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3.2694175963548198E-2,-2.6746102911622601E-2,null,null,"GGXWDGLM_H","Multilateral public debt",{"$f":"ProjYr-1","v":2022},2022]
[null,"Italy",136,"ITA","IT","EUR",{"$f":"F63&\"-\"&COUNTIF(F$5:F63,\"=\"&F63)","v":"EUR-21"},"Free floating","Euro area","euros","AE","AE",null,null,"Annual",null,293,"Peru","Primary Products excluding Fuel",null,null,218,"Bolivia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1998,-4.6677350997924805,-8.053863525390625,-13.377105712890625,-14.2847900390625,-16.586029052734375,-19.869613647460938,85,-23.780530691146851,null,56,-28.657514333724976,null,258,"Guatemala",2019,2012,2.4600386619567871,4.555328369140625,5.8054251670837402,7.5481948852539063,9.2466096878051758,10.959339141845703,186,-9.453033447265625,null,56,-45.849843978881836,null,288,"Paraguay",2019,2008,13.254350662231445,25.037553787231445,34.766708374023438,43.412960052490234,54.833747863769531,64.593765258789063,203,22.229755401611328,null,56,-42.473765850067139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-3.3581388192879001E-2,-2.2810424351190999E-2,null,null,"GGXWDGM1_H","Public debt w/ residual maturity 1 year",{"$f":"ProjYr-5","v":2018},2022]
[null,"Jamaica",343,"JAM","JM","WHD",{"$f":"F64&\"-\"&COUNTIF(F$5:F64,\"=\"&F64)","v":"WHD-19"},"Floating","none","Jamaican dollars","EM","EM-DIVERSIFIED",null,null,"Semiannual",null,453,"Qatar","Fuel",null,null,228,"Chile",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,1999,-2.9217123985290527,-7.7669024467468262,-8.1825017929077148,-9.9772090911865234,-12.739396095275879,-16.183216094970703,112,-20.094133138656616,null,57,-28.572458028793335,null,258,"Guatemala",2019,2013,1.737290620803833,2.6398122310638428,4.0452017784118652,5.4162130355834961,6.8112955093383789,9.4653129577636719,175,-10.947059631347656,null,57,-43.853559494018555,null,288,"Paraguay",2019,2009,10.614471435546875,19.23725700378418,26.837852478027344,37.271831512451172,46.101848602294922,55.222396850585938,185,12.858386993408203,null,57,-37.642848491668701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1.37350712664632E-2,-2.55151362445773E-2,null,null,"GGXWDGM5_H","Public debt w/ residual maturity 2-5 years",{"$f":"ProjYr-5","v":2018},2022]
[null,"Japan",158,"JPN","JP","APD",{"$f":"F65&\"-\"&COUNTIF(F$5:F65,\"=\"&F65)","v":"APD-7"},"Free floating","none","Japanese yens","AE","AE",null,null,"Custom",null,922,"Russia","Fuel",null,null,960,"Croatia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2000,-4.5222640037536621,-4.6050667762756348,-6.0567975044250488,-8.4655284881591797,-11.54509162902832,-12.120121955871582,130,-16.031038999557495,null,58,-28.533130407333374,null,258,"Guatemala",2019,2014,0.74491947889328003,1.9943058490753174,3.2108962535858154,4.4531269073486328,6.955845832824707,8.3059902191162109,167,-12.106382369995117,null,58,-43.768899917602539,null,288,"Paraguay",2019,2010,7.1728940010070801,13.489499092102051,22.787162780761719,30.612274169921875,38.844791412353516,47.379703521728516,163,5.0156936645507813,null,58,-36.635538578033447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-5.1559736222859399E-2,-3.0696560888534702E-3,null,null,"GGXWDGML_H","Public debt with residual maturity, >5 years",{"$f":"ProjYr-5","v":2018},2022]
[null,"Jordan",439,"JOR","JO","MCD",{"$f":"F66&\"-\"&COUNTIF(F$5:F66,\"=\"&F66)","v":"MCD-10"},"Conventional peg","none","Jordanian dinars","EM","EM-DIVERSIFIED",null,null,null,null,456,"Saudi Arabia","Fuel",null,null,243,"Dominican Republic",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2001,0.59945583343505859,-0.15659332275390625,-1.8559932708740234,-4.2123737335205078,-4.0501413345336914,-5.4492893218994141,199,-9.3602063655853271,null,59,-28.49535346031189,null,273,"Mexico",2019,2003,16.653627395629883,26.727222442626953,37.330635070800781,48.397468566894531,59.713985443115234,75.933700561523438,387,55.521327972412109,null,59,-43.194293975830078,null,288,"Paraguay",2019,2011,5.2668805122375488,13.588915824890137,20.507699966430664,27.898662567138672,35.652503967285156,40.729686737060547,144,-1.6343231201171875,null,59,-35.491630077362061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1.1642348580637001E-2,2.4547403908059501E-2,null,null,"GGXWDGTM_H","Public debt, marketable instruments",{"$f":"ProjYr-5","v":2018},{"$f":"ProjYr+5","v":2028}]
[null,"Kazakhstan",916,"KAZ","KZ","MCD",{"$f":"F67&\"-\"&COUNTIF(F$5:F67,\"=\"&F67)","v":"MCD-11"},"Floating","none","Kazakhstani tenges","EM","EM-COMMODITY",null,null,"Domicile:",null,199,"South Africa","Primary Products excluding Fuel",null,null,248,"Ecuador",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2002,-0.33795833587646484,-1.6116499900817871,-3.5345852375030518,-2.9310643672943115,-3.8809716701507568,-5.2853050231933594,200,-9.1962220668792725,null,60,-28.436433553695679,null,273,"Mexico",2019,2009,6.4266023635864258,9.8860111236572266,15.884288787841797,20.709095001220703,28.92387580871582,36.806205749511719,294,16.393833160400391,null,60,-42.930595397949219,null,288,"Paraguay",2019,2012,7.4923114776611328,13.674371719360352,20.411550521850586,27.585550308227539,32.148788452148438,36.032569885253906,127,-6.3314399719238281,null,60,-34.495964050292969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3.5837377365903103E-2,6.9220490857361705E-2,null,null,"GGXWDGTN_H","Public debt, nonmarketable instruments",{"$f":"ProjYr-5","v":2018},{"$f":"ProjYr+5","v":2028}]
[null,"Korea",542,"KOR","KR","APD",{"$f":"F68&\"-\"&COUNTIF(F$5:F68,\"=\"&F68)","v":"APD-8"},"Floating","none","Korean wons","AE","AE",null,null,"Local",null,366,"Suriname","Primary Products excluding Fuel",null,null,253,"El Salvador",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2003,-0.79904794692993164,-2.2404193878173828,-1.1483669281005859,-1.6027152538299561,-2.5044023990631104,6.6758575439453125,304,2.7649405002593994,null,61,-28.305059194564819,null,273,"Mexico",2019,2010,1.9014239311218262,6.4279346466064453,9.8663330078125,16.779226303100586,23.443353652954102,31.093276977539063,269,10.680904388427734,null,61,-42.382259368896484,null,288,"Paraguay",2019,2013,5.9739513397216797,12.575255393981934,19.67494010925293,24.216030120849609,28.121591567993164,33.662982940673828,117,-8.7010269165039063,null,61,-34.255825996398926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1.95501232114458E-3,2.6451842152356801E-2,null,null,"GGXWDGCL_H","Public debt in local currency, historical data",{"$f":"FirstYr","v":2000},{"$f":"ProjYr-1","v":2022}]
[null,"Kosovo",967,"KOS","XK","EUR",{"$f":"F69&\"-\"&COUNTIF(F$5:F69,\"=\"&F69)","v":"EUR-22"},"No separate legal tender","none","euros","EM","EM-DIVERSIFIED",null,null,"External",null,369,"Trinidad and Tobago","Fuel",null,null,915,"Georgia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2004,-1.1129617691040039,0.30498504638671875,0.17374753952026367,-0.40790438652038574,9.0890407562255859,19.882165908813477,402,15.971248865127563,null,62,-27.991870641708374,null,273,"Mexico",2019,2011,3.702369213104248,6.3278493881225586,12.439248085021973,18.313508987426758,25.185403823852539,32.056106567382813,276,11.643733978271484,null,62,-41.721456527709961,null,288,"Paraguay",2019,2014,6.5059237480163574,13.548433303833008,18.065361022949219,21.975149154663086,27.545038223266602,34.662544250488281,122,-7.7014656066894531,null,62,-33.929007530212402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-1.27226162483137E-2,-3.8989010345026297E-2,null,null,"GGXWDGCF_H","Public debt in foreign currency, historical data",{"$f":"FirstYr","v":2000},{"$f":"ProjYr-1","v":2022}]
[null,"Kuwait",443,"KWT","KG","MCD",{"$f":"F70&\"-\"&COUNTIF(F$5:F70,\"=\"&F70)","v":"MCD-12"},"Conventional peg","none","Kuwaiti dinars","EM","EM-COMMODITY",null,null,null,null,925,"Turkmenistan","Fuel",null,null,429,"Iran",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2005,1.6954362392425537,1.8387675285339355,1.528555154800415,11.293578147888184,22.351192474365234,26.481103897094727,448,22.570186853408813,null,63,-27.79606032371521,null,273,"Mexico",2019,2012,2.4659097194671631,8.399531364440918,14.07756519317627,20.734537124633789,27.371374130249023,27.359640121459961,254,6.9472675323486328,null,63,-41.678659439086914,null,293,"Peru",2019,2005,-4.2938175201416016,-7.6485691070556641,-8.6749286651611328,-10.591194152832031,-8.194941520690918,-9.1920261383056641,42,-51.556035995483398,null,63,-31.28077220916748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3.4666202144847898E-2,2.9808554812759298E-2,null,null,"GGXWDGCI_H","Public debt local-linked, historical data",{"$f":"FirstYr","v":2000},{"$f":"ProjYr-1","v":2022}]
[null,"Latvia",941,"LVA","LV","EUR",{"$f":"F71&\"-\"&COUNTIF(F$5:F71,\"=\"&F71)","v":"EUR-23"},"Free floating","Euro area","euros","AE","AE",null,null,"Final signals:",null,466,"United Arab Emirates","Fuel",null,null,343,"Jamaica",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2006,-0.15847682952880859,-0.77630281448364258,8.6751937866210938,19.413249969482422,23.217456817626953,30.254447937011719,468,26.343530893325806,null,64,-27.777660131454468,null,273,"Mexico",2019,2013,5.3790183067321777,10.494285583496094,16.580291748046875,22.637928009033203,22.038719177246094,23.842748641967773,245,3.4303760528564453,null,64,-40.45442008972168,null,293,"Peru",2019,2006,-3.9922177791595459,-5.6479363441467285,-8.1855535507202148,-6.4027366638183594,-8.0054340362548828,-9.0057239532470703,43,-51.369733810424805,null,64,-30.172332763671875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6.6846433910719996E-2,-4.1996135591240803E-2,null,null,"GGFATM_H","Amortization, existing public debt, marketable instruments",{"$f":"ProjYr","v":2023},{"$f":"ProjYr+5","v":2028}]
[null,"Lebanon",446,"LBN","LB","MCD",{"$f":"F72&\"-\"&COUNTIF(F$5:F72,\"=\"&F72)","v":"MCD-13"},"Stabilized arrangement","none","Lebanese pounds","EM","EM-DIVERSIFIED",null,null,"High",null,298,"Uruguay","Primary Products excluding Fuel",null,null,439,"Jordan",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2007,-0.17481446266174316,9.7076473236083984,20.864152908325195,25.073797225952148,32.502712249755859,38.080715179443359,500,34.169798135757446,null,65,-27.718978643417358,null,273,"Mexico",2019,2014,4.6155633926391602,10.205263137817383,15.77000617980957,14.681336402893066,15.999349594116211,17.341958999633789,216,-3.0704135894775391,null,65,-39.900230407714844,null,293,"Peru",2019,2007,-1.266169548034668,-3.4415693283081055,-1.3231158256530762,-2.6160180568695068,-3.3316299915313721,-3.5293459892272949,50,-45.893355846405029,null,65,-30.012970924377441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-4.3353581844121199E-2,5.1484129212742702E-2,null,null,"GGFATN_H","Amortization, existing public debt, nonmarketable instruments",{"$f":"ProjYr","v":2023},{"$f":"ProjYr+5","v":2028}]
[null,"Lithuania",946,"LTU","LT","EUR",{"$f":"F73&\"-\"&COUNTIF(F$5:F73,\"=\"&F73)","v":"EUR-24"},"Free floating","Euro area","euros","AE","AE",null,null,"Moderate",null,299,"Venezuela","Fuel",null,null,962,"North Macedonia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2008,9.9619569778442383,21.187936782836914,25.456787109375,32.934391021728516,38.550312042236328,43.570095062255859,{"$f":"RANK(AU73,$AU$8:$AU$568,1)","v":513},{"$f":"AS73-MEDIAN($AS$8:$AS$568)","v":39.659178018569946},null,66,{"$f":"VLOOKUP(AW73,$AT$8:$AU$568,2,FALSE)","v":-27.525619268417358},null,283,"Panama",2019,1999,-4.7509312629699707,-7.9631032943725586,-5.1066818237304688,-7.4549140930175781,-9.4018278121948242,-8.3836078643798828,{"$f":"RANK(BK73,$BK$8:$BK$460,1)","v":96},{"$f":"BI73-MEDIAN($BI$8:$BI$460)","v":-28.795980453491211},null,66,{"$f":"VLOOKUP(BM73,$BJ$8:$BK$460,2,FALSE)","v":-39.434663772583008},null,293,"Peru",2019,2008,-1.9211143255233765,0.44578611850738525,-0.60437619686126709,-1.0828242301940918,-1.0488241910934448,-0.45405179262161255,{"$f":"RANK(CA73,$CA$8:$CA$300,1)","v":54},{"$f":"BY73-MEDIAN($BY$8:$BY$300)","v":-42.818061649799347},null,66,{"$f":"VLOOKUP(CC73,$BZ$8:$CA$300,2,FALSE)","v":-29.4739990234375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8.1617798541241092E-3,5.1245196202695298E-2,null,null,"GADLSOS_T","Short-term debt issuance (<=1 year; original maturity)",{"$f":"ProjYr-6","v":2017},{"$f":"ProjYr-1","v":2022}]
[null,"Luxembourg",137,"LUX","LU","EUR",{"$f":"F74&\"-\"&COUNTIF(F$5:F74,\"=\"&F74)","v":"EUR-25"},"Free floating","Euro area","euros","AE",{"$f":"IF(K74=\"AE\",\"AE\",IF(AND(K74=\"EM\",ISNUMBER(MATCH(C74,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K74=\"EM\",ISNUMBER(MATCH(C74,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"AE"},null,null,"Low",null,"List ends",null,null,null,null,948,"Mongolia",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2009,10.777372360229492,14.592742919921875,21.611953735351563,26.764505386352539,31.315893173217773,36.732696533203125,494,32.821779489517212,null,67,-27.437793493270874,null,283,"Panama",2019,2000,-2.1675586700439453,1.6930520534515381,0.31012892723083496,-0.70885419845581055,1.2013494968414307,1.3084471225738525,137,-19.103925466537476,null,67,-39.227216720581055,null,293,"Peru",2019,2009,2.725806713104248,2.0105659961700439,1.8440439701080322,2.167931079864502,3.0314757823944092,5.7284712791442871,58,-36.635538578033447,null,67,-29.198980331420898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-5.7130935050660997E-2,7.3000017397812506E-2,null,null,"GADLSOM_T","Medium-term debt issuance (2-5 years, original maturity)",{"$f":"ProjYr-6","v":2017},{"$f":"ProjYr-1","v":2022}]
[null,"Malaysia",548,"MYS","MY","APD",{"$f":"F75&\"-\"&COUNTIF(F$5:F75,\"=\"&F75)","v":"APD-9"},"Floating","none","Malaysian ringgits","EM","EM-DIVERSIFIED",null,null,"n.a.",null,null,null,null,null,null,196,"New Zealand",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2010,2.5524258613586426,8.30487060546875,12.186932563781738,15.464199066162109,19.603342056274414,20.459444046020508,405,16.548527002334595,null,68,-26.781982183456421,null,283,"Panama",2019,2001,3.0533373355865479,0.8711695671081543,-0.93892812728881836,0.18837451934814453,-0.47914981842041016,-6.4493298530578613,103,-26.861702442169189,null,68,-38.531072616577148,null,293,"Peru",2019,2010,-0.99521279335021973,-1.4303817749023438,-1.3642325401306152,-0.74791759252548218,1.7119705677032471,6.8723797798156738,59,-35.491630077362061,null,68,-29.019648551940918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-3.8725125664561999E-3,3.8056596282516598E-2,null,null,"GADLSOL_T","Long-term debt issuance (>5 years, original maturity",{"$f":"ProjYr-6","v":2017},{"$f":"ProjYr-1","v":2022}]
[null,"Malta",181,"MLT","MT","EUR",{"$f":"F76&\"-\"&COUNTIF(F$5:F76,\"=\"&F76)","v":"EUR-26"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,null,null,null,null,null,564,"Pakistan",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2011,5.138463020324707,8.3953266143798828,11.035978317260742,14.526909828186035,14.722996711730957,16.481573104858398,381,12.570656061172485,null,69,-26.623573064804077,null,283,"Panama",2019,2002,-3.6004304885864258,-6.8345365524291992,-7.1366367340087891,-9.2386188507080078,-16.647983551025391,-26.847457885742188,52,-47.259830474853516,null,69,-38.325786590576172,null,293,"Peru",2019,2011,-0.19313395023345947,9.0062618255615234E-2,0.89977234601974487,3.5306811332702637,8.8409557342529297,11.083237648010254,63,-31.28077220916748,null,69,-28.836652755737305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-1.7047677059072099E-2,-3.99558409105292E-2]
[null,"Mauritius",684,"MUS","MU","AFR",{"$f":"F77&\"-\"&COUNTIF(F$5:F77,\"=\"&F77)","v":"AFR-5"},"Floating","none","Mauritian rupees","EM","EM-DIVERSIFIED",null,null,"Sustainability:",null,null,null,null,null,null,293,"Peru",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2012,2.728116512298584,4.8293232917785645,7.769930362701416,7.4046430587768555,8.5906085968017578,6.9643497467041016,309,3.0534327030181885,null,70,-26.569896459579468,null,283,"Panama",2019,2003,-3.842240571975708,-4.7716913223266602,-7.5200977325439453,-15.594827651977539,-26.478475570678711,-37.472999572753906,39,-57.885372161865234,null,70,-37.479835510253906,null,293,"Peru",2019,2012,0.7146298885345459,1.9171625375747681,4.9047050476074219,10.537711143493652,13.070979118347168,16.00330924987793,71,-26.360700607299805,null,70,-26.767860412597656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-2.2638176777984399E-2,-4.29535334204212E-2]
[null,"Mexico",273,"MEX","MX","WHD",{"$f":"F78&\"-\"&COUNTIF(F$5:F78,\"=\"&F78)","v":"WHD-20"},"Free floating","none","Mexican pesos","EM","EM-DIVERSIFIED",null,null,"Not required for surveillance countries",null,null,null,null,null,null,359,"Puerto Rico",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2013,1.5590190887451172,3.9509177207946777,3.0303239822387695,3.654325008392334,1.459348201751709,0.65219998359680176,250,-3.2587170600891113,null,71,-26.420390844345093,null,283,"Panama",2019,2004,-1.2577652931213379,-4.3465671539306641,-12.773818016052246,-24.022138595581055,-35.393535614013672,-40.100742340087891,35,-60.513114929199219,null,71,-37.337886810302734,null,293,"Peru",2019,2013,1.4721393585205078,4.7114076614379883,10.57933235168457,13.331727981567383,16.468347549438477,19.332893371582031,77,-23.031116485595703,null,71,-26.360700607299805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.5371513930222502E-2,-2.27454972587477E-2]
[null,"Mongolia",948,"MNG","MN","APD",{"$f":"F79&\"-\"&COUNTIF(F$5:F79,\"=\"&F79)","v":"APD-10"},"Floating","none","Mongolian togrogs","EM","EM-DIVERSIFIED",null,null,"Sustainable with high probability",null,null,null,null,null,null,524,"Sri Lanka",false,true,null,null,null,null,null,null,null,null,null,null,124,"Belgium",2019,2014,2.1322727203369141,0.94932317733764648,1.3082146644592285,-1.1546492576599121,-2.2325038909912109,-2.6223838329315186,224,-6.5333008766174316,null,72,-26.378541707992554,null,283,"Panama",2019,2005,-3.0319750308990479,-11.389464378356934,-22.555059432983398,-33.830715179443359,-38.429130554199219,-43.018638610839844,28,-63.431011199951172,null,72,-37.217180252075195,null,293,"Peru",2019,2014,3.3880486488342285,9.3984737396240234,12.287352561950684,15.5546875,18.544424057006836,21.226518630981445,78,-21.137491226196289,null,72,-26.143468856811523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.4577662891109599E-2,-8.1101272927407195E-2]
["Is a MAC","Montenegro, Rep. of",943,"MNE","ME","EUR",{"$f":"F80&\"-\"&COUNTIF(F$5:F80,\"=\"&F80)","v":"EUR-27"},"No separate legal tender","none","euros","EM","EM-DIVERSIFIED",null,null,"Sustainable but not with high probability",null,null,null,null,null,null,578,"Thailand",false,true,null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,1997,-3.7340283393859863,-7.4714479446411133,-10.712158203125,-14.833230018615723,-18.375783920288086,-17.484210968017578,104,-21.395128011703491,null,73,-26.333629369735718,null,283,"Panama",2019,2006,-7.8063192367553711,-18.40437126159668,-29.096216201782227,-33.094642639160156,-37.068088531494141,-42.586803436279297,30,-62.999176025390625,null,73,-36.883222579956055,null,298,"Uruguay",2019,2013,0.85905790328979492,2.6482820510864258,10.511255264282227,9.5070066452026367,9.3311071395874023,12.191677093505859,64,-30.172332763671875,null,73,-26.112817764282227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-1.4104287190294299E-2,4.8886862936845403E-2,null,null,"Dictionary ends"]
[null,"Morocco",686,"MAR","MA","MCD",{"$f":"F81&\"-\"&COUNTIF(F$5:F81,\"=\"&F81)","v":"MCD-14"},"Conventional peg","none","Moroccan dirhams","EM","EM-DIVERSIFIED",null,null,"Sustainable",null,null,null,null,null,null,186,"Turkey",false,true,null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,1998,-3.2405197620391846,-5.9624671936035156,-9.5419588088989258,-12.519126892089844,-11.037320137023926,-13.016822814941406,124,-16.927739858627319,null,74,-26.090879201889038,null,283,"Panama",2019,2007,-10.470456123352051,-21.060157775878906,-24.981821060180664,-28.903806686401367,-34.396297454833984,-39.00091552734375,37,-59.413288116455078,null,74,-35.773747444152832,null,298,"Uruguay",2019,2014,1.3106107711791992,8.7256250381469727,7.3021116256713867,6.7338109016418457,9.2271146774291992,13.52735710144043,69,-28.836652755737305,null,74,-25.346157073974609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-1.6569290244600799E-3,4.4451908835717598E-2]
[null,"Namibia",728,"NAM","NA","AFR",{"$f":"F82&\"-\"&COUNTIF(F$5:F82,\"=\"&F82)","v":"AFR-6"},"Conventional peg","none","Namibian dollars","EM","EM-DIVERSIFIED",null,null,"Unsustainable",null,null,null,null,null,null,null,"LICs (in case of graduation)",null,null,null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,1999,-2.4355113506317139,-5.7169857025146484,-8.3840904235839844,-6.5797033309936523,-8.2236080169677734,-8.8731441497802734,164,-12.784061193466187,null,75,-25.806966543197632,null,283,"Panama",2019,2008,-9.2258453369140625,-11.771720886230469,-14.305973052978516,-18.398767471313477,-21.591716766357422,-23.441186904907227,57,-43.853559494018555,null,75,-34.90655517578125,null,299,"Venezuela",2019,2003,-10.143974304199219,-27.77308464050293,-39.229160308837891,-54.898471832275391,-59.809963226318359,-70.91571044921875,23,-113.27972030639648,null,75,-25.038944244384766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-2.6813702593092799E-2,-3.5539992164351402E-3]
[null,"Nauru",836,"NRU","NR","Non-MAC",{"$f":"F83&\"-\"&COUNTIF(F$5:F177,\"=\"&F83)","v":"Non-MAC-10"},"No separate legal tender","none","Australian dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(W83,$B$6:$C$204,2,FALSE)","v":321},"Dominica",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2000,-3.0379414558410645,-5.4564952850341797,-3.3985495567321777,-4.7839136123657227,-5.1699638366699219,-10.240316390991211,148,-14.151233434677124,null,76,-25.712066411972046,null,283,"Panama",2019,2009,-1.4045000076293945,-2.7973592281341553,-5.7487726211547852,-7.8003735542297363,-8.5085544586181641,-7.8625321388244629,99,-28.274904727935791,null,76,-34.743552207946777,null,299,"Venezuela",2019,2004,-20.136568069458008,-33.884548187255859,-51.639335632324219,-58.438667297363281,-71.243095397949219,-76.535758972167969,21,-118.8997688293457,null,76,-23.972774505615234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5.9547187281172604E-3,2.27293605838155E-2]
[null,"Netherlands",138,"NLD","NL","EUR",{"$f":"F84&\"-\"&COUNTIF(F$5:F84,\"=\"&F84)","v":"EUR-28"},"Free floating","Euro area","the euros","AE","AE",null,null,"Debtor:",null,null,null,null,null,null,328,"Grenada",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2001,-1.9674777984619141,0.54928958415985107,-0.36956369876861572,-0.28147697448730469,-4.8701553344726563,-8.502772331237793,168,-12.413689374923706,null,77,-25.324046850204468,null,283,"Panama",2019,2010,-1.8703639507293701,-5.2932682037353516,-7.810420036315918,-8.9782829284667969,-8.7861452102661133,-10.116442680358887,89,-30.528815269470215,null,77,-34.530197143554688,null,299,"Venezuela",2019,2005,-10.381600379943848,-24.641349792480469,-27.837417602539063,-36.949012756347656,-38.476306915283203,-37.105930328369141,29,-79.469940185546875,null,77,-23.031116485595703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-4.6925149430753703E-2,-1.91861178402838E-2]
[null,"New Zealand",196,"NZL","NZ","APD",{"$f":"F85&\"-\"&COUNTIF(F$5:F85,\"=\"&F85)","v":"APD-11"},"Floating","none","New Zealand dollars","AE","AE",null,null,"Cent. Govt",null,null,null,null,null,null,364,"St. Vincent and the Grenadines",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2002,2.7430832386016846,2.0545125007629395,2.3768572807312012,-1.9735813140869141,-5.3639798164367676,-7.0131182670593262,178,-10.924035310745239,null,78,-25.196378469467163,null,283,"Panama",2019,2011,-3.5787522792816162,-6.24261474609375,-7.5482873916625977,-7.4852886199951172,-8.9362831115722656,-10.528090476989746,86,-30.940463066101074,null,78,-34.280216217041016,null,299,"Venezuela",2019,2006,-13.761883735656738,-16.415493011474609,-24.949493408203125,-25.872352600097656,-23.877941131591797,-20.975404739379883,32,-63.339414596557617,null,78,-21.137491226196289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.36548526857476E-2,3.2431711894730403E-2]
[null,"Nigeria",694,"NGA","NG","AFR",{"$f":"F86&\"-\"&COUNTIF(F$5:F86,\"=\"&F86)","v":"AFR-7"},"Stabilized arrangement","none","Nigerian Nairas","EM","EM-DIVERSIFIED",null,null,"S&L Govt",null,null,null,null,null,null,514,"Bhutan",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2003,-0.81240534782409668,-0.61872601509094238,-5.102849006652832,-8.6321382522583008,-10.425573348999023,-1.9693732261657715,232,-5.8802902698516846,null,79,-25.185149908065796,null,283,"Panama",2019,2012,-2.4038882255554199,-3.4429371356964111,-3.1071662902832031,-4.2797207832336426,-5.5878820419311523,-6.2718181610107422,105,-26.68419075012207,null,79,-34.209714889526367,null,299,"Venezuela",2019,2007,-1.5800386667251587,-9.0934352874755859,-9.0474634170532227,-6.1346158981323242,-2.362513542175293,-6.5233826637268066,46,-48.887392520904541,null,79,-18.636449813842773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3.37324597441487E-2,-5.2533628699231501E-3]
[null,"Norway",142,"NOR","NO","EUR",{"$f":"F87&\"-\"&COUNTIF(F$5:F87,\"=\"&F87)","v":"EUR-29"},"Free floating","none","Norwegian krones","AE","AE",null,null,"PNFC",null,null,null,null,null,null,826,"Kiribati",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2004,0.43192207813262939,-3.8199038505554199,-7.1234078407287598,-8.6981687545776367,-3.102719783782959E-2,9.6106500625610352,328,5.6997330188751221,null,80,-25.03214430809021,null,283,"Panama",2019,2013,-0.57302713394165039,0.21620392799377441,-0.51516592502593994,-1.3941407203674316,-1.6606122255325317,0.13093352317810059,129,-20.281439065933228,null,80,-33.844148635864258,null,299,"Venezuela",2019,2008,-10.734409332275391,-13.632434844970703,-13.410361289978027,-12.097564697265625,-18.506160736083984,-19.829051971435547,33,-62.193061828613281,null,80,-18.350635528564453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-3.0499639807742802E-2,-2.0908915606559199E-2]
[null,"Oman",449,"OMN","OM","MCD",{"$f":"F88&\"-\"&COUNTIF(F$5:F88,\"=\"&F88)","v":"MCD-15"},"Conventional peg","none","Omani rials","EM","EM-COMMODITY",null,null,"PFC",null,null,null,null,null,null,556,"Maldives",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2005,-4.0418295860290527,-7.1308403015136719,-8.4865207672119141,0.40437877178192139,10.274589538574219,15.762266159057617,377,11.851349115371704,null,81,-24.574285268783569,null,283,"Panama",2019,2014,0.43001770973205566,-0.63950121402740479,-1.83677077293396,-2.4028241634368896,-0.8932262659072876,2.9090852737426758,142,-17.503287315368652,null,81,-33.640151023864746,null,299,"Venezuela",2019,2009,-1.7436891794204712,-0.39886683225631714,2.0007462501525879,-3.3601999282836914,-3.676915168762207,-14.857443809509277,39,-57.221453666687012,null,81,-18.188779830932617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-3.1246861951141802E-2,-4.3983224399503203E-2]
[null,"Pakistan",564,"PAK","PK","MCD",{"$f":"F89&\"-\"&COUNTIF(F$5:F89,\"=\"&F89)","v":"MCD-16"},"Stabilized arrangement","none","Pakistani rupees","EM","EM-DIVERSIFIED",null,null,"Other",null,null,null,null,null,null,867,"Marshall Islands",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2006,-2.3530066013336182,-2.9671101570129395,6.6707668304443359,17.293172836303711,23.538070678710938,30.946844100952148,474,27.035927057266235,null,82,-24.125409841537476,null,311,"Antigua and Barbuda",2019,1995,2.9779553413391113,-9.174656867980957,-19.149595260620117,-8.7136154174804688,-11.701655387878418,-16.470849990844727,73,-36.883222579956055,null,82,-33.454875946044922,null,299,"Venezuela",2019,2010,-3.1493797302246094,-4.8453240394592285,-13.938164710998535,-17.655063629150391,-31.933248519897461,-51.626323699951172,27,-93.990333557128906,null,82,-17.915163040161133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4.0422771781296898E-2,-8.7566312589055593E-3]
[null,"Palau",565,"PLW","PW","APD",{"$f":"F90&\"-\"&COUNTIF(F$5:F90,\"=\"&F90)","v":"APD-12"},"No separate legal tender","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,868,"Micronesia, Fed. States of",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2007,-6.6998600959777832E-2,10.113249778747559,21.272869110107422,28.049383163452148,35.983722686767578,39.340763092041016,502,35.429846048355103,null,83,-24.043231725692749,null,311,"Antigua and Barbuda",2019,1996,-15.001106262207031,-27.825576782226563,-20.238124847412109,-26.071762084960938,-33.681785583496094,-27.917205810546875,51,-48.329578399658203,null,83,-33.375985145568848,null,299,"Venezuela",2019,2011,-6.9522113800048828,-20.684347152709961,-28.494411468505859,-46.382476806640625,-69.257881164550781,-83.114982604980469,19,-125.4789924621582,null,83,-17.734617233276367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1.77810858336474E-2,3.6293146164178697E-2]
[null,"Panama",283,"PAN","PA","WHD",{"$f":"F91&\"-\"&COUNTIF(F$5:F91,\"=\"&F91)","v":"WHD-21"},"No separate legal tender","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,"GFN tool other domestic creditors:",null,null,null,null,null,null,862,"Samoa",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2008,10.474216461181641,21.931331634521484,29.008895874023438,37.247871398925781,40.913166046142578,44.994125366210938,517,41.083208322525024,null,84,-23.871038198471069,null,311,"Antigua and Barbuda",2019,1997,-11.921083450317383,-3.4134030342102051,-8.3112602233886719,-14.971220016479492,-8.2435016632080078,-6.2555551528930664,106,-26.667927742004395,null,84,-32.34630298614502,null,299,"Venezuela",2019,2012,-19.070589065551758,-31.247520446777344,-52.68499755859375,-78.4237060546875,-94.569755554199219,-88.829315185546875,18,-131.19332504272461,null,84,-17.382562637329102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-8.9725001420015004E-3,7.2879227944449704E-3]
[null,"Paraguay",288,"PRY","PY","WHD",{"$f":"F92&\"-\"&COUNTIF(F$5:F92,\"=\"&F92)","v":"WHD-22"},"Floating","none","guaranís","EM","EM-COMMODITY",null,null,"Neutral (default)",null,null,null,null,null,null,813,"Solomon Islands",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2009,11.378291130065918,18.366901397705078,26.5064697265625,30.061574935913086,34.021217346191406,39.131786346435547,501,35.220869302749634,null,85,-23.780530691146851,null,311,"Antigua and Barbuda",2019,1998,9.2930498123168945,5.1773428916931152,-0.70410966873168945,6.798088550567627,9.5561027526855469,3.0514001846313477,143,-17.36097240447998,null,85,-32.21183967590332,null,299,"Venezuela",2019,2013,-14.834109306335449,-38.366199493408203,-65.740043640136719,-83.147315979003906,-78.365036010742188,-75.020606994628906,22,-117.38461685180664,null,85,-16.861331939697266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-3.6973366232287003E-2,7.29156635635055E-3]
[null,"Peru",293,"PER","PE","WHD",{"$f":"F93&\"-\"&COUNTIF(F$5:F93,\"=\"&F93)","v":"WHD-23"},"Floating","none","Peruvian sols","EM","EM-COMMODITY",null,null,"Mitigator",null,null,null,null,null,null,537,"Timor-Leste, Dem. Rep. of",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2010,5.9169173240661621,12.993630409240723,15.495482444763184,18.412260055541992,22.491165161132813,21.939826965332031,416,18.028909921646118,null,86,-23.589097738265991,null,311,"Antigua and Barbuda",2019,1999,-2.9707551002502441,-7.7386021614074707,0.84670782089233398,4.6581864356994629,-0.82190036773681641,-10.135769844055176,88,-30.548142433166504,null,86,-30.940463066101074,null,299,"Venezuela",2019,2014,-28.619062423706055,-60.179885864257813,-81.028167724609375,-79.069221496582031,-78.037200927734375,114.16755676269531,263,71.803546905517578,null,86,-16.576522827148438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6.3549915965310705E-2,-1.1780266058665801E-2]
[null,"Philippines",566,"PHL","PH","APD",{"$f":"F94&\"-\"&COUNTIF(F$5:F94,\"=\"&F94)","v":"APD-13"},"Floating","none","Philippine pesos","EM","EM-DIVERSIFIED",null,null,"Amplifier",null,null,null,null,null,null,866,"Tonga",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2011,6.3058257102966309,8.0178203582763672,10.125303268432617,13.375001907348633,11.974048614501953,12.431801795959473,351,8.5208847522735596,null,87,-23.563581228256226,null,311,"Antigua and Barbuda",2019,2000,-4.3372273445129395,4.6584367752075195,8.8608150482177734,3.7529587745666504,-5.206596851348877,-36.479957580566406,41,-56.892330169677734,null,87,-30.906217575073242,null,366,"Suriname",2019,2009,5.1389060020446777,12.172310829162598,16.97581672668457,21.066396713256836,31.265146255493164,29.740339279174805,98,-12.62367057800293,null,87,-16.525304794311523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-1.94615182003837E-2,-2.25203930425447E-2]
[null,"Poland",964,"POL","PL","EUR",{"$f":"F95&\"-\"&COUNTIF(F$5:F95,\"=\"&F95)","v":"EUR-30"},"Free floating","none","Polish zlotys","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,869,"Tuvalu",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2012,1.1282026767730713,2.6370704174041748,5.2729578018188477,3.24261474609375,3.0550031661987305,4.1035833358764648,284,0.19266629219055176,null,88,-23.460954427719116,null,311,"Antigua and Barbuda",2019,2001,8.6395854949951172,12.498748779296875,7.0601105690002441,-2.2182345390319824,-33.798809051513672,-41.332180023193359,34,-61.744552612304688,null,88,-30.548142433166504,null,366,"Suriname",2019,2010,7.0137381553649902,11.963658332824707,16.306095123291016,26.81829833984375,25.637325286865234,44.288555145263672,156,1.9245452880859375,null,88,-16.336090087890625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-8.4935187729291498E-2,2.3115517495728901E-3]
[null,"Portugal",182,"PRT","PT","EUR",{"$f":"F96&\"-\"&COUNTIF(F$5:F96,\"=\"&F96)","v":"EUR-31"},"Free floating","Euro area","euros","AE","AE",null,null,"Boolean:",null,null,null,null,null,null,846,"Vanuatu",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2013,1.107439398765564,3.3283531665802002,0.8690953254699707,0.23821592330932617,0.82875490188598633,1.3969510793685913,258,-2.5139659643173218,null,89,-23.434102773666382,null,311,"Antigua and Barbuda",2019,2002,1.8113493919372559,-5.6705355644226074,-16.986597061157227,-50.59844970703125,-60.155803680419922,-77.345039367675781,13,-97.757411956787109,null,89,-30.528815269470215,null,369,"Trinidad and Tobago",2019,1994,17.764636993408203,37.578014373779297,59.058319091796875,83.296501159667969,106.99854278564453,134.99093627929688,273,92.626926422119141,null,89,-15.441753387451172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3.40634494280852E-3,-1.9130235660565601E-2]
[null,"Puerto Rico",359,"PRI","PR","WHD",{"$f":"F97&\"-\"&COUNTIF(F$5:F97,\"=\"&F97)","v":"WHD-24"},"Free floating","none","U.S. dollars","AE","AE",null,null,true,null,null,null,null,null,null,624,"Cabo Verde",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,128,"Denmark",2019,2014,2.060267448425293,-0.56638419628143311,-1.3716042041778564,-0.96256434917449951,-0.5832374095916748,-2.1694273948669434,229,-6.0803444385528564,null,90,-23.409312963485718,null,311,"Antigua and Barbuda",2019,2003,-9.3019371032714844,-22.420417785644531,-57.817047119140625,-69.141586303710938,-88.080406188964844,-97.37884521484375,9,-117.79121780395508,null,90,-30.390094757080078,null,369,"Trinidad and Tobago",2019,1995,17.900186538696289,36.869918823242188,57.962978363037109,77.846328735351563,101.30545043945313,122.49686431884766,267,80.132854461669922,null,90,-15.318607330322266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-1.1095812664739999E-2,3.5484661274848998E-2]
[null,"Qatar",453,"QAT","QA","MCD",{"$f":"F98&\"-\"&COUNTIF(F$5:F98,\"=\"&F98)","v":"MCD-17"},"Conventional peg","none","Qatari riyals","EM","EM-COMMODITY",null,null,false,null,null,null,null,null,null,632,"Comoros",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,132,"France",2019,1994,0.70465505123138428,4.189091682434082,5.2395105361938477,3.7168681621551514,0.5715787410736084,-3.4714579582214355,216,-7.3823750019073486,null,91,-23.386876821517944,null,311,"Antigua and Barbuda",2019,2004,-13.577842712402344,-49.449687957763672,-61.264640808105469,-80.708457946777344,-90.525833129882813,-73.5523681640625,16,-93.964740753173828,null,91,-30.141717910766602,null,369,"Trinidad and Tobago",2019,1996,16.684389114379883,35.439525604248047,52.931179046630859,73.943603515625,92.632072448730469,111.1702880859375,262,68.806278228759766,null,91,-15.075342178344727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2.0827030458155499E-2,1.9962821010074301E-2]
[null,"Romania",968,"ROU","RO","EUR",{"$f":"F99&\"-\"&COUNTIF(F$5:F99,\"=\"&F99)","v":"EUR-32"},"Floating","none","Romanian leus","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,611,"Djibouti",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,132,"France",2019,1995,3.2311677932739258,4.0179548263549805,2.2208869457244873,-1.2100636959075928,-5.550450325012207,-10.797280311584473,144,-14.708197355270386,null,92,-23.375791311264038,null,311,"Antigua and Barbuda",2019,2010,-18.395687103271484,-23.457008361816406,-34.840023040771484,-33.569248199462891,-31.763792037963867,-42.977119445800781,29,-63.389492034912109,null,92,-29.543369293212891,null,369,"Trinidad and Tobago",2019,1997,17.452508926391602,33.5885009765625,53.190647125244141,70.412582397460938,87.426345825195313,106.81705474853516,260,64.453044891357422,null,92,-15.038015365600586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-2.54473401031204E-2,1.23714103057637E-2]
[null,"Russia",922,"RUS","RU","EUR",{"$f":"F100&\"-\"&COUNTIF(F$5:F100,\"=\"&F100)","v":"EUR-33"},"Free floating","none","Russian rubles","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,716,"São Tomé and Príncipe",true,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,132,"France",2019,1996,0.58231949806213379,-1.42630934715271,-5.0761580467224121,-9.6430301666259766,-15.12419605255127,-19.678180694580078,86,-23.589097738265991,null,93,-23.263471364974976,null,311,"Antigua and Barbuda",2019,2011,-6.3704547882080078,-19.145811080932617,-19.350379943847656,-19.103109359741211,-31.957281112670898,-53.229705810546875,23,-73.642078399658203,null,93,-29.058938026428223,null,369,"Trinidad and Tobago",2019,1998,11.853676795959473,27.184768676757813,40.14947509765625,52.922515869140625,68.091781616210938,79.87982177734375,233,37.515811920166016,null,93,-13.65129280090332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.25085465632872E-2,2.12988574909919E-3]
[null,"San Marino",135,"SMR","SM","EUR",{"$f":"F101&\"-\"&COUNTIF(F$5:F101,\"=\"&F101)","v":"EUR-34"},"No separate legal tender","none","euros","AE","AE",null,null,null,null,null,null,null,null,null,"List ends",null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,1997,-1.905214786529541,-5.4458022117614746,-9.8972740173339844,-15.256577491760254,-19.681919097900391,-21.801149368286133,76,-25.712066411972046,null,94,-23.125333547592163,null,311,"Antigua and Barbuda",2019,2012,-11.969512939453125,-11.338954925537109,-10.227119445800781,-22.187160491943359,-42.535728454589844,-45.531673431396484,27,-65.944046020507813,null,94,-28.870414733886719,null,369,"Trinidad and Tobago",2019,1999,13.588756561279297,24.811542510986328,35.844352722167969,49.276432037353516,59.331748962402344,68.481361389160156,215,26.117351531982422,null,94,-13.545848846435547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-1.35465557032511E-3,2.60075889499813E-2]
[null,"Saudi Arabia",456,"SAU","SA","MCD",{"$f":"F102&\"-\"&COUNTIF(F$5:F102,\"=\"&F102)","v":"MCD-18"},"Conventional peg","none","Saudi Arabian riyals","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,1998,-3.2847464084625244,-7.4660062789916992,-12.540012359619141,-16.664207458496094,-18.46565055847168,-18.166971206665039,100,-22.077888250350952,null,95,-23.020690679550171,null,311,"Antigua and Barbuda",2019,2013,1.9929349422454834,4.4953584671020508,-6.0459375381469727,-24.947708129882813,-26.468854904174805,-34.559494018554688,43,-54.971866607666016,null,95,-28.85377311706543,null,369,"Trinidad and Tobago",2019,2000,11.496793746948242,22.688566207885742,36.158821105957031,46.125576019287109,55.053726196289063,66.549163818359375,210,24.185153961181641,null,95,-13.364351272583008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-3.0828724374600901E-2,9.3517474138015907E-3]
[null,"Serbia",942,"SRB","RS","EUR",{"$f":"F103&\"-\"&COUNTIF(F$5:F103,\"=\"&F103)","v":"EUR-35"},"Crawl-like arrangement","none","Serbian dinars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,1999,-3.6972701549530029,-8.2611675262451172,-11.847877502441406,-13.08315372467041,-12.188255310058594,-14.040732383728027,121,-17.95164942741394,null,96,-22.72176718711853,null,311,"Antigua and Barbuda",2019,2014,1.3318300247192383,-10.416507720947266,-30.561702728271484,-33.362632751464844,-42.769344329833984,-58.696578979492188,19,-79.108951568603516,null,96,-28.795980453491211,null,369,"Trinidad and Tobago",2019,2001,10.564986228942871,23.400739669799805,32.725223541259766,41.003269195556641,51.840724945068359,64.17547607421875,201,21.811466217041016,null,96,-12.715244293212891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4.5022354123322103E-2,9.0361887053767194E-3]
[null,"Seychelles",718,"SYC","SC","AFR",{"$f":"F104&\"-\"&COUNTIF(F$5:F104,\"=\"&F104)","v":"AFR-8"},"Floating","none","Seychelles rupees","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2000,-4.3722333908081055,-7.7612519264221191,-8.7926149368286133,-7.6873898506164551,-9.3229293823242188,-11.147946357727051,139,-15.058863401412964,null,97,-22.393661260604858,null,313,"Bahamas, The",2019,1995,-2.4577200412750244,-5.4929018020629883,-7.5984358787536621,-11.466607093811035,-15.891693115234375,-20.042047500610352,64,-40.45442008972168,null,97,-28.539555549621582,null,369,"Trinidad and Tobago",2019,2002,11.548723220825195,19.546548843383789,26.457246780395508,35.885570526123047,46.768295288085938,60.517414093017578,196,18.153404235839844,null,97,-12.655666351318359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-2.6063676506895599E-2,-5.4718490361488202E-2]
[null,"Singapore",576,"SGP","SG","APD",{"$f":"F105&\"-\"&COUNTIF(F$5:F105,\"=\"&F105)","v":"APD-14"},"Stabilized arrangement","none","Singapore dollars","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2001,-2.9304087162017822,-3.480297327041626,-1.8697142601013184,-2.9749572277069092,-4.2436361312866211,-9.8142681121826172,153,-13.72518515586853,null,98,-22.337260961532593,null,313,"Bahamas, The",2019,1996,-2.3431494235992432,-3.6963045597076416,-6.7469687461853027,-10.284276008605957,-13.471049308776855,-16.925514221191406,71,-37.337886810302734,null,98,-28.539312362670898,null,369,"Trinidad and Tobago",2019,2003,6.7408962249755859,12.371991157531738,20.49763298034668,30.054180145263672,42.453208923339844,53.069244384765625,183,10.705234527587891,null,98,-12.62367057800293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-4.6383324231760101E-2,-7.3181197282317006E-2]
[null,"Sint Maarten",352,"SXM","SX","WHD",{"$f":"F106&\"-\"&COUNTIF(F$5:F106,\"=\"&F106)","v":"WHD-25"},"Conventional peg","Curaçao and Sint Maarten","Netherlands Antillean guilder","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2002,-0.10473132133483887,1.9715607166290283,1.3534247875213623,0.59412717819213867,-4.4439554214477539,-6.8495869636535645,182,-10.760504007339478,null,99,-22.310954809188843,null,313,"Bahamas, The",2019,1997,-0.8799627423286438,-3.4211933612823486,-6.4102873802185059,-9.0073585510253906,-11.827746391296387,-12.96361255645752,83,-33.375985145568848,null,99,-28.274904727935791,null,369,"Trinidad and Tobago",2019,2004,3.8267269134521484,9.9333887100219727,17.251821517944336,27.188987731933594,35.114707946777344,49.874912261962891,177,7.5109024047851563,null,99,-12.377067565917969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-2.7503607946124602E-2,1.5864432146707401E-2]
[null,"Slovak Republic",936,"SVK","SK","EUR",{"$f":"F107&\"-\"&COUNTIF(F$5:F107,\"=\"&F107)","v":"EUR-36"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2003,2.3856163024902344,2.0905017852783203,1.6684412956237793,-3.0176401138305664,-5.0559520721435547,-2.8327882289886475,223,-6.7437052726745605,null,100,-22.077888250350952,null,313,"Bahamas, The",2019,1998,-2.4293527603149414,-5.2923307418823242,-7.747927188873291,-10.410282135009766,-11.370275497436523,-11.933930397033691,84,-32.34630298614502,null,100,-28.23871898651123,null,369,"Trinidad and Tobago",2019,2005,4.1984024047851563,9.6202077865600586,17.672462463378906,23.725070953369141,36.624050140380859,47.481948852539063,164,5.1179389953613281,null,100,-12.222749710083008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.35602293999189E-2,-2.1042714501076198E-2]
[null,"Slovenia",961,"SVN","SI","EUR",{"$f":"F108&\"-\"&COUNTIF(F$5:F108,\"=\"&F108)","v":"EUR-37"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2004,0.14830827713012695,0.18792152404785156,-4.0176095962524414,-5.5558624267578125,-2.8124630451202393,9.9217119216918945,332,6.0107948780059814,null,101,-21.934873342514038,null,313,"Bahamas, The",2019,1999,-2.4819300174713135,-4.5299949645996094,-6.7567615509033203,-7.2514491081237793,-7.3183221817016602,-8.1269397735595703,98,-28.539312362670898,null,101,-27.794506072998047,null,369,"Trinidad and Tobago",2019,2006,4.7784132957458496,12.125297546386719,17.410537719726563,29.480131149291992,39.446609497070313,55.791015625,188,13.427005767822266,null,101,-12.043098449707031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.9056970643814602E-2,-4.0167127299666596E-3]
[null,"South Africa",199,"ZAF","ZA","AFR",{"$f":"F109&\"-\"&COUNTIF(F$5:F109,\"=\"&F109)","v":"AFR-9"},"Floating","none","South African rands","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2005,0.42487978935241699,-3.383105993270874,-4.5111894607543945,-1.3446688652038574,11.825937271118164,12.930763244628906,355,9.0198462009429932,null,102,-21.62485671043396,null,313,"Bahamas, The",2019,2000,-1.4442682266235352,-3.0357003211975098,-2.8620362281799316,-2.2259950637817383,-2.2955164909362793,-2.9888913631439209,116,-23.401263952255249,null,102,-27.613671779632568,null,369,"Trinidad and Tobago",2019,2007,6.8546624183654785,11.627861976623535,23.165813446044922,32.581264495849609,48.355472564697266,51.106712341308594,178,8.7427024841308594,null,102,-11.432939529418945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-6.6596079891105303E-2,8.0764150248779698E-2]
[null,"Spain",184,"ESP","ES","EUR",{"$f":"F110&\"-\"&COUNTIF(F$5:F110,\"=\"&F110)","v":"EUR-38"},"Free floating","Euro area","euros","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2006,-3.5021305084228516,-4.3166933059692383,-0.82881450653076172,12.671154975891113,14.113527297973633,15.909427642822266,379,11.998510599136353,null,103,-21.418317556381226,null,313,"Bahamas, The",2019,2001,-1.2106001377105713,-0.64308643341064453,0.40025711059570313,0.75193941593170166,0.49413442611694336,0.14143437147140503,130,-20.270938217639923,null,103,-26.861702442169189,null,369,"Trinidad and Tobago",2019,2008,4.4981889724731445,15.695742607116699,24.706939697265625,40.014537811279297,42.23828125,48.846717834472656,171,6.4827079772949219,null,103,-11.364810943603516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7.8683931758265699E-2,-8.8299380528086696E-3]
[null,"Sri Lanka",524,"LKA","LK","APD",{"$f":"F111&\"-\"&COUNTIF(F$5:F111,\"=\"&F111)","v":"APD-15"},"Crawl-like arrangement","none","Sri Lanka rupees","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2007,-0.44248104095458984,3.4243881702423096,17.31036376953125,19.145870208740234,21.342151641845703,23.719364166259766,428,19.808447122573853,null,104,-21.395128011703491,null,313,"Bahamas, The",2019,2002,1.0096504688262939,2.5073409080505371,3.3259153366088867,3.5478935241699219,3.688220739364624,2.8672947883605957,141,-17.545077800750732,null,104,-26.858197689056396,null,369,"Trinidad and Tobago",2019,2009,11.17414665222168,20.054647445678711,35.129436492919922,37.023246765136719,43.209423065185547,47.812572479248047,166,5.4485626220703125,null,104,-11.336296081542969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-5.07800747691661E-2,1.0831736251954899E-2]
[null,"St. Kitts and Nevis",361,"KNA","KN","WHD",{"$f":"F112&\"-\"&COUNTIF(F$5:F112,\"=\"&F112)","v":"WHD-26"},"Currency board","ECCU","Eastern Caribbean dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2008,4.1075410842895508,18.237083435058594,20.319086074829102,22.764820098876953,25.394481658935547,28.067171096801758,455,24.156254053115845,null,105,-21.367913961410522,null,313,"Bahamas, The",2019,2003,1.732398509979248,2.7882888317108154,3.2502202987670898,3.6331698894500732,3.0575661659240723,4.868471622467041,145,-15.543900966644287,null,105,-26.68419075012207,null,369,"Trinidad and Tobago",2019,2010,8.0569858551025391,22.677711486816406,24.484365463256836,30.948074340820313,36.191547393798828,46.602012634277344,162,4.2380027770996094,null,105,-11.025327682495117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2.5152838093439E-2,-1.6368067191645401E-2]
[null,"St. Lucia",362,"LCA","LC","WHD",{"$f":"F113&\"-\"&COUNTIF(F$5:F113,\"=\"&F113)","v":"WHD-27"},"Currency board","ECCU","Eastern Caribbean dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2009,13.911766052246094,15.77424430847168,17.998689651489258,20.405281066894531,22.853111267089844,23.966550827026367,432,20.055633783340454,null,106,-21.131580114364624,null,313,"Bahamas, The",2019,2004,1.0042339563369751,1.4135584831237793,1.7429381608963013,1.1127874851226807,2.8681576251983643,7.5129613876342773,160,-12.899411201477051,null,106,-26.667927742004395,null,369,"Trinidad and Tobago",2019,2011,13.592177391052246,14.35588264465332,19.762252807617188,23.934011459350586,33.258419036865234,48.903388977050781,172,6.5393791198730469,null,106,-10.970800399780273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-2.5693859209939399E-2,-3.3663510708226603E-2]
[null,"Suriname",366,"SUR","SR","WHD",{"$f":"F114&\"-\"&COUNTIF(F$5:F114,\"=\"&F114)","v":"WHD-28"},"Stabilized arrangement","none","Surinamese dollars","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2010,0.74577927589416504,1.8379271030426025,3.0964136123657227,4.3801250457763672,4.3132123947143555,3.4415662288665771,278,-0.46935081481933594,null,107,-21.001540899276733,null,313,"Bahamas, The",2019,2005,0.13484060764312744,0.18746554851531982,-0.72173029184341431,0.75228512287139893,5.1134052276611328,8.7670383453369141,170,-11.645334243774414,null,107,-26.599068164825439,null,369,"Trinidad and Tobago",2019,2012,-9.1573596000671387E-2,4.3995485305786133,7.5935721397399902,15.875146865844727,30.409479141235352,40.49224853515625,141,-1.8717613220214844,null,107,-10.857244491577148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,5.4823758678126701E-2,-4.1084915016085397E-2]
[null,"Eswatini",734,"SWZ","SZ","AFR",{"$f":"F115&\"-\"&COUNTIF(F$5:F115,\"=\"&F115)","v":"AFR-10"},"Conventional peg","none","Eswatini lilangenis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2011,0.44016838073730469,1.0374188423156738,1.6505002975463867,0.90344548225402832,-0.65799951553344727,-0.56510567665100098,241,-4.4760227203369141,null,108,-20.707917928695679,null,313,"Bahamas, The",2019,2006,6.7678093910217285E-2,-0.82591474056243896,0.66425949335098267,5.0421013832092285,8.7130289077758789,10.201251983642578,180,-10.21112060546875,null,108,-25.882946491241455,null,369,"Trinidad and Tobago",2019,2013,4.0897579193115234,6.8630247116088867,14.703830718994141,28.77674674987793,38.376796722412109,42.364009857177734,147,0,null,108,-10.821186065673828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5.0393424894462101E-2,3.28129122358206E-3]
[null,"Sweden",144,"SWE","SE","EUR",{"$f":"F116&\"-\"&COUNTIF(F$5:F116,\"=\"&F116)","v":"EUR-39"},"Free floating","none","Swedish kronas","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2012,0.28364658355712891,0.58189630508422852,-0.48121213912963867,-2.3599028587341309,-2.5854289531707764,-4.7639904022216797,203,-8.6749074459075928,null,109,-20.541280508041382,null,313,"Bahamas, The",2019,2007,-0.89876800775527954,0.58617591857910156,4.9587326049804688,8.6243200302124023,10.107146263122559,11.741759300231934,190,-8.6706132888793945,null,109,-25.668185234069824,null,369,"Trinidad and Tobago",2019,2014,1.4425694942474365,7.9620389938354492,20.724235534667969,29.025497436523438,31.727224349975586,37.813526153564453,134,-4.5504837036132813,null,109,-10.707508087158203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.14610379178145E-2,3.0957806583113E-2]
[null,"Switzerland",146,"CHE","CH","EUR",{"$f":"F117&\"-\"&COUNTIF(F$5:F117,\"=\"&F117)","v":"EUR-40"},"Floating","none","Swiss francs","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2013,0.11866092681884766,-1.1248946189880371,-3.1848907470703125,-3.5925686359405518,-5.9541406631469727,-8.8355064392089844,165,-12.746423482894897,null,110,-20.431607961654663,null,313,"Bahamas, The",2019,2008,1.6170263290405273,6.1224040985107422,9.9215555191040039,11.538691520690918,13.308363914489746,21.153144836425781,231,0.74077224731445313,null,110,-25.663446426391602,null,419,"Bahrain",2019,1995,4.5005178451538086,-9.3281269073486328E-3,-2.4407162666320801,-1.2779653072357178,-0.87167918682098389,-5.4818210601806641,47,-47.845830917358398,null,110,-10.510822296142578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-1.5022266107908799E-2,1.5392095100041E-2]
[null,"Syria",463,"SYR","SY","MCD",{"$f":"F118&\"-\"&COUNTIF(F$5:F118,\"=\"&F118)","v":"MCD-19"},"Other managed arrangement","none","Syrian pounds","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,"France",2019,2014,-1.2230217456817627,-3.2598793506622314,-3.6417663097381592,-5.974822998046875,-8.8249092102050781,-11.502277374267578,133,-15.413194417953491,null,111,-20.388612508773804,null,313,"Bahamas, The",2019,2009,4.2633590698242188,7.8174409866333008,9.1864194869995117,10.704803466796875,18.295124053955078,22.037187576293945,234,1.6248149871826172,null,111,-25.335819244384766,null,419,"Bahrain",2019,1996,-4.5796589851379395,-7.1128053665161133,-6.0863347053527832,-5.8535842895507813,-10.677421569824219,-15.420126914978027,38,-57.784136772155762,null,111,-10.219272613525391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-0.134371340138913,-5.4460721846235301E-2]
[null,"Thailand",578,"THA","TH","APD",{"$f":"F119&\"-\"&COUNTIF(F$5:F119,\"=\"&F119)","v":"APD-16"},"Floating","none","Thai bahts","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,1996,0.96905827522277832,8.7577104568481445E-2,-1.2307226657867432,-2.6452541351318359,-5.7714881896972656,-8.987217903137207,162,-12.89813494682312,null,112,-20.094133138656616,null,313,"Bahamas, The",2019,2010,2.5597662925720215,2.9008805751800537,3.3567934036254883,9.8489494323730469,12.456029891967773,12.910252571105957,197,-7.5021200180053711,null,112,-25.184844970703125,null,419,"Bahrain",2019,1997,-1.5363559722900391,0.55020302534103394,1.9099533557891846,-1.7161697149276733,-5.1864328384399414,-6.8387565612792969,45,-49.202766418457031,null,112,-10.050544738769531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4.9122445231574597E-3,1.90617410199081E-3]
[null,"Trinidad and Tobago",369,"TTO","TT","WHD",{"$f":"F120&\"-\"&COUNTIF(F$5:F120,\"=\"&F120)","v":"WHD-29"},"Stabilized arrangement","none","Trinidad and Tobago dollars","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,1997,-1.0323405265808105,-2.5144755840301514,-4.1062536239624023,-7.4236035346984863,-10.844779014587402,-11.418992042541504,134,-15.329909086227417,null,113,-20.064580678939819,null,313,"Bahamas, The",2019,2011,-3.7160515785217285E-2,2.2810697555541992E-2,6.1006097793579102,8.274144172668457,8.2748260498046875,6.8049459457397461,154,-13.607426643371582,null,113,-25.077055931091309,null,419,"Bahrain",2019,1998,2.0584554672241211,3.3995792865753174,-0.23491084575653076,-3.7024617195129395,-5.3401174545288086,-5.3544549942016602,48,-47.718464851379395,null,113,-9.94708251953125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6.3493307932082493E-2,-3.06375618423852E-2]
[null,"Tunisia",744,"TUN","TN","MCD",{"$f":"F121&\"-\"&COUNTIF(F$5:F121,\"=\"&F121)","v":"MCD-20"},"Crawl-like arrangement","none","Tunisian dinars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,1998,-1.4129698276519775,-2.9391109943389893,-6.1945438385009766,-9.5577297210693359,-10.078084945678711,-8.8147163391113281,167,-12.725633382797241,null,114,-20.010730504989624,null,313,"Bahamas, The",2019,2012,-0.21530091762542725,5.5699167251586914,7.4326753616333008,7.1034550666809082,5.2835674285888672,6.8852334022521973,156,-13.527139186859131,null,114,-24.365877151489258,null,419,"Bahrain",2019,1999,1.0715439319610596,-2.8766155242919922,-6.7051410675048828,-8.7544918060302734,-9.2348546981811523,-17.053976058959961,35,-59.417985916137695,null,114,-9.3861923217773438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.6261005444478598E-2,-0.108407646362742]
[null,"Turkey",186,"TUR","TR","EUR",{"$f":"F122&\"-\"&COUNTIF(F$5:F122,\"=\"&F122)","v":"EUR-41"},"Floating","none","Turkish liras","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,1999,-1.3546884059906006,-4.4360580444335938,-7.6225461959838867,-7.9635438919067383,-6.5181312561035156,-7.0526065826416016,177,-10.963523626327515,null,115,-18.964192152023315,null,313,"Bahamas, The",2019,2013,5.8026671409606934,7.6847405433654785,7.3768196105957031,5.5803356170654297,7.207643985748291,13.802120208740234,204,-6.6102523803710938,null,115,-23.598538875579834,null,419,"Bahrain",2019,2000,-3.5596637725830078,-6.9435386657714844,-8.4881305694580078,-8.3994359970092773,-15.580776214599609,-25.056554794311523,30,-67.420564651489258,null,115,-9.3360748291015625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-2.6428352176647501E-2,-3.4890431413245E-2]
[null,"Turkmenistan",925,"TKM","TM","MCD",{"$f":"F123&\"-\"&COUNTIF(F$5:F123,\"=\"&F123)","v":"MCD-21"},"Conventional peg","none","Turkmen manat (TMT)s","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2000,-2.9636919498443604,-6.0334920883178711,-6.2589168548583984,-4.699188232421875,-5.1207423210144043,-4.918426513671875,202,-8.8293435573577881,null,116,-18.939539670944214,null,313,"Bahamas, The",2019,2014,1.4797389507293701,0.75190961360931396,-1.4828026294708252,-0.3128349781036377,5.8043661117553711,1.2558579444885254,136,-19.156514644622803,null,116,-23.401263952255249,null,419,"Bahrain",2019,2001,-1.3312608003616333,-0.72435438632965088,1.6187608242034912,-3.2010464668273926,-10.203824996948242,-15.98182487487793,37,-58.345834732055664,null,116,-8.7184410095214844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-1.2956898360233299E-2,6.6774787211871703E-2]
[null,"Ukraine",926,"UKR","UA","EUR",{"$f":"F124&\"-\"&COUNTIF(F$5:F124,\"=\"&F124)","v":"EUR-42"},"Floating","none","Ukrainian hryvnia (UAH)s","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2001,-3.0336558818817139,-3.2294213771820068,-1.6469180583953857,-2.0529985427856445,-1.842951774597168,-4.6994152069091797,204,-8.6103322505950928,null,117,-18.845829725265503,null,316,"Barbados",2019,1999,10.004385948181152,27.443336486816406,43.333946228027344,56.326778411865234,65.535926818847656,74.329811096191406,384,53.917438507080078,null,117,-22.986709117889404,null,419,"Bahrain",2019,2002,1.214134693145752,4.1729836463928223,-2.2497773170471191E-2,-6.3922719955444336,-11.528508186340332,-16.657394409179688,36,-59.021404266357422,null,117,-8.7010269165039063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-3.5141078420970098E-2,-3.0047619054083E-2]
[null,"United Arab Emirates",466,"ARE","AE","MCD",{"$f":"F125&\"-\"&COUNTIF(F$5:F125,\"=\"&F125)","v":"MCD-22"},"Conventional peg","none","the Emirati dirhams","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2002,-0.18308162689208984,1.408088207244873,1.0063886642456055,1.2162506580352783,-1.6452610492706299,-6.6483139991760254,186,-10.559231042861938,null,118,-18.785190343856812,null,316,"Barbados",2019,2000,17.48576545715332,33.432041168212891,46.489025115966797,55.77044677734375,64.644371032714844,76.450325012207031,389,56.037952423095703,null,118,-22.790127038955688,null,419,"Bahrain",2019,2003,3.6529302597045898,0.16984343528747559,-5.4687604904174805,-9.8545684814453125,-14.213278770446777,-18.45587158203125,34,-60.819881439208984,null,118,-8.5788612365722656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-7.3469042481317401E-2,4.9817772471338902E-2]
[null,"United Kingdom",112,"GBR","GB","EUR",{"$f":"F126&\"-\"&COUNTIF(F$5:F126,\"=\"&F126)","v":"EUR-43"},"Free floating","none","pounds sterling","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2003,1.2870252132415771,0.56447386741638184,0.4359900951385498,-2.7821898460388184,-8.1610918045043945,-9.3971071243286133,156,-13.308024168014526,null,119,-18.715515851974487,null,316,"Barbados",2019,2001,16.515047073364258,30.141717910766602,39.993518829345703,49.438285827636719,61.815322875976563,73.701087951660156,382,53.288715362548828,null,119,-22.100745677947998,null,419,"Bahrain",2019,2004,-1.3545781373977661,-4.8436241149902344,-7.0585803985595703,-9.2248945236206055,-11.253288269042969,-0.68625211715698242,53,-43.050261974334717,null,119,-8.3138046264648438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2.6682865728558901E-2,2.05793822047545E-3]
[null,"United States",111,"USA","US","WHD",{"$f":"F127&\"-\"&COUNTIF(F$5:F127,\"=\"&F127)","v":"WHD-30"},"Free floating","none","U.S. dollars","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2004,-0.81881880760192871,-1.0455965995788574,-4.3641090393066406,-9.8454055786132813,-11.18590259552002,-6.6875276565551758,185,-10.598444700241089,null,120,-18.23391318321228,null,316,"Barbados",2019,2002,14.243221282958984,24.692636489868164,34.716571807861328,47.654800415039063,60.084262847900391,71.534194946289063,377,51.121822357177734,null,120,-21.934228181838989,null,419,"Bahrain",2019,2005,-2.9734358787536621,-4.7091407775878906,-6.4324245452880859,-8.0538749694824219,2.884148120880127,13.344361305236816,68,-29.019648551940918,null,120,-8.2224578857421875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-9.2576559314890405E-3,3.1302772129517903E-2]
[null,"Uruguay",298,"URY","UY","WHD",{"$f":"F128&\"-\"&COUNTIF(F$5:F128,\"=\"&F128)","v":"WHD-31"},"Floating","none","Uruguayan pesos","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2005,-0.27371048927307129,-3.6385178565979004,-9.1653642654418945,-10.550564765930176,-6.0959339141845703,0.17886161804199219,244,-3.7320554256439209,null,121,-17.95164942741394,null,316,"Barbados",2019,2003,9.4119606018066406,18.429397583007813,30.391305923461914,41.873844146728516,52.405513763427734,67.051322937011719,371,46.638950347900391,null,121,-21.901561856269836,null,419,"Bahrain",2019,2006,-1.1568963527679443,-2.3694424629211426,-3.5454914569854736,7.7752366065979004,18.558004379272461,24.013374328613281,80,-18.350635528564453,null,121,-7.9705238342285156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.0544591525609401E-2,2.98900296367553E-2]
[null,"Venezuela",299,"VEN","VE","WHD",{"$f":"F129&\"-\"&COUNTIF(F$5:F129,\"=\"&F129)","v":"WHD-32"},"Other managed arrangement","none","bolívar soberanos","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2006,-2.7633726596832275,-7.6663675308227539,-8.4044570922851563,-3.2786071300506592,3.6924123764038086,-1.3898372650146484,239,-5.3007543087005615,null,122,-17.779493093490601,null,316,"Barbados",2019,2004,8.3066463470458984,19.603998184204102,30.466922760009766,40.422664642333984,54.534999847412109,79.220314025878906,392,58.807941436767578,null,122,-21.695934772491455,null,419,"Bahrain",2019,2007,-1.2734115123748779,-2.5366723537445068,8.6725893020629883,19.321603775024414,24.622785568237305,30.141260147094727,100,-12.222749710083008,null,122,-7.7014656066894531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.35194148000484E-2,-8.4956438183755395E-2]
[null,"Vietnam",582,"VNM","VN","APD",{"$f":"F130&\"-\"&COUNTIF(F$5:F130,\"=\"&F130)","v":"APD-17"},"Stabilized arrangement","none","Vietnamese dongs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2007,-4.3593168258666992,-4.5272111892700195,1.1964857578277588,8.7941646575927734,4.3686151504516602,3.8055002689361572,280,-0.10541677474975586,null,123,-17.456466436386108,null,316,"Barbados",2019,2005,10.482436180114746,20.539396286010742,29.698038101196289,43.022041320800781,66.927696228027344,82.246017456054688,397,61.833644866943359,null,123,-21.664183378219604,null,419,"Bahrain",2019,2008,-0.6816670298576355,11.043815612792969,22.148778915405273,27.850387573242188,33.718193054199219,43.770526885986328,153,1.4065170288085938,null,123,-7.1710090637207031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,3.5142460444547802E-2,-3.2265286215690698E-5]
[null,"Ruritania",999,null,null,null,null,"Floating","none","Ruritanian dollar","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2008,0.4902184009552002,6.8954110145568848,15.19874382019043,11.503809928894043,11.69709587097168,8.1101303100585938,318,4.1992132663726807,null,124,-16.927739858627319,null,316,"Barbados",2019,2006,9.4958305358886719,18.074602127075195,30.800746917724609,54.091289520263672,68.777938842773438,79.681358337402344,394,59.268985748291016,null,124,-21.600603103637695,null,419,"Bahrain",2019,2009,12.228239059448242,23.730489730834961,29.735940933227539,35.825019836425781,46.025863647460938,48.751823425292969,170,6.3878135681152344,null,124,-7.0753364562988281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-6.6369007409521497E-3,3.0081200707696699E-2]
[null,"*** Non-MACs (in case of graduation) ***",null,null,null,null,null,null,null,null,null,"EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2009,6.6177549362182617,15.139394760131836,11.668652534484863,12.092179298400879,8.7416591644287109,4.7403573989868164,289,0.82944035530090332,null,125,-16.880876302719116,null,316,"Barbados",2019,2007,8.0296039581298828,20.216297149658203,42.976940155029297,57.14306640625,67.535179138183594,84.375694274902344,401,63.963321685791016,null,125,-21.495287656784058,null,419,"Bahrain",2019,2010,12.264290809631348,19.044551849365234,25.915807723999023,36.901496887207031,40.410869598388672,64.905731201171875,206,22.541721343994141,null,125,-6.5570182800292969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1.7405052507249E-2,-3.4972625041175098E-2]
[null,"Afghanistan",512,"AFG","AF","LIDC",{"$f":"F133&\"-\"&COUNTIF(F$5:F133,\"=\"&F133)","v":"LIDC-1"},"Crawl-like arrangement","none","Afghanis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2010,7.8319492340087891,3.648066520690918,3.3342540264129639,-0.77858567237854004,-5.5679855346679688,-10.913705825805664,142,-14.824622869491577,null,126,-16.852908849716187,null,316,"Barbados",2019,2008,11.116111755371094,32.819931030273438,45.942867279052734,55.305267333984375,71.129402160644531,87.317153930664063,407,66.904781341552734,null,126,-21.362211346626282,null,419,"Bahrain",2019,2011,6.0370059013366699,12.22342586517334,22.578420639038086,25.50726318359375,49.468059539794922,66.952774047851563,212,24.588764190673828,null,126,-6.3343162536621094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,3.8770020930199801E-2,-5.9902310829388298E-3]
[null,"Bangladesh",513,"BGD","BD","LIDC",{"$f":"F134&\"-\"&COUNTIF(F$5:F134,\"=\"&F134)","v":"LIDC-2"},"Crawl-like arrangement","none","Bangladesh takas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2011,-4.3980598449707031,-4.9241724014282227,-9.2472019195556641,-14.244431495666504,-19.795352935791016,-24.746597290039063,56,-28.657514333724976,null,127,-16.535478353500366,null,316,"Barbados",2019,2009,19.744855880737305,30.986583709716797,38.543815612792969,52.637130737304688,67.166732788085938,74.278602600097656,383,53.866230010986328,null,127,-20.767377853393555,null,419,"Bahrain",2019,2012,6.2404155731201172,16.614664077758789,19.532073974609375,43.454441070556641,60.877067565917969,69.822059631347656,217,27.458049774169922,null,127,-6.3314399719238281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-1.23955078630967E-2,-1.8535875200503499E-2]
[null,"Benin",638,"BEN","BJ","LIDC",{"$f":"F135&\"-\"&COUNTIF(F$5:F135,\"=\"&F135)","v":"LIDC-3"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2012,6.5076351165771484E-2,-3.6475837230682373,-8.0147085189819336,-12.915218353271484,-17.195152282714844,-22.50947380065918,71,-26.420390844345093,null,128,-16.40450644493103,null,316,"Barbados",2019,2010,8.9537439346313477,14.248961448669434,26.106184005737305,38.425559997558594,43.353019714355469,51.967494964599609,338,31.555122375488281,null,128,-20.322336792945862,null,419,"Bahrain",2019,2013,10.228702545166016,13.005289077758789,36.791584014892578,54.082893371582031,62.901302337646484,71.394073486328125,222,29.030063629150391,null,128,-6.2931175231933594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-2.8333543111927598E-2,6.9437433707514401E-2]
[null,"Bhutan",514,"BTN","BT","LIDC",{"$f":"F136&\"-\"&COUNTIF(F$5:F136,\"=\"&F136)","v":"LIDC-4"},"Conventional peg","none","Bhutanese ngultrums","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2013,-3.1541168689727783,-6.9495859146118164,-11.265039443969727,-14.946216583251953,-19.64776611328125,-23.885143280029297,63,-27.79606032371521,null,129,-16.249114751815796,null,316,"Barbados",2019,2011,3.4850716590881348,13.511490821838379,23.979164123535156,27.033769607543945,33.753990173339844,35.122394561767578,288,14.71002197265625,null,129,-20.281439065933228,null,419,"Bahrain",2019,2014,1.8199950456619263,24.726593017578125,41.209144592285156,49.284206390380859,57.093959808349609,66.439857482910156,209,24.075847625732422,null,129,-6.2558517456054688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.4177788483075101E-2,-1.9692809361420101E-2]
[null,"Burkina Faso",748,"BFA","BF","LIDC",{"$f":"F137&\"-\"&COUNTIF(F$5:F137,\"=\"&F137)","v":"LIDC-5"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,"Germany",2019,2014,-3.1382441520690918,-6.785130500793457,-9.7862062454223633,-13.795929908752441,-17.329555511474609,-19.523185729980469,{"$f":"RANK(AU137,$AU$8:$AU$568,1)","v":89},{"$f":"AS137-MEDIAN($AS$8:$AS$568)","v":-23.434102773666382},null,130,{"$f":"VLOOKUP(AW137,$AT$8:$AU$568,2,FALSE)","v":-16.031038999557495},null,316,"Barbados",2019,2012,9.1503257751464844,18.729841232299805,20.884059906005859,26.691484451293945,27.134513854980469,33.928192138671875,{"$f":"RANK(BK137,$BK$8:$BK$460,1)","v":282},{"$f":"BI137-MEDIAN($BI$8:$BI$460)","v":13.515819549560547},null,130,{"$f":"VLOOKUP(BM137,$BJ$8:$BK$460,2,FALSE)","v":-20.270938217639923},null,429,"Iran",2019,2006,16.962545394897461,31.1611328125,40.833408355712891,51.645137786865234,61.220870971679688,64.932144165039063,{"$f":"RANK(CA137,$CA$8:$CA$300,1)","v":207},{"$f":"BY137-MEDIAN($BY$8:$BY$300)","v":22.568134307861328},null,130,{"$f":"VLOOKUP(CC137,$BZ$8:$CA$300,2,FALSE)","v":-6.0555915832519531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.44138070698215E-2,3.2318335360089198E-2]
[null,"Burundi",618,"BDI","BI","LIDC",{"$f":"F138&\"-\"&COUNTIF(F$5:F138,\"=\"&F138)","v":"LIDC-6"},"Crawl-like arrangement","none","Burundi francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2009,7.252314567565918,9.717559814453125,11.322966575622559,17.540283203125,31.509340286254883,31.623001098632813,478,27.712084054946899,null,131,-15.996638059616089,null,339,"Belize",2019,2006,-27.092885971069336,-49.359428405761719,-75.848915100097656,-90.297538757324219,-113.03472137451172,-137.72227478027344,2,-158.13464736938477,null,131,-20.036988496780396,null,429,"Iran",2019,2007,13.735861778259277,23.142641067504883,33.829837799072266,43.379657745361328,47.131996154785156,55.695579528808594,187,13.331569671630859,null,131,-5.8562126159667969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,3.1279504311554802E-2,6.4606219807590307E-2]
[null,"Cabo Verde",624,"CPV","CV","Non-MAC",{"$f":"F139&\"-\"&COUNTIF(F$5:F139,\"=\"&F139)","v":"Non-MAC-2"},"Conventional peg","none","Cabo Verde escudos","EM",{"$f":"IF(K139=\"AE\",\"AE\",IF(AND(K139=\"EM\",ISNUMBER(MATCH(C139,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K139=\"EM\",ISNUMBER(MATCH(C139,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-DIVERSIFIED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2010,1.612815260887146,2.424250602722168,7.9036102294921875,21.188373565673828,20.669136047363281,22.876918792724609,421,18.966001749038696,null,132,-15.52971625328064,null,339,"Belize",2019,2007,-18.718755722045898,-41.513107299804688,-52.122478485107422,-70.879440307617188,-91.448921203613281,-110.04345703125,4,-130.45582962036133,null,132,-20.032238006591797,null,429,"Iran",2019,2008,10.369384765625,21.728551864624023,31.733610153198242,35.781082153320313,44.522880554199219,47.627593994140625,165,5.2635841369628906,null,132,-5.6412162780761719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-2.3412124552776001E-2,1.42028125816438E-2]
[null,"Cambodia",522,"KHM","KH","LIDC",{"$f":"F140&\"-\"&COUNTIF(F$5:F140,\"=\"&F140)","v":"LIDC-7"},"Other managed arrangement","none","Cambodian riels","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2011,0.23184120655059814,5.1463785171508789,17.880796432495117,16.825393676757813,18.510910034179688,21.287967681884766,409,17.377050638198853,null,133,-15.413194417953491,null,339,"Belize",2019,2008,-21.510923385620117,-30.863983154296875,-48.391254425048828,-67.757133483886719,-85.173675537109375,-97.905914306640625,8,-118.31828689575195,null,133,-19.848339796066284,null,429,"Iran",2019,2009,9.7575597763061523,18.474374771118164,21.485811233520508,29.394538879394531,31.82948112487793,36.070892333984375,128,-6.2931175231933594,null,133,-5.1405143737792969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-2.0111585155585299E-2,8.0098986117681601E-3]
[null,"Cameroon",622,"CMR","CM","LIDC",{"$f":"F141&\"-\"&COUNTIF(F$5:F141,\"=\"&F141)","v":"LIDC-8"},"Conventional peg","CEMAC","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2012,4.0416402816772461,15.915729522705078,14.01243782043457,14.862372398376465,16.816032409667969,58.422332763671875,539,54.511415719985962,null,134,-15.329909086227417,null,339,"Belize",2019,2009,-7.1972551345825195,-22.573083877563477,-39.792293548583984,-55.067283630371094,-65.6634521484375,-76.334556579589844,14,-96.746929168701172,null,134,-19.554471015930176,null,429,"Iran",2019,2010,8.7750425338745117,11.935887336730957,20.050933837890625,22.724143981933594,27.217889785766602,56.619129180908203,190,14.255119323730469,null,134,-4.5504837036132813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.9281011197422902E-2,3.8656925636079302E-2]
[null,"Central African Republic",626,"CAF","CF","LIDC",{"$f":"F142&\"-\"&COUNTIF(F$5:F142,\"=\"&F142)","v":"LIDC-9"},"Conventional peg","CEMAC","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2013,10.961387634277344,8.1398916244506836,8.0660820007324219,9.0904207229614258,49.761791229248047,51.161148071289063,529,47.250231027603149,null,135,-15.319800138473511,null,339,"Belize",2019,2010,-16.522640228271484,-35.041732788085938,-51.766471862792969,-63.959091186523438,-76.370262145996094,-88.620521545410156,12,-109.03289413452148,null,135,-19.505136251449585,null,429,"Iran",2019,2011,3.4466848373413086,11.806520462036133,14.689162254333496,19.361928939819336,48.916065216064453,60.430950164794922,195,18.066940307617188,null,135,-4.3963241577148438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1.8432923994451299E-2,-2.3159005600438798E-3]
[null,"Chad",628,"TCD","TD","LIDC",{"$f":"F143&\"-\"&COUNTIF(F$5:F143,\"=\"&F143)","v":"LIDC-10"},"Conventional peg","CEMAC","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"San Marino",2019,2014,-3.7289083003997803,-4.7220320701599121,-4.6290488243103027,35.098777770996094,35.542255401611328,40.822689056396484,506,36.911772012710571,null,136,-15.30221152305603,null,339,"Belize",2019,2011,-17.5086669921875,-33.327228546142578,-44.717926025390625,-56.431411743164063,-68.0882568359375,-67.144065856933594,17,-87.556438446044922,null,136,-19.156514644622803,null,429,"Iran",2019,2012,8.0178632736206055,10.583422660827637,14.965609550476074,44.255977630615234,55.533329010009766,49.422988891601563,175,7.0589790344238281,null,136,-4.2934417724609375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-2.5942672089959502E-2,-1.6618347123858401E-2]
[null,"Comoros",632,"COM","KM","LIDC",{"$f":"F144&\"-\"&COUNTIF(F$5:F144,\"=\"&F144)","v":"LIDC-11"},"Conventional peg","none","Comorian francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1994,1.7785549163818359,-14.322816848754883,-19.911087036132813,-27.794015884399414,-36.234092712402344,-43.100379943847656,16,-47.011296987533569,null,137,-15.093821287155151,null,339,"Belize",2019,2012,-13.89496898651123,-23.345344543457031,-33.101688385009766,-42.784454345703125,-39.849155426025391,-51.191604614257813,25,-71.603977203369141,null,137,-19.103925466537476,null,429,"Iran",2019,2013,3.625333309173584,8.9418115615844727,39.053035736083984,51.049388885498047,45.567115783691406,39.844272613525391,139,-2.5197372436523438,null,137,-4.190399169921875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-7.3386347451660297E-3,3.31356942804098E-3]
[null,"Congo, Democratic Republic of the",636,"COD","CD","LIDC",{"$f":"F145&\"-\"&COUNTIF(F$5:F145,\"=\"&F145)","v":"LIDC-12"},"Other managed arrangement","none","Congo francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1995,-15.693497657775879,-20.851970672607422,-28.282081604003906,-36.245155334472656,-42.609024047851563,-52.614475250244141,10,-56.525392293930054,null,138,-15.066921949386597,null,339,"Belize",2019,2013,-8.447784423828125,-17.220603942871094,-25.939105987548828,-22.058994293212891,-32.47625732421875,-41.604923248291016,33,-62.017295837402344,null,138,-18.816935062408447,null,429,"Iran",2019,2014,5.2127799987792969,35.20556640625,47.076618194580078,41.467830657958984,35.621200561523438,35.193000793457031,123,-7.1710090637207031,null,138,-3.0322952270507813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1.81160093622099E-2,1.42079162034608E-2]
[null,"Congo, Republic of",634,"COG","CG","LIDC",{"$f":"F146&\"-\"&COUNTIF(F$5:F146,\"=\"&F146)","v":"LIDC-13"},"Conventional peg","CEMAC","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1996,-3.2740116119384766,-8.7243795394897461,-14.607942581176758,-18.787837982177734,-26.499961853027344,-30.206657409667969,37,-34.117574453353882,null,139,-15.058863401412964,null,339,"Belize",2019,2014,-8.3614349365234375,-16.661149978637695,-12.35477352142334,-22.338235855102539,-31.025505065917969,-39.175796508789063,36,-59.588169097900391,null,139,-18.767242670059204,null,433,"Iraq",2019,2009,31.833690643310547,10.852146148681641,6.9189491271972656,7.1132392883300781,8.5522089004516602,12.351038932800293,65,-30.012970924377441,null,139,-2.5197372436523438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,4.9533929616240799E-2,-5.7688253570848599E-2]
[null,"Côte d'Ivoire",662,"CIV","CI","LIDC",{"$f":"F147&\"-\"&COUNTIF(F$5:F147,\"=\"&F147)","v":"LIDC-14"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1997,-4.967045783996582,-10.352218627929688,-14.018190383911133,-21.200370788574219,-24.360620498657227,-30.007839202880859,38,-33.918756246566772,null,140,-15.025323629379272,null,343,"Jamaica",2019,2004,30.59486198425293,70.171623229980469,98.494438171386719,132.765380859375,183.30282592773438,237.31134033203125,440,216.89896774291992,null,140,-18.607019424438477,null,433,"Iraq",2019,2010,-21.58125114440918,-24.806331634521484,-23.245534896850586,-20.176755905151367,-14.715912818908691,12.890010833740234,66,-29.4739990234375,null,140,-2.1829338073730469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.76302149511583E-2,-1.34885866035618E-2]
[null,"Djibouti",611,"DJI","DJ","LIDC",{"$f":"F148&\"-\"&COUNTIF(F$5:F148,\"=\"&F148)","v":"LIDC-15"},"Currency board","none","Djibouti francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1998,-4.6943545341491699,-7.6459646224975586,-14.08942985534668,-16.485774993896484,-21.343051910400391,-24.622213363647461,58,-28.533130407333374,null,141,-14.906368970870972,null,343,"Jamaica",2019,2010,0.92726945877075195,0.53423643112182617,6.8912029266357422,1.2104153633117676,1.1310577392578125,-13.867843627929688,78,-34.280216217041016,null,141,-17.545077800750732,null,433,"Iraq",2019,2011,-5.4790315628051758,-5.7616562843322754,-4.196753978729248,4.0006637573242188E-2,26.651653289794922,36.108158111572266,129,-6.2558517456054688,null,141,-1.8717613220214844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,3.0038567723077898E-2,5.7168194686106899E-3]
[null,"Dominica",321,"DMA","DM","Non-MAC",{"$f":"F149&\"-\"&COUNTIF(F$5:F149,\"=\"&F149)","v":"Non-MAC-3"},"Currency board","ECCU","Eastern Caribbean dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,1999,-2.4036288261413574,-8.2790260314941406,-10.086477279663086,-14.333271980285645,-16.979587554931641,-19.21441650390625,94,-23.125333547592163,null,142,-14.824622869491577,null,343,"Jamaica",2019,2011,-5.9631824493408203,-5.2327275276184082,-16.59698486328125,-22.417343139648438,-43.215370178222656,-56.199146270751953,21,-76.611518859863281,null,142,-17.503287315368652,null,433,"Iraq",2019,2012,-0.4138946533203125,0.95153748989105225,4.9604983329772949,31.34077262878418,40.576900482177734,36.507797241210938,131,-5.8562126159667969,null,142,-1.8426094055175781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.7954001452416601E-2,-3.8626986802517499E-2]
[null,"Eritrea",643,"ERI","ER","LIDC",{"$f":"F150&\"-\"&COUNTIF(F$5:F150,\"=\"&F150)","v":"LIDC-16"},"Conventional peg","none","Eritrean nakfas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2000,-5.2126884460449219,-6.3361048698425293,-9.8768472671508789,-11.794376373291016,-13.276958465576172,-12.941991806030273,126,-16.852908849716187,null,143,-14.749944448471069,null,343,"Jamaica",2019,2012,-3.0224442481994629,-18.136001586914063,-27.70184326171875,-52.241291046142578,-68.962188720703125,-89.927078247070313,11,-110.33945083618164,null,143,-17.36097240447998,null,443,"Kuwait",2019,2005,14.539825439453125,30.439790725708008,48.106231689453125,64.756706237792969,83.816970825195313,100.58512115478516,250,58.221111297607422,null,143,-1.7224388122558594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-3.5163746926619097E-2,1.8939153766149502E-2]
[null,"Ethiopia",644,"ETH","ET","LIDC",{"$f":"F151&\"-\"&COUNTIF(F$5:F151,\"=\"&F151)","v":"LIDC-17"},"Stabilized arrangement","none","Ethiopian birrs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2001,-0.2415776252746582,-2.8701424598693848,-3.8441300392150879,-4.3507218360900879,-3.0061960220336914,-2.9410600662231445,221,-6.8519771099090576,null,144,-14.708197355270386,null,343,"Jamaica",2019,2013,-20.612823486328125,-35.696018218994141,-65.770957946777344,-88.045539855957031,-114.58232116699219,-135.68011474609375,3,-156.09248733520508,null,144,-16.891949415206909,null,443,"Kuwait",2019,2006,20.539634704589844,42.17236328125,62.163299560546875,83.982902526855469,102.9713134765625,119.92529296875,265,77.561283111572266,null,144,-1.6343231201171875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.08550702529837E-2,5.0890605354811602E-2]
[null,"Gambia, The",648,"GMB","GM","LIDC",{"$f":"F152&\"-\"&COUNTIF(F$5:F152,\"=\"&F152)","v":"LIDC-18"},"Other managed arrangement","none","ambian dalasis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2002,-2.1497011184692383,-2.6299834251403809,-2.6275634765625,-0.75824260711669922,-0.15203952789306641,-2.5820612907409668,225,-6.4929783344268799,null,145,-14.391771078109741,null,343,"Jamaica",2019,2014,-18.507612228393555,-51.965713500976563,-77.581962585449219,-107.418701171875,-131.77450561523438,-153.1043701171875,1,-173.51674270629883,null,145,-15.543900966644287,null,443,"Kuwait",2019,2007,24.392110824584961,46.780868530273438,70.668624877929688,91.424934387207031,109.87372589111328,127.60055541992188,268,85.236545562744141,null,145,-1.5811233520507813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1.2487000658151099E-2,3.1494984376102202E-2]
[null,"Ghana",652,"GHA","GH","LIDC",{"$f":"F153&\"-\"&COUNTIF(F$5:F153,\"=\"&F153)","v":"LIDC-19"},"Floating","none","Ghanaian cedis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2003,0.16107559204101563,0.81965923309326172,3.3602714538574219,4.6532273292541504,2.9257774353027344,6.3642144203186035,301,2.4532973766326904,null,146,-14.379781484603882,null,362,"St. Lucia",2019,1997,11.211222648620605,21.837213516235352,29.358623504638672,40.934677124023438,53.429840087890625,70.144447326660156,376,49.732074737548828,null,146,-15.437792778015137,null,443,"Kuwait",2019,2008,25.663135528564453,52.293006896972656,75.315528869628906,95.605812072753906,114.79589080810547,133.04849243164063,272,90.684482574462891,null,146,-1.5806007385253906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-4.12279637556483E-2,2.8503878962998601E-2]
[null,"Grenada",328,"GRD","GD","Non-MAC",{"$f":"F154&\"-\"&COUNTIF(F$5:F154,\"=\"&F154)","v":"Non-MAC-4"},"Currency board","ECCU","Eastern Caribbean dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2004,1.2438416481018066,4.3744325637817383,6.2620162963867188,5.1337361335754395,9.1758012771606445,21.425825119018555,411,17.514908075332642,null,147,-14.31717848777771,null,362,"St. Lucia",2019,1998,10.639408111572266,18.216360092163086,29.886943817138672,42.512672424316406,59.391078948974609,63.221343994140625,366,42.808971405029297,null,147,-14.417647361755371,null,443,"Kuwait",2019,2009,29.679056167602539,54.492706298828125,75.520309448242188,94.570999145507813,111.96078491210938,128.24668884277344,269,85.882678985595703,null,147,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.96295268096961E-2,3.1082462471764698E-2]
[null,"Guinea",656,"GIN","GN","LIDC",{"$f":"F155&\"-\"&COUNTIF(F$5:F155,\"=\"&F155)","v":"LIDC-20"},"Stabilized arrangement","none","Guinean francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2005,3.3185362815856934,5.3920149803161621,4.4474601745605469,8.6709318161010742,21.099906921386719,25.708843231201172,443,21.797926187515259,null,148,-14.151233434677124,null,362,"St. Lucia",2019,1999,7.5934677124023438,19.271144866943359,31.895177841186523,48.763713836669922,52.576496124267578,63.304462432861328,367,42.89208984375,null,148,-14.170599460601807,null,443,"Kuwait",2019,2010,28.76947021484375,54.415245056152344,78.595924377441406,101.49900817871094,123.57221984863281,144.97547912597656,276,102.61146926879883,null,148,0.27493667602539063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-3.3171630746484902E-2,8.5824884331150902E-2]
[null,"Guinea-Bissau",654,"GNB","GW","LIDC",{"$f":"F156&\"-\"&COUNTIF(F$5:F156,\"=\"&F156)","v":"LIDC-21"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2006,1.5073299407958984,-1.0669231414794922E-2,3.6319851875305176,15.472686767578125,19.485807418823242,21.427600860595703,413,17.51668381690979,null,149,-13.966644048690796,null,362,"St. Lucia",2019,2000,11.251750946044922,23.512863159179688,40.077865600585938,43.643058776855469,54.176090240478516,62.055191040039063,363,41.642818450927734,null,149,-13.922338485717773,null,443,"Kuwait",2019,2011,26.873970031738281,52.490859985351563,77.005165100097656,100.83506011962891,124.11407470703125,150.18336486816406,278,107.81935501098633,null,149,0.41693878173828125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2.6063586621097298E-2,-4.6616220487273798E-2]
[null,"Guyana",336,"GUY","GY","Non-MAC",{"$f":"F157&\"-\"&COUNTIF(F$5:F157,\"=\"&F157)","v":"Non-MAC-5"},"Stabilized arrangement","none","Guyanese dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2007,-1.5452980995178223,2.0651102066040039,13.868451118469238,17.838943481445313,19.732666015625,27.948934555053711,453,24.038017511367798,null,150,-13.859915494918823,null,362,"St. Lucia",2019,2001,12.031221389770508,28.456974029541016,31.969570159912109,42.532817840576172,50.521221160888672,53.29150390625,344,32.879131317138672,null,150,-13.889347553253174,null,443,"Kuwait",2019,2012,27.67485237121582,53.136867523193359,76.966156005859375,99.439308166503906,124.02366638183594,151.87548828125,280,109.51147842407227,null,150,0.46925735473632813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1.7143069510019301E-2,-1.0342985386066501E-2]
[null,"Haiti",263,"HTI","HT","LIDC",{"$f":"F158&\"-\"&COUNTIF(F$5:F158,\"=\"&F158)","v":"LIDC-22"},"Crawl-like arrangement","none","Haitian gourdes","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2008,3.6513805389404297,15.492391586303711,19.497167587280273,21.421695709228516,29.665172576904297,37.092800140380859,496,33.181883096694946,null,151,-13.754266500473022,null,362,"St. Lucia",2019,2002,17.1212158203125,21.402389526367188,32.805721282958984,41.704147338867188,45.452846527099609,52.747444152832031,339,32.335071563720703,null,151,-13.712542533874512,null,443,"Kuwait",2019,2013,29.319826126098633,56.442436218261719,81.718338012695313,108.67969512939453,138.53955078125,150.30610656738281,279,107.94209671020508,null,151,1.2812271118164063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-5.4287001363484903E-2,-2.5269712209474798E-2]
[null,"Honduras",268,"HND","HN","LIDC",{"$f":"F159&\"-\"&COUNTIF(F$5:F159,\"=\"&F159)","v":"LIDC-23"},"Crawling peg","none","Honduran lempiras","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2009,11.478805541992188,15.117764472961426,16.67283821105957,24.543190002441406,31.593978881835938,35.607536315917969,490,31.696619272232056,null,152,-13.747363805770874,null,362,"St. Lucia",2019,2003,6.4617486000061035,20.130386352539063,31.378948211669922,37.562694549560547,47.377357482910156,56.385749816894531,348,35.973377227783203,null,152,-13.692115783691406,null,443,"Kuwait",2019,2014,31.68297004699707,61.60504150390625,93.243049621582031,127.76428985595703,144.13949584960938,161.09736633300781,282,118.73335647583008,null,152,1.3401527404785156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1.8876709130291099E-2,-2.9736566286027898E-2]
[null,"Kenya",664,"KEN","KE","LIDC",{"$f":"F160&\"-\"&COUNTIF(F$5:F160,\"=\"&F160)","v":"LIDC-24"},"Stabilized arrangement","none","Kenya shillings","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2010,2.3717522621154785,2.6427149772644043,9.2118263244628906,14.944005012512207,17.621362686157227,17.299175262451172,385,13.388258218765259,null,153,-13.72518515586853,null,362,"St. Lucia",2019,2004,13.291827201843262,24.108362197875977,29.804609298706055,39.076038360595703,47.485202789306641,59.525020599365234,360,39.112648010253906,null,153,-13.675575256347656,null,449,"Oman",2019,1995,9.0605478286743164,19.90656852722168,31.878374099731445,56.176498413085938,66.969947814941406,72.733047485351563,225,30.369037628173828,null,153,1.4065170288085938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5.9766446572032898E-3,4.3473665569973799E-2]
[null,"Kiribati",826,"KIR","KI","LIDC",{"$f":"F161&\"-\"&COUNTIF(F$5:F161,\"=\"&F161)","v":"LIDC-25"},"No separate legal tender","none","Australian dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2011,-0.32205581665039063,5.6423544883728027,10.7579345703125,12.806547164916992,11.843240737915039,10.446346282958984,337,6.5354292392730713,null,154,-13.507306814193726,null,362,"St. Lucia",2019,2005,10.759922981262207,16.392877578735352,25.594343185424805,33.926887512207031,45.883445739746094,56.809658050537109,349,36.397285461425781,null,154,-13.607426643371582,null,449,"Oman",2019,1996,10.035714149475098,21.047861099243164,44.224517822265625,53.721382141113281,57.998554229736328,72.318359375,224,29.954349517822266,null,154,1.4964714050292969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.93207225549871E-2,-4.5359621275112699E-2]
[null,"Kyrgyz Republic",917,"KGZ","KW","LIDC",{"$f":"F162&\"-\"&COUNTIF(F$5:F162,\"=\"&F162)","v":"LIDC-26"},"Other managed arrangement","none","the Kyrgyz soms","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2012,5.682671070098877,10.510134696960449,12.264108657836914,10.999500274658203,9.2945098876953125,7.4151158332824707,313,3.5041987895965576,null,155,-13.348486661911011,null,362,"St. Lucia",2019,2006,5.5298924446105957,14.657402038574219,22.945108413696289,34.885967254638672,45.825637817382813,57.485294342041016,351,37.072921752929688,null,155,-13.543432235717773,null,449,"Oman",2019,1997,11.132891654968262,34.294940948486328,43.631694793701172,47.592517852783203,61.428413391113281,68.554695129394531,216,26.190685272216797,null,155,1.70440673828125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-1.50751473263769E-3,-2.0438190026422901E-2]
[null,"Lao P.D.R.",544,"LAO","LA","LIDC",{"$f":"F163&\"-\"&COUNTIF(F$5:F163,\"=\"&F163)","v":"LIDC-27"},"Crawl-like arrangement","none","Lao kips","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2013,4.1563868522644043,5.2183985710144043,3.2403469085693359,0.79979896545410156,-1.8378734588623047,-3.2007455825805664,218,-7.1116626262664795,null,156,-13.308024168014526,null,362,"St. Lucia",2019,2007,7.7193679809570313,14.55177116394043,24.990245819091797,34.380542755126953,44.443916320800781,57.148822784423828,350,36.7364501953125,null,156,-13.527139186859131,null,449,"Oman",2019,1998,24.214792251586914,34.633872985839844,39.707447052001953,54.687343597412109,62.989768981933594,76.414474487304688,229,34.050464630126953,null,156,1.9245452880859375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4.6512558741925301E-2,1.6249395249885602E-2]
[null,"Lesotho",666,"LSO","LS","LIDC",{"$f":"F164&\"-\"&COUNTIF(F$5:F164,\"=\"&F164)","v":"LIDC-28"},"Conventional peg","none","Lesotho lotis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,"Italy",2019,2014,0.58325529098510742,-1.8921852111816406,-4.8493862152099609,-8.0236549377441406,-9.9437351226806641,-12.624561309814453,127,-16.535478353500366,null,157,-13.188353300094604,null,362,"St. Lucia",2019,2008,6.1470656394958496,15.890664100646973,24.576654434204102,33.926399230957031,45.908462524414063,53.692245483398438,345,33.279872894287109,null,157,-13.509719848632813,null,449,"Oman",2019,1999,15.142200469970703,25.447599411010742,46.20208740234375,60.857898712158203,81.252906799316406,101.71305084228516,255,59.349040985107422,null,157,2.1773223876953125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.6698009877809902E-3,1.0660491236559299E-2]
[null,"Liberia",668,"LBR","LR","LIDC",{"$f":"F165&\"-\"&COUNTIF(F$5:F165,\"=\"&F165)","v":"LIDC-29"},"Other managed arrangement","none","Liberian dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2000,2.7879316806793213,6.6296191215515137,9.9855833053588867,13.506925582885742,17.388711929321289,21.029306411743164,408,17.118389368057251,null,158,-13.151258230209351,null,362,"St. Lucia",2019,2009,8.5557069778442383,16.088432312011719,24.319314956665039,35.216693878173828,41.949764251708984,48.192710876464844,330,27.780338287353516,null,158,-13.504772186279297,null,449,"Oman",2019,2000,9.9177150726318359,29.994304656982422,43.657474517822266,62.718975067138672,81.4769287109375,96.684768676757813,248,54.320758819580078,null,158,3.1753196716308594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-9.3269998100141804E-2,-2.30702643490765E-3]
[null,"Libya",672,"LBY","LY","Non-MAC",{"$f":"F166&\"-\"&COUNTIF(F$5:F166,\"=\"&F166)","v":"Non-MAC-6"},"Conventional peg","none","Libyan dinars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2001,4.3953189849853516,8.2481908798217773,12.21015453338623,16.476701736450195,20.446626663208008,24.599906921386719,437,20.688989877700806,null,159,-13.138741254806519,null,362,"St. Lucia",2019,2010,7.0840892791748047,14.904114723205566,25.428625106811523,31.827024459838867,37.773712158203125,41.984577178955078,316,21.57220458984375,null,159,-13.459919929504395,null,449,"Oman",2019,2001,16.410785675048828,26.031045913696289,40.653831481933594,54.557785034179688,64.476058959960938,80.880828857421875,236,38.516819000244141,null,159,3.4431533813476563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,8.1152822885659497E-4,2.31381451536351E-2]
[null,"Macao SAR",546,"MAC","MO","Non-MAC",{"$f":"F167&\"-\"&COUNTIF(F$5:F167,\"=\"&F167)","v":"Non-MAC-7"},"Currency board","none","Macanese patacas","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2002,4.1822910308837891,8.5035305023193359,13.158780097961426,17.54640007019043,22.145946502685547,26.293859481811523,446,22.38294243812561,null,160,-13.052675008773804,null,362,"St. Lucia",2019,2011,7.4103593826293945,17.502531051635742,23.445724487304688,28.914154052734375,32.623508453369141,37.180374145507813,295,16.768001556396484,null,160,-12.899411201477051,null,449,"Oman",2019,2002,9.3682279586791992,23.690462112426758,37.243568420410156,46.758872985839844,62.706676483154297,78.11444091796875,231,35.750431060791016,null,160,3.4626502990722656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.4966918825807401E-2,6.4832834053643498E-2]
[null,"Madagascar",674,"MDG","MG","LIDC",{"$f":"F168&\"-\"&COUNTIF(F$5:F168,\"=\"&F168)","v":"LIDC-30"},"Floating","none","Malagasy ariarys","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2003,4.1692290306091309,8.6594114303588867,12.869036674499512,17.277790069580078,21.222236633300781,32.400299072265625,481,28.489382028579712,null,161,-12.984442472457886,null,362,"St. Lucia",2019,2012,10.269326210021973,16.340160369873047,21.886985778808594,25.625770568847656,30.163372039794922,34.749919891357422,286,14.337547302246094,null,161,-12.882031917572021,null,449,"Oman",2019,2003,11.121411323547363,21.471975326538086,27.784217834472656,40.529685974121094,52.737144470214844,64.853996276855469,205,22.489986419677734,null,161,3.9110069274902344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2.4747932805614801E-2,-1.6807371349822499E-2]
[null,"Malawi",676,"MWI","MW","LIDC",{"$f":"F169&\"-\"&COUNTIF(F$5:F169,\"=\"&F169)","v":"LIDC-31"},"Stabilized arrangement","none","Malawian kwachas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2004,4.1198024749755859,7.959200382232666,11.997892379760742,15.57245922088623,26.380838394165039,30.784397125244141,472,26.873480081558228,null,162,-12.89813494682312,null,362,"St. Lucia",2019,2013,5.726313591003418,10.930639266967773,14.328932762145996,18.528038024902344,22.778078079223633,27.648078918457031,257,7.2357063293457031,null,162,-12.690400123596191,null,449,"Oman",2019,2004,8.7485122680664063,13.31297492980957,24.160316467285156,34.314552307128906,44.218231201171875,58.386310577392578,193,16.022300720214844,null,162,4.2380027770996094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3.3963128983256503E-4,-1.7743708625458699E-2]
[null,"Maldives",556,"MDV","MV","Non-MAC",{"$f":"F170&\"-\"&COUNTIF(F$5:F170,\"=\"&F170)","v":"Non-MAC-8"},"Stabilized arrangement","none","Maldivian rufiyaas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2005,3.4187920093536377,7.0290584564208984,10.167547225952148,20.532360076904297,24.485025405883789,31.651203155517578,479,27.740286111831665,null,163,-12.844520330429077,null,362,"St. Lucia",2019,2014,4.868250846862793,7.9593896865844727,11.879983901977539,15.879887580871582,20.527860641479492,26.986949920654297,253,6.5745773315429688,null,163,-12.535021305084229,null,449,"Oman",2019,2005,4.0109066963195801,14.159845352172852,23.468986511230469,32.379001617431641,45.402961730957031,55.666515350341797,186,13.302505493164063,null,163,5.0156936645507813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.06438168416048E-2,7.3105054748434706E-2]
[null,"Mali",678,"MLI","ML","LIDC",{"$f":"F171&\"-\"&COUNTIF(F$5:F171,\"=\"&F171)","v":"LIDC-32"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2006,3.3761270046234131,6.2659645080566406,16.368034362792969,20.044282913208008,26.920768737792969,28.607151031494141,460,24.696233987808228,null,164,-12.784061193466187,null,439,"Jordan",2019,1994,93.0372314453125,181.17079162597656,275.9532470703125,360.54757690429688,452.11380004882813,535.1673583984375,453,514.75498580932617,null,164,-12.41525936126709,null,449,"Oman",2019,2006,9.0010461807250977,16.986276626586914,24.399429321289063,35.756572723388672,44.186317443847656,52.601917266845703,182,10.237907409667969,null,164,5.1179389953613281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2.3236763195008499E-2,2.1634724206278801E-2]
[null,"Marshall Islands",867,"MHL","MH","Non-MAC",{"$f":"F172&\"-\"&COUNTIF(F$5:F172,\"=\"&F172)","v":"Non-MAC-9"},"No separate legal tender","none","the U.S. dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2007,3.0116081237792969,13.202316284179688,16.935415267944336,23.838268280029297,25.521797180175781,31.232797622680664,476,27.321880578994751,null,165,-12.746423482894897,null,439,"Jordan",2019,1995,80.820625305175781,168.08624267578125,244.99072265625,328.72271728515625,403.82415771484375,466.99972534179688,452,446.58735275268555,null,165,-12.327730178833008,null,449,"Oman",2019,2007,9.2234973907470703,17.740312576293945,30.072023391723633,39.352546691894531,48.500286102294922,57.746994018554688,192,15.382984161376953,null,165,5.2635841369628906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,5.3992384040686799E-2,4.95943937923135E-2]
[null,"Mauritania",682,"MRT","MR","LIDC",{"$f":"F173&\"-\"&COUNTIF(F$5:F173,\"=\"&F173)","v":"LIDC-33"},"Crawl-like arrangement","none","Mauritanian ouguiyas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2008,10.421466827392578,14.355600357055664,21.431333541870117,23.261091232299805,29.093109130859375,33.77886962890625,484,29.867952585220337,null,166,-12.737578153610229,null,439,"Jordan",2019,1996,84.569091796875,159.1287841796875,240.8419189453125,314.22610473632813,375.96331787109375,439.93460083007813,450,419.5222282409668,null,166,-12.239463806152344,null,449,"Oman",2019,2008,8.6934366226196289,21.098350524902344,30.355171203613281,39.388500213623047,48.435970306396484,57.612476348876953,191,15.248466491699219,null,166,5.4485626220703125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.7293978537543499E-2,1.3577814951826901E-2]
[null,"Micronesia, Fed. States of",868,"FSM","MS","Non-MAC",{"$f":"F174&\"-\"&COUNTIF(F$5:F174,\"=\"&F174)","v":"Non-MAC-10"},"No separate legal tender","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2009,4.2401609420776367,11.616164207458496,13.740484237670898,19.861404418945313,24.830463409423828,26.793437957763672,451,22.882520914077759,null,167,-12.725633382797241,null,439,"Jordan",2019,1997,77.49774169921875,162.51063537597656,239.52267456054688,305.18423461914063,373.3468017578125,444.90728759765625,451,424.49491500854492,null,167,-12.106382369995117,null,449,"Oman",2019,2009,13.991405487060547,24.185346603393555,33.581142425537109,42.484035491943359,51.070026397705078,58.655982971191406,194,16.291973114013672,null,167,5.5154304504394531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,6.1565302982873799E-2,-4.2052149177378102E-2]
[null,"Moldova",921,"MDA","MD","LIDC",{"$f":"F175&\"-\"&COUNTIF(F$5:F175,\"=\"&F175)","v":"LIDC-34"},"Floating","none","Moldovan leus","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2010,6.8828625679016113,8.5641641616821289,14.289891242980957,18.909368515014648,20.566244125366211,22.359916687011719,417,18.448999643325806,null,168,-12.413689374923706,null,439,"Jordan",2019,1998,81.045310974121094,154.56901550292969,217.19271850585938,282.74063110351563,352.08370971679688,411.28775024414063,449,390.8753776550293,null,168,-11.702864646911621,null,449,"Oman",2019,2010,11.229339599609375,22.029722213745117,32.652713775634766,43.226329803466797,53.024551391601563,72.997871398925781,226,30.633861541748047,null,168,5.6060409545898438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-2.6005988323167199E-2,-4.0571579863459099E-2]
[null,"Mozambique",688,"MOZ","MZ","LIDC",{"$f":"F176&\"-\"&COUNTIF(F$5:F176,\"=\"&F176)","v":"LIDC-35"},"Floating","none","Mozambican meticals","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2011,1.0953396558761597,6.254875659942627,10.327407836914063,11.456068992614746,12.739755630493164,12.85291576385498,354,8.9419987201690674,null,169,-12.180304288864136,null,439,"Jordan",2019,1999,73.321067810058594,135.66215515136719,200.85302734375,269.76995849609375,328.48373413085938,383.61837768554688,448,363.20600509643555,null,169,-11.655317306518555,null,449,"Oman",2019,2011,9.9365911483764648,19.767349243164063,29.615495681762695,38.750522613525391,58.118694305419922,83.78570556640625,239,41.421695709228516,null,169,5.8004989624023438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1.8265958187483399E-2,1.0014554212570999E-2]
[null,"Myanmar",518,"MMR","MM","LIDC",{"$f":"F177&\"-\"&COUNTIF(F$5:F177,\"=\"&F177)","v":"LIDC-36"},"Stabilized arrangement","none","Myanmar kyats","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2012,4.7822089195251465,8.4709758758544922,9.2098388671875,10.098078727722168,9.810521125793457,13.632567405700684,364,9.7216503620147705,null,170,-12.051844358444214,null,439,"Jordan",2019,2000,60.555522918701172,123.48059844970703,189.69046020507813,245.2926025390625,296.94549560546875,346.13357543945313,447,325.7212028503418,null,170,-11.645334243774414,null,449,"Oman",2019,2012,9.8983964920043945,19.586612701416016,28.35944938659668,47.18634033203125,72.154144287109375,93.066085815429688,246,50.702075958251953,null,170,6.3878135681152344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3.4190713069975703E-2,-3.2278017878973201E-3]
[null,"Nepal",558,"NPL","NP","LIDC",{"$f":"F178&\"-\"&COUNTIF(F$5:F178,\"=\"&F178)","v":"LIDC-37"},"Conventional peg","none","Nepalese rupees","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2013,3.5856575965881348,4.2258081436157227,5.0195889472961426,4.6416788101196289,8.377345085144043,8.4753704071044922,321,4.5644533634185791,null,171,-11.89531683921814,null,439,"Jordan",2019,2001,56.421260833740234,116.91878509521484,167.54972839355469,214.92497253417969,260.48379516601563,304.95663452148438,445,284.54426193237305,null,171,-11.387442588806152,null,449,"Oman",2019,2013,9.8731021881103516,18.712430953979492,37.503627777099609,62.348030090332031,83.061759948730469,96.619758605957031,247,54.255748748779297,null,171,6.4827079772949219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2.6006098815919199E-2,5.4786852137741801E-2]
[null,"Nicaragua",278,"NIC","NI","LIDC",{"$f":"F179&\"-\"&COUNTIF(F$5:F179,\"=\"&F179)","v":"LIDC-38"},"Crawling peg","none","Nicaraguan córdobas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,"Luxembourg",2019,2014,0.88381469249725342,1.9113898277282715,1.757735013961792,5.70843505859375,6.0125842094421387,8.5978555679321289,323,4.6869385242462158,null,172,-11.664348840713501,null,439,"Jordan",2019,2002,57.626811981201172,105.52695465087891,150.30519104003906,193.39495849609375,235.5211181640625,281.220947265625,444,260.80857467651367,null,172,-11.184244155883789,null,449,"Oman",2019,2014,9.1621761322021484,28.287839889526367,53.474700927734375,74.535736083984375,88.443161010742188,103.82297515869141,257,61.458965301513672,null,172,6.5393791198730469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-9.3649090262583404E-2,4.1993724068553496E-3]
[null,"Niger",692,"NER","NE","LIDC",{"$f":"F180&\"-\"&COUNTIF(F$5:F180,\"=\"&F180)","v":"LIDC-39"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,1999,-3.9039194583892822,-10.302007675170898,-12.807282447814941,-13.190948486328125,-11.762753486633301,-11.114406585693359,140,-15.025323629379272,null,173,-11.558183908462524,null,439,"Jordan",2019,2003,48.173702239990234,93.945037841796875,138.71012878417969,183.15798950195313,231.79150390625,270.17953491210938,442,249.76716232299805,null,173,-11.178254127502441,null,453,"Qatar",2019,1995,5.7333617210388184,21.27717399597168,28.895713806152344,54.285060882568359,76.352424621582031,66.61968994140625,211,24.255680084228516,null,173,6.7751274108886719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-2.0528679932720999E-2,-2.11861859594553E-2]
[null,"Papua New Guinea",853,"PNG","PG","LIDC",{"$f":"F181&\"-\"&COUNTIF(F$5:F181,\"=\"&F181)","v":"LIDC-40"},"Crawl-like arrangement","none","Papua New Guinea kinas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2000,-5.7563543319702148,-7.6066641807556152,-7.3218765258789063,-5.211451530456543,-3.8668155670166016,-3.5375566482543945,213,-7.4484736919403076,null,174,-11.460706472396851,null,439,"Jordan",2019,2004,45.509632110595703,90.000587463378906,134.16244506835938,182.49862670898438,220.57859802246094,273.11904907226563,443,252.7066764831543,null,174,-11.02277660369873,null,453,"Qatar",2019,1996,19.494121551513672,31.163539886474609,60.692558288574219,86.97381591796875,81.511428833007813,105.68001556396484,259,63.316005706787109,null,174,6.9032630920410156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-1.5582952827430999E-2,4.74516892737155E-2]
[null,"Rwanda",714,"RWA","RW","LIDC",{"$f":"F182&\"-\"&COUNTIF(F$5:F182,\"=\"&F182)","v":"LIDC-41"},"Crawl-like arrangement","none","Rwandan francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2001,-1.1028021574020386,-6.1759352684020996E-2,2.8137354850769043,4.9323263168334961,6.0444889068603516,3.4180104732513428,277,-0.49290657043457031,null,175,-11.116775751113892,null,439,"Jordan",2019,2005,39.611415863037109,78.958152770996094,122.54302215576172,155.93479919433594,203.84954833984375,248.24310302734375,441,227.83073043823242,null,175,-10.947059631347656,null,453,"Qatar",2019,1997,18.173700332641602,54.451999664306641,87.730674743652344,89.516250610351563,121.18492126464844,136.39056396484375,275,94.026554107666016,null,175,7.0589790344238281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.3663605551952901E-2,2.4486438692861299E-2]
[null,"Samoa",862,"WSM","WS","Non-MAC",{"$f":"F183&\"-\"&COUNTIF(F$5:F183,\"=\"&F183)","v":"Non-MAC-11"},"Conventional peg","none","Samoan talas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2002,1.257738471031189,4.3459920883178711,6.673243522644043,7.9898147583007813,5.5633158683776855,5.4716916084289551,296,1.560774564743042,null,176,-11.073911428451538,null,439,"Jordan",2019,2006,33.293037414550781,70.852294921875,98.248085021972656,140.19796752929688,178.65913391113281,217.45687866210938,438,197.04450607299805,null,176,-10.941867828369141,null,453,"Qatar",2019,1998,37.094821929931641,70.730819702148438,72.365692138671875,103.32293701171875,117.19961547851563,135.06245422363281,274,92.698444366455078,null,176,7.2613105773925781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2.4934261175917601E-3,9.7627475271995598E-2]
[null,"São Tomé and Príncipe",716,"STP","ST","LIDC",{"$f":"F184&\"-\"&COUNTIF(F$5:F184,\"=\"&F184)","v":"LIDC-42"},"Conventional peg","none","São Tomé and Príncipe dobras","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2003,2.9175968170166016,5.0690469741821289,6.2045693397521973,3.5916805267333984,3.3082187175750732,16.9576416015625,384,13.046724557876587,null,177,-10.963523626327515,null,439,"Jordan",2019,2012,19.649595260620117,35.136070251464844,43.744960784912109,55.591766357421875,62.691471099853516,68.718238830566406,374,48.305866241455078,null,177,-10.636081695556641,null,453,"Qatar",2019,1999,40.785564422607422,50.608242034912109,90.881317138671875,115.29834747314453,145.02969360351563,175.68728637695313,284,133.32327651977539,null,177,7.5109024047851563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-1.9905116098613899E-2,-8.2778996794999997E-3]
[null,"Senegal",722,"SEN","SN","LIDC",{"$f":"F185&\"-\"&COUNTIF(F$5:F185,\"=\"&F185)","v":"LIDC-43"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2004,1.8035233020782471,2.5873451232910156,-0.38106143474578857,-1.0238945484161377,12.26225471496582,15.788605690002441,378,11.877688646316528,null,178,-10.924035310745239,null,439,"Jordan",2019,2013,14.804023742675781,22.779697418212891,34.038970947265625,40.593532562255859,46.114486694335938,51.584918975830078,337,31.17254638671875,null,178,-10.316219329833984,null,453,"Qatar",2019,2000,10.588738441467285,51.125972747802734,75.2464599609375,104.05670166015625,133.09931945800781,164.19651794433594,283,121.8325080871582,null,178,8.7427024841308594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.6130620094707299E-2,2.40508612139404E-2]
[null,"Sierra Leone",724,"SLE","SL","LIDC",{"$f":"F186&\"-\"&COUNTIF(F$5:F186,\"=\"&F186)","v":"LIDC-44"},"Other managed arrangement","none","Sierra Leonean leones","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2005,0.59339702129364014,-2.5664658546447754,-3.401792049407959,9.6908330917358398,13.022624969482422,17.898786544799805,391,13.987869501113892,null,179,-10.913598775863647,null,439,"Jordan",2019,2014,9.4199361801147461,22.003482818603516,29.772150039672852,36.406078338623047,42.896652221679688,52.864887237548828,341,32.4525146484375,null,179,-10.268877983093262,null,453,"Qatar",2019,2001,38.580879211425781,59.101165771484375,82.589973449707031,104.50881958007813,126.59496307373047,152.78305053710938,281,110.41904067993164,null,179,9.40472412109375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,9.7725402431154008E-4,2.75749954778573E-3]
[null,"Solomon Islands",813,"SLB","SB","LIDC",{"$f":"F187&\"-\"&COUNTIF(F$5:F187,\"=\"&F187)","v":"LIDC-45"},"Conventional peg","none","Solomon Islands dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2006,-2.5347681045532227,-2.7418465614318848,10.982173919677734,14.948505401611328,20.462348937988281,24.847084045410156,440,20.936167001724243,null,180,-10.911297559738159,null,446,"Lebanon",2019,2005,0.10409355163574219,-5.1489830017089844,-29.174566268920898,-47.455513000488281,-75.366462707519531,-94.432571411132813,10,-114.84494400024414,null,180,-10.21112060546875,null,453,"Qatar",2019,2002,17.911598205566406,38.468727111816406,57.136943817138672,75.657455444335938,97.968864440917969,121.18843078613281,266,78.824420928955078,null,180,9.6448745727539063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-1.9431964099099499E-2,-7.0950398297822403E-2]
[null,"Somalia",726,"SOM","SO","Non-MAC",{"$f":"F188&\"-\"&COUNTIF(F$5:F188,\"=\"&F188)","v":"Non-MAC-12"},"Free floating","none","Somali shillings","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2007,-0.10670125484466553,13.710543632507324,17.762836456298828,23.355262756347656,27.811092376708984,34.461921691894531,485,30.551004648208618,null,181,-10.802656412124634,null,446,"Lebanon",2019,2006,-5.1426291465759277,-29.067277908325195,-47.257839202880859,-75.090110778808594,-94.090415954589844,-108.37031555175781,5,-128.78268814086914,null,181,-10.185270309448242,null,453,"Qatar",2019,2003,15.548894882202148,29.232101440429688,42.791030883789063,60.164470672607422,78.469856262207031,103.14577484130859,256,60.781764984130859,null,181,9.8565826416015625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-9.0682272209353498E-3,3.33625691092461E-2]
[null,"South Sudan",733,"SSD","SS","LIDC",{"$f":"F189&\"-\"&COUNTIF(F$5:F189,\"=\"&F189)","v":"LIDC-46"},"Stabilized arrangement","none","South Sudanese pounds","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2008,13.744890213012695,17.722478866577148,23.237827301025391,27.614181518554688,34.183120727539063,37.548530578613281,497,33.637613534927368,null,182,-10.760504007339478,null,446,"Lebanon",2019,2007,-21.512771606445313,-37.180553436279297,-62.374031066894531,-78.614212036132813,-90.007057189941406,-102.74673461914063,7,-123.15910720825195,null,182,-9.8981151580810547,null,453,"Qatar",2019,2004,9.5092830657958984,18.498579025268555,30.928232192993164,43.936363220214844,62.981391906738281,100.59838104248047,251,58.234371185302734,null,182,10.237907409667969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4.14863794449295E-2,-1.41923320288234E-2]
[null,"St. Vincent and the Grenadines",364,"VCT","VC","Non-MAC",{"$f":"F190&\"-\"&COUNTIF(F$5:F190,\"=\"&F190)","v":"Non-MAC-13"},"Currency board","ECCU","Eastern Caribbean dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2009,3.8280725479125977,9.193939208984375,13.420841217041016,19.840366363525391,23.056400299072266,25.059764862060547,441,21.148847818374634,null,183,-10.640585660934448,null,446,"Lebanon",2019,2008,-12.148178100585938,-33.647953033447266,-46.01190185546875,-53.337158203125,-61.808574676513672,-62.766613006591797,18,-83.178985595703125,null,183,-9.8765897750854492,null,453,"Qatar",2019,2005,9.6148805618286133,22.218826293945313,34.991279602050781,53.429027557373047,90.102745056152344,101.19313049316406,253,58.829120635986328,null,183,10.705234527587891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-4.53173998773431E-3,3.3745080611162402E-2]
[null,"Sudan",732,"SDN","SD","LIDC",{"$f":"F191&\"-\"&COUNTIF(F$5:F191,\"=\"&F191)","v":"LIDC-47"},"Other managed arrangement","none","Sudanese pounds","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2010,4.2536077499389648,7.3675274848937988,12.673383712768555,14.775121688842773,15.663612365722656,13.016658782958984,356,9.1057417392730713,null,184,-10.629850625991821,null,446,"Lebanon",2019,2009,-18.167327880859375,-27.048099517822266,-30.732917785644531,-35.399879455566406,-32.382369995117188,-30.756855010986328,47,-51.169227600097656,null,184,-9.8592329025268555,null,453,"Qatar",2019,2006,9.4398670196533203,18.903739929199219,33.923095703125,67.099166870117188,74.6395263671875,89.015083312988281,244,46.651073455810547,null,184,12.121955871582031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,8.6021892182218604E-3,-1.8192294489350901E-2]
[null,"Taiwan Province of China",528,"TWN","TW","Non-MAC",{"$f":"F192&\"-\"&COUNTIF(F$5:F192,\"=\"&F192)","v":"Non-MAC-14"},"n.a.","none","New Taiwan dollar","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2011,2.1249592304229736,6.4298925399780273,7.5185956954956055,7.3817849159240723,3.6971211433410645,0.63149333000183105,249,-3.279423713684082,null,185,-10.598444700241089,null,446,"Lebanon",2019,2010,-5.799710750579834,-6.3594698905944824,-7.856440544128418,-1.6230583190917969,3.2651543617248535,7.7219724655151367,162,-12.690400123596191,null,185,-9.7686634063720703,null,453,"Qatar",2019,2007,8.5648212432861328,22.459070205688477,54.332645416259766,60.434726715087891,73.271720886230469,79.517799377441406,232,37.153789520263672,null,185,12.858386993408203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-4.1464497596376097E-2,-3.9049389725903501E-2]
[null,"Tajikistan",923,"TJK","TJ","LIDC",{"$f":"F193&\"-\"&COUNTIF(F$5:F193,\"=\"&F193)","v":"LIDC-48"},"Stabilized arrangement","none","Tajik somonis","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2012,3.6586463451385498,4.0903148651123047,3.2855629920959473,-1.0781407356262207,-4.8340854644775391,-10.839027404785156,143,-14.749944448471069,null,186,-10.559231042861938,null,446,"Lebanon",2019,2011,0.60865879058837891,0.27147531509399414,7.655942440032959,13.686466217041016,19.276737213134766,27.781021118164063,258,7.3686485290527344,null,186,-9.453033447265625,null,453,"Qatar",2019,2008,14.826520919799805,47.45050048828125,54.14923095703125,67.45330810546875,74.05767822265625,79.910697937011719,234,37.546688079833984,null,186,13.302505493164063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-6.14920056449434E-2,-9.4033123742868607E-3]
[null,"Tanzania",738,"TZA","TZ","LIDC",{"$f":"F194&\"-\"&COUNTIF(F$5:F194,\"=\"&F194)","v":"LIDC-49"},"Stabilized arrangement","none","Tanzanian shillings","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2013,5.6850910186767578E-2,-1.1297643184661865,-5.88250732421875,-10.034799575805664,-16.443527221679688,-22.422712326049805,73,-26.333629369735718,null,187,-10.553231954574585,null,446,"Lebanon",2019,2012,0.68563222885131836,9.0696811676025391,16.076648712158203,22.620307922363281,32.055030822753906,39.457118988037109,305,19.044746398925781,null,187,-9.4229030609130859,null,453,"Qatar",2019,2009,36.278076171875,45.515853881835938,60.478557586669922,68.052360534667969,74.340972900390625,74.709266662597656,228,32.345256805419922,null,187,13.331569671630859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.32632323756415E-2,3.4499303852286597E-2]
[null,"Timor-Leste, Dem. Rep. of",537,"TLS","TL","Non-MAC",{"$f":"F195&\"-\"&COUNTIF(F$5:F195,\"=\"&F195)","v":"Non-MAC-15"},"No separate legal tender","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,"Netherlands",2019,2014,-1.139909029006958,-5.8431863784790039,-9.943181037902832,-16.296709060668945,-22.217708587646484,-27.745634078979492,44,-31.656551122665405,null,188,-10.545414686203003,null,446,"Lebanon",2019,2013,8.3700065612792969,15.341091156005859,21.827363967895508,31.183517456054688,38.486171722412109,47.56732177734375,327,27.154949188232422,null,188,-9.2760152816772461,null,453,"Qatar",2019,2010,19.464086532592773,43.887313842773438,60.174797058105469,74.458450317382813,82.13763427734375,104.77956390380859,258,62.415554046630859,null,188,13.427005767822266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.1878516972562399E-2,3.6158405499158497E-2]
[null,"Togo",742,"TGO","TG","LIDC",{"$f":"F196&\"-\"&COUNTIF(F$5:F196,\"=\"&F196)","v":"LIDC-50"},"Conventional peg","WAEMU","CFA francs","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1994,-2.6869206428527832,-19.949699401855469,-23.882728576660156,-25.651332855224609,-27.488019943237305,-25.738924026489258,53,-29.649841070175171,null,189,-10.511738061904907,null,446,"Lebanon",2019,2014,6.8515777587890625,13.194238662719727,22.383331298828125,29.496145248413086,38.365318298339844,59.210777282714844,358,38.798404693603516,null,189,-8.781764030456543,null,453,"Qatar",2019,2011,24.53253173828125,41.024066925048828,55.582698822021484,63.588264465332031,86.592071533203125,108.69789123535156,261,66.333881378173828,null,189,14.006008148193359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1.4849098792509801E-2,6.8661744948853498E-3]
[null,"Tonga",866,"TON","TO","Non-MAC",{"$f":"F197&\"-\"&COUNTIF(F$5:F197,\"=\"&F197)","v":"Non-MAC-16"},"Pegged exchange rate within horizontal bands","none","Tongan paʹangas","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1995,-16.692184448242188,-20.024198532104492,-21.159770965576172,-22.329744338989258,-19.878499984741211,-15.028622627258301,116,-18.939539670944214,null,190,-10.460728406906128,null,524,"Sri Lanka",2019,2006,26.973745346069336,52.129611968994141,75.061935424804688,103.77804565429688,123.36002349853516,144.78826904296875,429,124.37589645385742,null,190,-8.6706132888793945,null,453,"Qatar",2019,2012,18.729166030883789,34.703567504882813,43.4783935546875,66.748550415039063,88.734992980957031,101.05638122558594,252,58.692371368408203,null,190,14.255119323730469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1.4188564922134401E-2,-3.69861992565428E-3]
[null,"Tuvalu",869,"TUV","TV","Non-MAC",{"$f":"F198&\"-\"&COUNTIF(F$5:F198,\"=\"&F198)","v":"Non-MAC-17"},"No separate legal tender","none","Australian dollars","EM","EM-COMMODITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1996,-1.6996145248413086,-1.1346697807312012,-0.53330957889556885,3.7628798484802246,10.534209251403809,12.293486595153809,348,8.3825695514678955,null,191,-10.095852613449097,null,524,"Sri Lanka",2019,2009,21.305036544799805,33.611698150634766,47.913761138916016,60.091278076171875,74.928123474121094,87.105972290039063,405,66.693599700927734,null,191,-8.4765129089355469,null,453,"Qatar",2019,2013,17.547012329101563,27.628299713134766,51.982841491699219,74.868461608886719,87.934715270996094,91.339210510253906,245,48.975200653076172,null,191,15.248466491699219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3.3939008745706399E-2,-3.06630408083827E-2]
[null,"Uganda",746,"UGA","UG","LIDC",{"$f":"F199&\"-\"&COUNTIF(F$5:F199,\"=\"&F199)","v":"LIDC-51"},"Floating","none","Ugandan shillings","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1997,1.4200136661529541,2.8941049575805664,8.0805940628051758,15.759653091430664,18.443904876708984,29.461465835571289,465,25.550548791885376,null,192,-10.082638502120972,null,524,"Sri Lanka",2019,2010,10.802036285400391,23.722982406616211,34.63287353515625,48.306365966796875,59.416656494140625,75.580291748046875,386,55.167919158935547,null,192,-8.3334856033325195,null,453,"Qatar",2019,2014,12.702753067016602,39.481884002685547,64.598899841308594,79.709846496582031,84.980850219726563,101.69871520996094,254,59.334705352783203,null,192,15.382984161376953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3.13015021308196E-2,1.8838428449951001E-3]
[null,"Uzbekistan",927,"UZB","UZ","LIDC",{"$f":"F200&\"-\"&COUNTIF(F$5:F200,\"=\"&F200)","v":"LIDC-52"},"Stabilized arrangement","none","Uzbek sums","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1998,2.0775079727172852,7.8754978179931641,16.173858642578125,19.484899520874023,31.136386871337891,45.395721435546875,520,41.484804391860962,null,193,-10.080909490585327,null,524,"Sri Lanka",2019,2011,10.962783813476563,20.053335189819336,32.036479949951172,41.576278686523438,56.280776977539063,64.62835693359375,368,44.215984344482422,null,193,-8.2195377349853516,null,456,"Saudi Arabia",2019,2003,-17.971574783325195,-39.863121032714844,-68.777412414550781,-83.692184448242188,-95.8870849609375,-104.50404357910156,15,-146.8680534362793,null,193,16.022300720214844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.0264420103887699E-2,-1.9690122579414202E-2]
[null,"Vanuatu",846,"VUT","VU","Non-MAC",{"$f":"F201&\"-\"&COUNTIF(F$5:F201,\"=\"&F201)","v":"Non-MAC-18"},"Other managed arrangement","none","Vanuatu vatus","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,1999,5.6529150009155273,13.81650447845459,17.004093170166016,28.544527053833008,42.706356048583984,48.684867858886719,{"$f":"RANK(AU201,$AU$8:$AU$568,1)","v":527},{"$f":"AS201-MEDIAN($AS$8:$AS$568)","v":44.773950815200806},null,194,{"$f":"VLOOKUP(AW201,$AT$8:$AU$568,2,FALSE)","v":-9.9976298809051514},null,534,"India",2019,1996,12.075680732727051,28.598272323608398,42.552562713623047,57.25274658203125,72.747474670410156,88.903678894042969,{"$f":"RANK(BK201,$BK$8:$BK$460,1)","v":408},{"$f":"BI201-MEDIAN($BI$8:$BI$460)","v":68.491306304931641},null,194,{"$f":"VLOOKUP(BM201,$BJ$8:$BK$460,2,FALSE)","v":-8.198272705078125},null,456,"Saudi Arabia",2019,2004,-18.851959228515625,-44.654380798339844,-56.383365631103516,-65.316902160644531,-70.595199584960938,-68.881759643554688,{"$f":"RANK(CA201,$CA$8:$CA$300,1)","v":24},{"$f":"BY201-MEDIAN($BY$8:$BY$300)","v":-111.24576950073242},null,194,{"$f":"VLOOKUP(CC201,$BZ$8:$CA$300,2,FALSE)","v":16.291973114013672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5.96631888887343E-2,1.3122238749288201E-2]
[null,"Yemen",474,"YEM","YE","LIDC",{"$f":"F202&\"-\"&COUNTIF(F$5:F202,\"=\"&F202)","v":"LIDC-53"},"Stabilized arrangement","none","Yemeni rials","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2000,8.2984561920166016,11.598971366882324,23.228549957275391,37.45379638671875,43.467933654785156,47.407672882080078,524,43.496755838394165,null,195,-9.9845826625823975,null,534,"India",2019,1997,14.376628875732422,26.357545852661133,39.243453979492188,53.070545196533203,67.694229125976563,80.729896545410156,396,60.317523956298828,null,195,-8.1907138824462891,null,456,"Saudi Arabia",2019,2005,-22.868871688842773,-31.702243804931641,-37.777561187744141,-40.234493255615234,-35.735988616943359,-38.770103454589844,28,-81.134113311767578,null,195,18.066940307617188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-4.09554548443819E-2,0.12737469860144901]
[null,"Zambia",754,"ZMB","ZM","LIDC",{"$f":"F203&\"-\"&COUNTIF(F$5:F203,\"=\"&F203)","v":"LIDC-54"},"Floating","none","Zambian Kwachas","EM",{"$f":"IF(K203=\"AE\",\"AE\",IF(AND(K203=\"EM\",ISNUMBER(MATCH(C203,$AZ$8:$AZ$421,0))),\"EM-DIVERSIFIED\",IF(AND(K203=\"EM\",ISNUMBER(MATCH(C203,$BP$8:$BP$284,0))),\"EM-COMMODITY\",\"EM-DIVERSIFIED\")))","v":"EM-DIVERSIFIED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2001,4.5600442886352539,17.396463394165039,32.772251129150391,39.876869201660156,44.843097686767578,61.720138549804688,546,57.809221506118774,null,196,-9.9674613475799561,null,534,"India",2019,1998,11.08400821685791,23.201704025268555,36.376659393310547,50.452743530273438,63.034793853759766,72.384010314941406,379,51.971637725830078,null,196,-7.7350606918334961,null,456,"Saudi Arabia",2019,2006,-6.3320398330688477,-10.033859252929688,-10.24034595489502,-3.6098508834838867,-4.6259651184082031,-3.2676200866699219,52,-45.631629943847656,null,196,18.153404235839844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1.71036198480022E-2,4.88845266065005E-2]
[null,"Zimbabwe",698,"ZWE","ZW","LIDC",{"$f":"F204&\"-\"&COUNTIF(F$5:F204,\"=\"&F204)","v":"LIDC-55"},"Other managed arrangement","none","U.S. dollars","EM","EM-DIVERSIFIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2002,14.041670799255371,30.615262985229492,38.909671783447266,45.057090759277344,63.106113433837891,67.889236450195313,551,63.978319406509399,null,197,-9.9352896213531494,null,534,"India",2019,1999,11.188613891601563,23.501855850219727,36.778884887695313,48.620143890380859,57.282752990722656,63.176177978515625,365,42.763805389404297,null,197,-7.5021200180053711,null,456,"Saudi Arabia",2019,2007,-1.6152471303939819,0.1749381422996521,8.7159004211425781,9.5275945663452148,12.634491920471191,16.220541000366211,72,-26.143468856811523,null,197,19.301055908203125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0.113747633234419,-3.0037869623316501E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2003,17.289817810058594,26.317989349365234,33.217067718505859,52.036026000976563,57.60772705078125,64.469467163085938,549,60.558550119400024,null,198,-9.5867812633514404,null,534,"India",2019,2000,10.893482208251953,22.868644714355469,33.517185211181641,41.088096618652344,45.983280181884766,49.126243591308594,332,28.713871002197266,null,198,-7.4647970199584961,null,456,"Saudi Arabia",2019,2008,2.988311767578125,12.645153999328613,14.494993209838867,18.56658935546875,23.04796028137207,28.712717056274414,93,-13.65129280090332,null,198,19.328350067138672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-7.9973541854778202E-2,5.87091535222381E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2004,9.5284433364868164,16.927696228027344,36.246616363525391,42.317955017089844,49.678890228271484,54.001903533935547,533,50.090986490249634,null,199,-9.3602063655853271,null,534,"India",2019,2001,11.099016189575195,20.958024978637695,27.81953239440918,32.079399108886719,34.655483245849609,35.608829498291016,289,15.196456909179688,null,199,-7.3566274642944336,null,456,"Saudi Arabia",2019,2009,13.681939125061035,18.997476577758789,26.027326583862305,33.007186889648438,40.754413604736328,48.164508819580078,169,5.8004989624023438,null,199,19.684345245361328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4.1286518788202699E-2,2.1018030444611199E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2005,8.4821338653564453,28.829568862915039,35.873752593994141,44.150527954101563,49.331031799316406,60.106906890869141,541,56.195989847183228,null,200,-9.1962220668792725,null,534,"India",2019,2002,9.3561830520629883,15.744340896606445,19.558685302734375,21.71551513671875,22.274398803710938,23.339145660400391,238,2.9267730712890625,null,200,-7.3087444305419922,null,456,"Saudi Arabia",2019,2010,5.5929632186889648,13.230715751647949,21.109521865844727,30.010854721069336,38.797603607177734,52.008884429931641,180,9.6448745727539063,null,200,19.965263366699219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4.9927496596910502E-2,-3.4548671819263001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2006,21.575128555297852,29.790622711181641,39.181804656982422,45.419284820556641,57.194171905517578,55.158622741699219,536,51.247705698013306,null,201,-9.1774346828460693,null,534,"India",2019,2003,5.1778373718261719,7.8652262687683105,8.9735984802246094,8.5579099655151367,8.7176084518432617,10.553139686584473,184,-9.8592329025268555,null,201,-7.3012466430664063,null,456,"Saudi Arabia",2019,2011,7.6401257514953613,15.472504615783691,24.282985687255859,32.938545227050781,45.982097625732422,61.665065765380859,197,19.301055908203125,null,201,21.811466217041016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-0.101522937653434,9.73210138160884E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2007,9.573486328125,20.270057678222656,27.760391235351563,40.735660552978516,39.848087310791016,53.627243041992188,532,49.716325998306274,null,202,-8.8293435573577881,null,534,"India",2019,2004,1.501929759979248,1.4787912368774414,-1.6814470291137695E-2,-0.88769793510437012,-3.5578012466430664E-2,0.37538409233093262,131,-20.036988496780396,null,202,-7.2229461669921875,null,456,"Saudi Arabia",2019,2012,9.4536943435668945,19.505468368530273,29.062343597412109,42.703788757324219,58.714561462402344,70.864158630371094,220,28.500148773193359,null,202,22.185741424560547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,7.8996384180198803E-2,2.2050785584569101E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2008,11.803621292114258,20.378114700317383,34.414802551269531,34.566051483154297,49.361572265625,63.303627014160156,547,59.392709970474243,null,203,-8.6749074459075928,null,534,"India",2019,2005,-0.80595612525939941,-3.0527591705322266,-4.6444473266601563,-4.4839382171630859,-4.736536979675293,-8.4414005279541016,95,-28.85377311706543,null,203,-7.2223415374755859,null,456,"Saudi Arabia",2019,2013,12.169460296630859,23.619731903076172,38.952102661132813,56.471134185791016,69.964279174804688,80.472824096679688,235,38.108814239501953,null,203,22.229755401611328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,4.37878069471224E-2,-2.3942580626614102E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2009,10.765650749206543,26.783002853393555,28.708705902099609,45.076675415039063,60.393299102783203,73.180267333984375,552,69.269350290298462,null,204,-8.6103322505950928,null,534,"India",2019,2006,-2.930152416229248,-5.1813721656799316,-5.6573925018310547,-6.5243062973022461,-10.822033882141113,-7.8263463973999023,100,-28.23871898651123,null,204,-6.6102523803710938,null,456,"Saudi Arabia",2019,2014,12.490372657775879,28.94331169128418,47.646411895751953,62.372211456298828,74.148880004882813,87.260307312011719,241,44.896297454833984,null,204,22.333141326904297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,4.3856935066568003E-3,3.0614919365313398E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2010,16.188934326171875,18.435356140136719,35.269561767578125,51.194389343261719,64.728050231933594,84.599983215332031,557,80.689066171646118,null,205,-8.4932448863983154,null,534,"India",2019,2007,-2.5423407554626465,-3.3015668392181396,-4.4439792633056641,-9.0097131729125977,-6.2747359275817871,-6.4458250999450684,104,-26.858197689056396,null,205,-6.5600032806396484,null,516,"Brunei Darussalam",2019,2011,11.09929370880127,21.296146392822266,31.771871566772461,43.307289123535156,53.688995361328125,64.549751281738281,202,22.185741424560547,null,205,22.489986419677734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3.1078521341006702E-3,-1.40696942810381E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2011,1.646462082862854,17.974435806274414,33.485969543457031,46.698482513427734,66.34063720703125,84.859237670898438,558,80.948320627212524,null,206,-8.4706065654754639,null,534,"India",2019,2008,-0.38098692893981934,-1.1609852313995361,-5.3794980049133301,-2.3118853569030762,-2.1643459796905518,-1.6883730888366699,119,-22.100745677947998,null,206,-6.5385894775390625,null,516,"Brunei Darussalam",2019,2012,12.431020736694336,24.678703308105469,37.530048370361328,48.777584075927734,60.059780120849609,70.823097229003906,219,28.459087371826172,null,206,22.541721343994141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5.8003538398173002E-2,-2.6396526083162699E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2012,16.494260787963867,32.047775268554688,45.179286956787109,64.618789672851563,82.814399719238281,97.779380798339844,559,93.868463754653931,null,207,-8.4468543529510498,null,534,"India",2019,2009,-0.80328583717346191,-5.0437331199645996,-1.996767520904541,-1.8686473369598389,-1.4109313488006592,-1.2518107891082764,123,-21.664183378219604,null,207,-6.5172033309936523,null,516,"Brunei Darussalam",2019,2013,14.599565505981445,29.78178596496582,43.338836669921875,56.908843994140625,69.937980651855469,82.604072570800781,237,40.240062713623047,null,207,22.568134307861328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-5.67224932720247E-2,1.9016114602005502E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2013,16.39280891418457,30.191574096679688,50.131160736083984,68.664459228515625,83.809371948242188,99.421760559082031,560,95.510843515396118,null,208,-8.3733317852020264,null,534,"India",2019,2010,-4.530489444732666,-1.7654836177825928,-1.9114434719085693,-1.720130443572998,-1.8199443817138672,0.56403279304504395,133,-19.848339796066284,null,208,-6.3525161743164063,null,516,"Brunei Darussalam",2019,2014,15.99119758605957,30.497531890869141,45.151969909667969,59.395648956298828,73.401512145996094,87.461517333984375,242,45.097507476806641,null,208,23.112133026123047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-5.4905762423953001E-2,4.2931556636905999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Norway",2019,2014,14.446218490600586,34.967132568359375,54.018169403076172,69.619712829589844,85.629981994628906,101.44373321533203,561,97.532816171646118,null,209,-8.2263143062591553,null,534,"India",2019,2011,2.9758930206298828,3.0245482921600342,3.395235538482666,3.4605205059051514,5.9962215423583984,6.4900341033935547,149,-13.922338485717773,null,209,-5.7239999771118164,null,612,"Algeria",2019,1996,89.517974853515625,151.65101623535156,230.67657470703125,303.7373046875,338.2537841796875,374.87008666992188,290,332.50607681274414,null,209,24.075847625732422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3.4752752297779799E-2,-3.1872593076053501E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,1998,-3.8065731525421143,-10.518110275268555,-22.107458114624023,-22.279436111450195,-26.070833206176758,-28.400091171264648,42,-32.311008214950562,null,210,-8.1161258220672607,null,534,"India",2019,2012,0.46603083610534668,1.228630542755127,1.6618847846984863,4.5430421829223633,5.3611335754394531,6.9076004028320313,158,-13.504772186279297,null,210,-5.5205898284912109,null,612,"Algeria",2019,1997,42.426132202148438,104.56397247314453,163.15959167480469,185.29147338867188,211.30892944335938,237.19155883789063,287,194.82754898071289,null,210,24.185153961181641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,7.1980947046652602E-2,-3.5797231703362999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,1999,-6.0239496231079102,-16.895984649658203,-16.319639205932617,-19.33038330078125,-20.845254898071289,-22.712656021118164,69,-26.623573064804077,null,211,-8.1094262599945068,null,534,"India",2019,2013,1.1746644973754883,1.9890546798706055,5.2226066589355469,6.3663902282714844,8.213740348815918,9.2341184616088867,173,-11.178254127502441,null,211,-5.4944591522216797,null,612,"Algeria",2019,1998,44.696987152099609,89.595512390136719,101.03426361083984,118.76194763183594,138.27143859863281,148.4820556640625,277,106.11804580688477,null,211,24.255680084228516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-1.70781937403141E-2,-3.4432720822596499E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2000,-10.904884338378906,-10.36076545715332,-13.403010368347168,-14.948567390441895,-16.845724105834961,-17.713939666748047,102,-21.62485671043396,null,212,-7.9577744007110596,null,534,"India",2019,2014,1.1095583438873291,4.6185970306396484,6.0194911956787109,8.1067924499511719,9.3510923385620117,13.103628158569336,200,-7.3087444305419922,null,212,-5.0852823257446289,null,612,"Algeria",2019,1999,46.144439697265625,59.690052032470703,80.143775939941406,102.80481719970703,116.43852233886719,129.6153564453125,271,87.251346588134766,null,212,24.588764190673828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.73342327764134E-2,1.40777157938044E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2001,1.0721325874328613,-1.419907808303833,-2.3921637535095215,-3.691986083984375,-3.9378523826599121,-9.5963897705078125,154,-13.507306814193726,null,213,-7.4484736919403076,null,536,"Indonesia",2019,2005,25.036031723022461,50.232051849365234,76.980392456054688,103.55469512939453,126.91959381103516,150.65390014648438,432,130.24152755737305,null,213,-4.4513635635375977,null,612,"Algeria",2019,2000,8.1195592880249023,23.985109329223633,42.776813507080078,53.157066345214844,63.607379913330078,70.251602172851563,218,27.887592315673828,null,213,24.970699310302734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-2.8790292225469302E-2,-5.8996631206009897E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2002,-2.3183763027191162,-3.1098990440368652,-4.2216510772705078,-4.2718410491943359,-9.7268161773681641,-14.804598808288574,119,-18.715515851974487,null,214,-7.4052929878234863,null,536,"Indonesia",2019,2006,17.913063049316406,37.547145843505859,57.180450439453125,73.781074523925781,90.930313110351563,107.43594360351563,416,87.023571014404297,null,214,-4.2460403442382813,null,612,"Algeria",2019,2001,9.0343503952026367,21.601215362548828,26.312200546264648,31.601863861083984,33.550716400146484,40.521400451660156,142,-1.8426094055175781,null,214,25.393314361572266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2.24962535080818E-2,-5.49268806793956E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2003,-9.5516443252563477E-3,-0.32128989696502686,0.44699013233184814,-4.1706175804138184,-8.3917026519775391,-9.4375696182250977,155,-13.348486661911011,null,215,-7.3885948657989502,null,536,"Indonesia",2019,2007,13.223114967346191,26.783847808837891,37.633174896240234,49.336093902587891,60.684829711914063,72.470878601074219,380,52.058506011962891,null,215,-4.0071201324462891,null,612,"Algeria",2019,2002,9.0604839324951172,10.80765438079834,13.599774360656738,13.451223373413086,18.667354583740234,15.596149444580078,70,-26.767860412597656,null,215,26.117351531982422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1.6273946206320999E-2,3.9961336014992903E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2004,0.73557794094085693,2.5642604827880859,-0.9797215461730957,-4.1138200759887695,-4.0592045783996582,0.77655017375946045,251,-3.1343668699264526,null,216,-7.3823750019073486,null,536,"Indonesia",2019,2008,11.085927963256836,19.592853546142578,29.079109191894531,38.330562591552734,48.132625579833984,59.293190002441406,359,38.880817413330078,null,216,-3.0704135894775391,null,612,"Algeria",2019,2003,-0.2631843090057373,0.86667239665985107,-0.64370632171630859,3.4692764282226563,-0.48295706510543823,-0.26312321424484253,55,-42.627133071422577,null,216,26.190685272216797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,6.8228789084550604E-3,-1.8450853836709798E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2005,2.5212705135345459,-0.32382011413574219,-2.752685546875,-1.9864529371261597,3.5673379898071289,3.1882734298706055,275,-0.72264361381530762,null,217,-7.1723787784576416,null,536,"Indonesia",2019,2009,8.4980249404907227,17.676183700561523,26.368219375610352,35.401641845703125,45.621265411376953,53.021701812744141,342,32.609329223632813,null,217,-2.8033218383789063,null,612,"Algeria",2019,2004,0.7502824068069458,-1.1342108249664307,2.6120469570159912,-1.6979724168777466,-1.8257603645324707,4.7211613655090332,57,-37.642848491668701,null,217,27.458049774169922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.3134560568386701E-2,-9.7879312577594905E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2006,-2.3317992687225342,-4.2399792671203613,-2.9455602169036865,3.1440258026123047,3.3084778785705566,5.4160923957824707,295,1.5051753520965576,null,218,-7.1116626262664795,null,536,"Indonesia",2019,2010,6.9963974952697754,13.720054626464844,20.977701187133789,29.595382690429688,35.550765991210938,43.447433471679688,321,23.035060882568359,null,218,-2.6679134368896484,null,612,"Algeria",2019,2005,-2.2169919013977051,1.2572572231292725,-3.2722620964050293,-3.5740933418273926,2.8380155563354492,7.8680458068847656,60,-34.495964050292969,null,218,27.887592315673828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2.9234355741722201E-2,5.8404862383774304E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2007,-1.3595759868621826,0.46515166759490967,7.0663509368896484,7.7233104705810547,10.30391788482666,14.139662742614746,368,10.228745698928833,null,219,-7.0680916309356689,null,536,"Indonesia",2019,2011,5.7428793907165527,12.117956161499023,19.941543579101563,25.182523727416992,32.436565399169922,37.860675811767578,300,17.44830322265625,null,219,-2.5861835479736328,null,612,"Algeria",2019,2006,4.2922539710998535,0.55732280015945435,1.0250999927520752,8.1806831359863281,13.927249908447266,17.325065612792969,75,-25.038944244384766,null,219,28.459087371826172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4.55706100866878E-2,-2.0872301988481199E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2008,2.1815240383148193,9.1228752136230469,10.103228569030762,12.990353584289551,17.115625381469727,23.582729339599609,426,19.671812295913696,null,220,-6.8714172840118408,null,536,"Indonesia",2019,2012,5.5189609527587891,12.57721996307373,17.134304046630859,23.777467727661133,28.656154632568359,33.690418243408203,280,13.278045654296875,null,220,-2.2969226837158203,null,612,"Algeria",2019,2007,-1.2406573295593262,1.6254514455795288,11.084352493286133,19.04051399230957,24.555801391601563,30.931070327758789,102,-11.432939529418945,null,220,28.500148773193359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2.04929779294321E-2,-4.1926798355708603E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2009,6.783118724822998,7.6033830642700195,10.328555107116699,14.290010452270508,20.591432571411133,28.879789352416992,461,24.968872308731079,null,221,-6.8519771099090576,null,536,"Indonesia",2019,2013,6.4032716751098633,10.360763549804688,16.455047607421875,20.83128547668457,25.405603408813477,28.93974494934082,261,8.5273723602294922,null,221,-1.7511634826660156,null,612,"Algeria",2019,2008,2.8458242416381836,12.270689964294434,20.181018829345703,25.640424728393555,31.951332092285156,36.029693603515625,126,-6.3343162536621094,null,221,28.978534698486328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-1.24934795691393E-2,3.2501169410890901E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2010,0.2519756555557251,2.4204401969909668,5.8368234634399414,11.604866027832031,19.371589660644531,21.319372177124023,410,17.40845513343811,null,222,-6.7591726779937744,null,536,"Indonesia",2019,2014,3.7054047584533691,9.5703096389770508,13.73783016204834,18.122234344482422,21.483572006225586,24.280017852783203,247,3.867645263671875,null,222,-1.6826629638671875,null,612,"Algeria",2019,2009,10.736140251159668,19.732000350952148,26.07801628112793,33.100650787353516,37.737377166748047,43.645236968994141,151,1.2812271118164063,null,222,29.030063629150391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-2.0758091416448E-2,-2.9094469868296398E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2011,1.7605453729629517,4.7576518058776855,10.095003128051758,17.419567108154297,18.913661956787109,19.935844421386719,403,16.024927377700806,null,223,-6.7437052726745605,null,564,"Pakistan",2019,1999,26.95428466796875,45.353679656982422,66.033363342285156,76.225837707519531,85.063430786132813,91.420608520507813,412,71.008235931396484,null,223,-1.6097869873046875,null,612,"Algeria",2019,2010,8.8309822082519531,15.208836555480957,22.432426452636719,27.414609909057617,33.790519714355469,40.783409118652344,146,-1.5806007385253906,null,223,29.470149993896484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.1443364719275698E-2,8.3508390706936893E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2012,2.7692735195159912,7.8728704452514648,14.957764625549316,16.206281661987305,16.976985931396484,17.837575912475586,390,13.926658868789673,null,224,-6.5333008766174316,null,564,"Pakistan",2019,2000,18.560821533203125,39.568817138671875,50.238655090332031,59.686248779296875,66.77093505859375,76.124481201171875,388,55.712108612060547,null,224,-1.5249595642089844,null,612,"Algeria",2019,2011,5.6241827011108398,12.156554222106934,16.50520133972168,22.300823211669922,28.762575149536133,45.539329528808594,158,3.1753196716308594,null,224,29.954349517822266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-3.02777915579895E-2,-3.9507469605421501E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2013,4.9459071159362793,11.873608589172363,12.965425491333008,13.579922676086426,14.284798622131348,14.533231735229492,372,10.622314691543579,null,225,-6.4929783344268799,null,564,"Pakistan",2019,2001,18.365091323852539,26.650056838989258,33.953655242919922,39.119060516357422,46.762828826904297,53.083652496337891,343,32.671279907226563,null,225,-0.21235466003417969,null,612,"Algeria",2019,2012,6.4138607978820801,10.535050392150879,16.009565353393555,22.070274353027344,38.378326416015625,49.26727294921875,174,6.9032630920410156,null,225,30.369037628173828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.2611819417034801E-2,2.25368291200632E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,"Sweden",2019,2014,6.7971467971801758,7.7583074569702148,8.2420406341552734,8.8160514831542969,8.9335174560546875,7.0511636734008789,310,3.1402466297149658,null,226,-6.415027379989624,null,564,"Pakistan",2019,2002,7.5906753540039063,14.246332168579102,18.807685852050781,25.888935089111328,31.686540603637695,41.001354217529297,311,20.588981628417969,null,226,-0.16426277160644531,null,612,"Algeria",2019,2013,3.9304263591766357,9.1927356719970703,15.024448394775391,31.090761184692383,41.728736877441406,56.370018005371094,189,14.006008148193359,null,226,30.633861541748047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-3.58628426206134E-2,1.78655117680095E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,1995,2.823153018951416,3.9945304393768311,6.0986666679382324,8.1927413940429688,4.5831232070922852,3.6875576972961426,279,-0.22335934638977051,null,227,-6.2276005744934082,null,564,"Pakistan",2019,2008,6.963956356048584,10.435640335083008,14.626535415649414,14.952373504638672,21.224710464477539,23.704948425292969,242,3.2925758361816406,null,227,0,null,612,"Algeria",2019,2014,4.8058552742004395,10.265922546386719,26.034904479980469,36.44049072265625,50.905967712402344,62.329273223876953,200,19.965263366699219,null,227,30.694171905517578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-6.5993984239823896E-4,1.70612526427531E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,1996,0.95607638359069824,2.8424918651580811,4.7164020538330078,0.88415741920471191,-0.23651719093322754,-1.7481803894042969,235,-5.65909743309021,null,228,-6.2061786651611328,null,564,"Pakistan",2019,2009,2.7001738548278809,6.1430454254150391,5.7436704635620117,11.312961578369141,13.111686706542969,13.85236930847168,205,-6.5600032806396484,null,228,1.6077041625976563E-2,null,614,"Angola",2019,2009,31.172737121582031,16.242441177368164,11.472557067871094,10.515213012695313,18.260194778442383,25.787487030029297,86,-16.576522827148438,null,228,32.345256805419922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-1.19204006735854E-2,-3.8202057246299402E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,1997,1.6875386238098145,3.3590972423553467,-0.67902207374572754,-2.0091354846954346,-3.7338495254516602,2.2978901863098145,264,-1.6130268573760986,null,229,-6.0803444385528564,null,564,"Pakistan",2019,2010,2.3251712322235107,0.85093975067138672,5.3865966796875,6.1913547515869141,5.9762358665466309,5.994725227355957,147,-14.417647361755371,null,229,0.35040855407714844,null,614,"Angola",2019,2010,-13.957155227661133,-17.788043975830078,-17.906421661376953,-9.4459447860717773,-1.3271838426589966,17.017852783203125,74,-25.346157073974609,null,229,34.050464630126953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-6.8738324607106896E-2,2.31425622503794E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,1998,1.5374124050140381,-2.6372194290161133,-4.1062474250793457,-5.9723196029663086,-8.4412097930908203E-2,-1.8126130104064941,233,-5.7235300540924072,null,230,-6.0033619403839111,null,564,"Pakistan",2019,2013,-2.7017593383789063,-6.1907587051391602,-9.2289981842041016,-7.6147851943969727,-10.698652267456055,-8.4580421447753906,94,-28.870414733886719,null,230,0.69797706604003906,null,614,"Angola",2019,2011,-6.214329719543457,-8.0716457366943359,-0.87987780570983887,6.313258171081543,23.982980728149414,42.833267211914063,150,0.46925735473632813,null,230,34.992595672607422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-1.9841799975917201E-2,-3.3643363861520499E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,1999,-4.1123151779174805,-5.5181741714477539,-7.3202133178710938,-1.3674020767211914,-3.0298113822937012,-2.8482556343078613,222,-6.7591726779937744,null,231,-5.8952391147613525,null,564,"Pakistan",2019,2014,-4.3198642730712891,-8.1331491470336914,-7.2419166564941406,-11.000192642211914,-9.3886909484863281,-0.35500526428222656,127,-20.767377853393555,null,231,0.74077224731445313,null,614,"Angola",2019,2012,-3.394803524017334,2.6673853397369385,9.0304136276245117,26.089942932128906,44.491561889648438,37.967685699462891,135,-4.3963241577148438,null,231,35.750431060791016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-9.6677198961882E-3,-4.1527868561325301E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2000,-1.7195343971252441,-3.8422584533691406,1.7827391624450684,-0.21475553512573242,-0.37568211555480957,-4.5596895217895508,206,-8.4706065654754639,null,232,-5.8802902698516846,null,566,"Philippines",2019,1998,3.4956545829772949,16.506931304931641,30.803525924682617,39.994911193847656,54.464244842529297,69.137336730957031,375,48.724964141845703,null,232,1.0584831237792969,null,642,"Equatorial Guinea",2019,1994,-159.02891540527344,-457.87832641601563,-720.6734619140625,-980.09100341796875,-1179.03173828125,-1387.1494140625,2,-1429.5134239196777,null,232,37.153789520263672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6.2275951645131201E-2,3.7155936637397302E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2001,-1.9353270530700684,3.8809895515441895,2.0788133144378662,2.1172821521759033,-1.8631875514984131,-9.2774362564086914,157,-13.188353300094604,null,233,-5.7235300540924072,null,566,"Philippines",2019,1999,11.906782150268555,25.130874633789063,33.2808837890625,46.739120483398438,60.430561065673828,67.198394775390625,372,46.786022186279297,null,233,1.46673583984375,null,642,"Equatorial Guinea",2019,1995,-325.73504638671875,-602.5457763671875,-864.05316162109375,-1054.0408935546875,-1242.9886474609375,-1445.0677490234375,1,-1487.4317588806152,null,233,37.515811920166016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-2.6205376048843501E-2,-1.70060369984706E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2002,6.0250639915466309,4.4337034225463867,4.6850681304931641,0.91959834098815918,-6.2775282859802246,-11.156004905700684,138,-15.066921949386597,null,234,-5.6843161582946777,null,566,"Philippines",2019,2000,11.576491355895996,18.178379058837891,30.183124542236328,42.511070251464844,48.000984191894531,46.964027404785156,325,26.551654815673828,null,234,1.6248149871826172,null,642,"Equatorial Guinea",2019,1996,-279.85455322265625,-539.704345703125,-723.99945068359375,-903.8133544921875,-1093.84619140625,-1257.5247802734375,3,-1299.8887901306152,null,234,37.546688079833984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4.3571062307124096E-3,1.1549836026311801E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2003,-1.5895366668701172,-1.3365745544433594,-5.1006851196289063,-12.296697616577148,-17.174308776855469,-17.507400512695313,103,-21.418317556381226,null,235,-5.65909743309021,null,566,"Philippines",2019,2001,4.905181884765625,15.277796745300293,26.035858154296875,30.015880584716797,27.526865005493164,23.762660980224609,243,3.3502883911132813,null,235,1.8489990234375,null,642,"Equatorial Guinea",2019,1997,-252.34767150878906,-419.5233154296875,-574.7364501953125,-734.470458984375,-863.63568115234375,-972.16192626953125,4,-1014.525936126709,null,235,38.108814239501953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-2.4921733451111601E-2,7.7034696140369993E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2004,0.47190189361572266,-3.0696332454681396,-10.039374351501465,-14.686954498291016,-14.786198616027832,-17.09062385559082,107,-21.001540899276733,null,236,-5.4856598377227783,null,566,"Philippines",2019,2002,8.8698329925537109,18.167400360107422,20.72802734375,16.859567642211914,11.754739761352539,6.9026527404785156,157,-13.509719848632813,null,236,2.4843120574951172,null,642,"Equatorial Guinea",2019,1998,-174.55792236328125,-321.10980224609375,-461.4423828125,-564.39520263671875,-642.7772216796875,-712.53289794921875,5,-754.89690780639648,null,236,38.516819000244141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3.2376967901205297E-2,2.56627408686145E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2005,-3.3539652824401855,-10.13294792175293,-14.586520195007324,-14.488461494445801,-16.592239379882813,-18.42634391784668,98,-22.337260961532593,null,237,-5.4352432489395142,null,566,"Philippines",2019,2003,7.7155709266662598,8.7383508682250977,3.3749520778656006,-3.1830966472625732,-9.4478549957275391,-8.6465654373168945,93,-29.058938026428223,null,237,2.9191951751708984,null,642,"Equatorial Guinea",2019,1999,-163.43252563476563,-324.466064453125,-449.89581298828125,-551.125732421875,-643.16455078125,-711.4163818359375,6,-753.78039169311523,null,237,40.240062713623047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2.5104448907675301E-2,4.3314618927773801E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2006,-6.4391942024230957,-10.549372673034668,-10.10427188873291,-11.857318878173828,-13.336965560913086,-12.969959259033203,125,-16.880876302719116,null,238,-5.393296480178833,null,566,"Philippines",2019,2004,-0.87423920631408691,-8.0835342407226563,-16.437726974487305,-24.450218200683594,-25.349557876586914,-26.060754776000977,54,-46.473127365112305,null,238,2.9267730712890625,null,642,"Equatorial Guinea",2019,2000,-177.97833251953125,-310.88348388671875,-413.09512329101563,-501.8079833984375,-564.0157470703125,-613.1065673828125,7,-655.47057723999023,null,238,41.304065704345703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-6.8019481044097205E-2,-5.9903796572512803E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2007,-3.5099596977233887,-2.4647564888000488,-3.6178171634674072,-4.4975996017456055,-3.530850887298584,-2.092444896697998,230,-6.0033619403839111,null,239,-5.3007543087005615,null,566,"Philippines",2019,2005,-8.5154590606689453,-18.145364761352539,-27.403825759887695,-29.520076751708984,-31.419801712036133,-35.584335327148438,42,-55.996707916259766,null,239,2.9281635284423828,null,642,"Equatorial Guinea",2019,2001,-155.65324401855469,-269.28485107421875,-362.14163208007813,-423.99102783203125,-470.09439086914063,-504.80426025390625,8,-547.16827011108398,null,239,41.421695709228516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1.18316131970831E-3,8.4492759336504096E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2008,1.628229022026062,1.0513335466384888,0.74088871479034424,2.2701830863952637,4.2643842697143555,4.7050533294677734,288,0.79413628578186035,null,240,-4.7331392765045166,null,566,"Philippines",2019,2006,-9.9866209030151367,-19.597417831420898,-22.061634063720703,-24.304967880249023,-28.808761596679688,-33.082286834716797,44,-53.494659423828125,null,240,3.0142860412597656,null,642,"Equatorial Guinea",2019,2002,-129.10000610351563,-230.50881958007813,-296.58908081054688,-344.30291748046875,-379.10247802734375,-403.46929931640625,9,-445.83330917358398,null,240,44.497669219970703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-3.1389272216504303E-2,5.1328642336006397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2009,-0.22008121013641357,-0.17930567264556885,1.6956716775894165,4.0300755500793457,4.8055229187011719,6.3781709671020508,302,2.4672539234161377,null,241,-4.4760227203369141,null,566,"Philippines",2019,2007,-9.9246740341186523,-12.704605102539063,-15.265279769897461,-20.087837219238281,-24.681360244750977,-26.648977279663086,53,-47.061349868774414,null,241,3.1933517456054688,null,642,"Equatorial Guinea",2019,2003,-81.173095703125,-132.22811889648438,-168.79827880859375,-195.34170532226563,-213.59779357910156,-226.5660400390625,10,-268.93004989624023,null,241,44.896297454833984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.2847639230049802E-2,-2.4434914426443199E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2010,6.427764892578125E-2,1.9659847021102905,4.3303012847900391,5.1388025283813477,6.7475976943969727,8.3222951889038086,319,4.4113781452178955,null,242,-4.2955905199050903,null,566,"Philippines",2019,2008,-2.3701965808868408,-4.5306148529052734,-8.962183952331543,-13.173776626586914,-14.768329620361328,-18.814844131469727,67,-39.227216720581055,null,242,3.2925758361816406,null,642,"Equatorial Guinea",2019,2004,-54.714061737060547,-92.653678894042969,-119.31668090820313,-137.06565856933594,-149.26274108886719,-153.6507568359375,11,-196.01476669311523,null,242,45.097507476806641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.1410878328272799E-2,4.1721613603554503E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,"Switzerland",2019,2011,1.7626017332077026,3.9901971817016602,4.6643376350402832,6.1411170959472656,7.5861186981201172,7.7813534736633301,315,3.870436429977417,null,243,-4.2798221111297607,null,566,"Philippines",2019,2009,-2.770763635635376,-7.7957272529602051,-12.58419132232666,-14.739510536193848,-19.331090927124023,-25.437471389770508,56,-45.849843978881836,null,243,3.3502883911132813,null,642,"Equatorial Guinea",2019,2005,-6.3385491371154785,-11.175729751586914,-13.850332260131836,-15.636083602905273,-12.833356857299805,-9.9963102340698242,41,-52.360320091247559,null,243,46.188961029052734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-2.8788449711574599E-2,6.1447913153078203E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,"Greece",2019,2001,4.1109919548034668,3.8281679153442383,2.3279070854187012,5.6202592849731445,11.992448806762695,9.9971237182617188,334,6.0862066745758057,null,317,4.1612799167633057,null,718,"Seychelles",2019,2014,3.5122394561767578,-3.152000904083252,-1.9200980663299561,-9.5201311111450195,-14.832252502441406,-17.913414001464844,69,-38.325786590576172,null,317,22.150108337402344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-3.19857620307889E-2,7.52160527589062E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,"New Zealand",2019,2007,2.1111905574798584,9.2412023544311523,19.280557632446289,29.602344512939453,39.839244842529297,46.407062530517578,521,42.496145486831665,null,434,20.255403757095337,null,963,"Bosnia and Herzegovina",2019,2010,7.7167420387268066,8.3265895843505859,12.742546081542969,14.692560195922852,19.615909576416016,20.762781143188477,229,0.35040855407714844,null,434,146.64559555053711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-3.35412866394878E-2,5.0451080531944997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,"Estonia",2019,2005,0.6608385443687439,1.5834609270095825,1.6378111839294434,3.2296288013458252,6.7153482437133789,6.8567585945129395,308,2.9458415508270264,null,519,41.409593820571899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1.3793347731138101E-2,-3.0713459654394602E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4.1466186915139001E-2,-3.6640627155480302E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,4.8327994554308897E-3,-2.17795907511312E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-1.7733348698515301E-3,-1.4850873406169701E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6.8732564461805798E-3,-4.8023624116523399E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2.6723456679834799E-2,3.6199407239911198E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,4.9234183984029197E-3,2.8861024470174098E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-3.0661338806141199E-2,1.7219602931639402E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1.5201004769864499E-2,-1.2795848824833001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2.2892569573208298E-2,2.0151388071747801E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-4.3363603118434402E-2,6.1366813867641298E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.10574809970116,1.7857960729466601E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.4383126851965602E-2,-1.7715012653552398E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-3.4915393671367201E-2,1.69335080154982E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-7.6001469409992103E-4,-1.37169347521723E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-2.1047187804434701E-2,3.7680827559364999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7.3632297031943295E-2,6.3448498599833203E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3.5208667781738097E-2,-1.3915082477203E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-4.2927187816289E-2,4.0549618532546801E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-1.8476569684614998E-2,-3.3659607330695299E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,5.77334656759044E-2,1.17182747957851E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-7.1936808747580003E-2,3.9422749479933898E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-3.1817800954597401E-2,6.4736461883088903E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1.00594317927831E-4,6.6745460779683505E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-3.7969953780968499E-2,-3.6332544494079098E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-2.6233338156196599E-2,4.23517247208463E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2.6226627271025101E-2,2.2157149638496101E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-3.5121448077065999E-2,1.8591067557673001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4.9287545013497899E-2,-2.60019730804339E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-3.9757838945894304E-3,-4.6750795800993797E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2.9700199274912801E-2,3.8572395840535401E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-1.25791435498752E-2,5.0799772921495498E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-8.7853733924417296E-2,-2.0901906600615801E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-2.18639183492178E-2,-2.92115204741254E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-6.5678716307788002E-2,-1.4558356049180999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.5503732499381499E-2,4.2326824133707497E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1.2662545192820999E-2,1.6604613314569298E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-2.9543941451112499E-2,-1.6656428539431601E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,6.1088837780229098E-3,-4.2151343339753497E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2.4635145932531501E-2,-5.3850175732318997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5.0208348118337402E-2,6.2045348074559303E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3.3880982198630297E-2,1.18267120367578E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.8778163788536801E-2,-2.4188198119857701E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-5.5338867781778898E-2,2.31378425447148E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-1.19039767337348E-2,-2.39343739110996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-4.7257057915243601E-2,-5.97980129820124E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-6.4290630545207903E-3,-4.1800333201298598E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.4817809862122101E-2,8.2901747533196096E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5.3756191103694402E-2,1.24035215394235E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.7019540495580101E-2,3.6382952384244702E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-6.1464945681022502E-2,1.50201889692678E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-9.4824883900305103E-3,-3.4285917846291897E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-6.30452993632186E-3,-2.9303641778777999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-2.79414538126382E-3,1.95253688843854E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3.2229045308656397E-2,-6.5331957770031299E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-3.3573210295850503E-2,3.2626874869012598E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-1.28374897804497E-2,7.5646249008820598E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-2.11300362175845E-2,-2.7565094754594E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-2.8647490965635E-3,-3.0201185177929898E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3.1409478409118098E-2,-2.5558183992702701E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.0808350195275801E-2,-7.0884995705530803E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.1528199459691101E-2,3.8379196323531901E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.6710851609141997E-3,6.2230744261464001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4.43018484030408E-3,-4.6672857019993599E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-3.3379337787033399E-2,3.6276675656068298E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-2.7124641364123101E-2,-2.2265857099668999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4.55187350848179E-2,-1.2548265709147501E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3.5734670810105097E-2,4.8212589243993098E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.7920940449682E-2,-1.39323011387618E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-5.0482174953524202E-2,1.7299221126309001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-4.1945792991620802E-2,2.79387151003746E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1.5412433141553199E-2,5.5789434749863698E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.2209102092474101E-2,7.2735276340193694E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,3.34533727711427E-2,5.6493975652257097E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3.9912583099738698E-2,3.4474585630424201E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,-3.83620334938444E-2,1.8264807452096899E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-3.0858432085749E-2,-4.0713018890488001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.75450246598881E-2,-5.1194155609896902E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-3.1519225558606603E-2,2.2572611376204198E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-1.7522705819380299E-2,4.3014222826364404E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,8.6854374430925807E-3,2.0333917913584101E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]

{"sheet":"STOps","index":15,"n_rows":818,"n_cols":44,"rows_kept":818,"cut":false,"hidden":false,"merged":[[58,29,58,35],[71,29,71,35],[598,21,598,27],[611,21,611,27],[733,21,733,27],[193,29,193,35],[206,29,206,35],[328,29,328,35],[341,29,341,35],[463,29,463,35],[476,29,476,35],[598,29,598,35],[611,29,611,35],[733,29,733,35],[206,21,206,27],[328,21,328,27],[341,21,341,27],[463,21,463,27],[476,21,476,27],[58,13,58,19],[58,5,58,11],[193,5,193,11],[193,13,193,19],[193,21,193,27],[58,21,58,27],[71,21,71,27],[206,5,206,11],[206,13,206,19],[71,5,71,11],[71,13,71,19],[328,5,328,11],[328,13,328,19],[733,5,733,11],[733,13,733,19],[746,29,746,35],[746,5,746,11],[746,13,746,19],[746,21,746,27],[341,5,341,11],[341,13,341,19],[611,5,611,11],[611,13,611,19],[463,5,463,11],[463,13,463,19],[476,5,476,11],[476,13,476,19],[598,5,598,11],[598,13,598,19]]}
[null,null,"Alternative medium-term scenarios"]
[]
[null,null,null,null,null,{"$f":"ProjYr+F4","v":2022},2023,2024,2025,2026,2027,2028,null,{"$f":"ProjYr+N4","v":2022},2023,2024,2025,2026,2027,2028,null,2022,2023,2024,2025,2026,2027,2028,null,2022,2023,2024,2025,2026,2027,2028]
["Lookup out","Lookup in",null,null,null,-1,0,1,2,3,4,5,"SHOCK",-1,0,1,2,3,4,5,null,-1,0,1,2,3,4,5,null,-1,0,1,2,3,4,5]
[null,null,null,null,"Column, BaseDB",{"$f":"MATCH(F4,BaseDBdates,0)","v":18},19,20,21,22,23,24,null,{"$f":"MATCH(N4,BaseDBdates,0)","v":18},19,20,21,22,23,24,null,{"$f":"MATCH(V4,BaseDBdates,0)","v":18},19,20,21,22,23,24,null,{"$f":"MATCH(AD4,BaseDBdates,0)","v":18},19,20,21,22,23,24]
[null,null,null,null,"Column, STDesign",{"$f":"MATCH(F4,STDesignYrs,0)","v":10},11,12,13,14,15,16,9,10,11,12,13,14,15,16,null,{"$f":"MATCH(V4,STDesignYrs,0)","v":10},11,12,13,14,15,16,null,{"$f":"MATCH(AD4,STDesignYrs,0)","v":10},11,12,13,14,15,16]
[null,"_B","Baseline scenario (for calibration)"]
[{"$f":"B8&B7","v":"GFN_B"},"GFN","Gross financing need",null,null,{"$f":"-(F11+F35)+SUM(F12,F14:F16,F19:F21,F25:F27,F30:F32,F36)","v":6.2354595417357359},{"$f":"-(G11+G35)+SUM(G12,G14:G16,G19:G21,G25:G27,G30:G32,G36)","v":15.505540601523521},13.740119764601928,11.950160585288202,17.323644463733935,14.33346685004723,10.430675489407882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B8,BaseDBData,N$5,FALSE)-F8","v":8.8817841970012523E-15},0,-4.1530930442625902E-3,-1.0549364008101136E-2,-1.316093657460371E-2,-2.2971547813943616E-2,-4.7043820127635527E-2]
[{"$f":"\"GFN_GDP\"&B7","v":"GFN_GDP_B"},null,null,"in percent of GDP",null,{"$f":"F8/F69","v":3.3642174920876525E-2},8.08986945396723E-2,7.010710200271493E-2,5.9032650539654265E-2,8.3082849407337719E-2,6.6722668457964859E-2,4.7090036713508934E-2]
[null,null,null,"Primary balance"]
[{"$f":"B11&B7","v":"GGRXI_B"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP($B11,BaseDBData,F$5,FALSE)","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B11,BaseDBData,N$5,FALSE)-F11","v":0},0,0,0,0,0,0]
[{"$f":"B12&B7","v":"GGEXI_B"},"GGEXI",null,null,"Noninterest expenditures",48.254899999999999,51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Interest bill"]
[{"$f":"B14&B7","v":"GGEICL_H_B"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"VLOOKUP($B14,BaseDBData,F$5,FALSE)","v":3.6812},4.1715,3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B14,BaseDBData,N$5,FALSE)-F14","v":0},0,0,0,0,0,0]
[{"$f":"B15&B7","v":"GGEICF_H_B"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"VLOOKUP($B15,BaseDBData,F$5,FALSE)/N$60*N60","v":0.96399999999999997},1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B16&B7","v":"GGEICI_H_B"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"SUM(F17:F18)","v":0},{"$f":"SUM(G17:G18)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"GGEICI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B17,BaseDBData,F$5,FALSE)/V$60*V$61","v":0},{"$f":"VLOOKUP($B17,BaseDBData,G$5,FALSE)/W$60*W$61","v":0},0,0,0,0,0]
[null,"GGEICI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B18,BaseDBData,F$5,FALSE)/AD$60*AD$61","v":0},0,0,0,0,0,0]
[{"$f":"B19&B7","v":"GGEICL_P_B"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G134:G134)*G60","v":0},{"$f":"SUM(H134:H135)*H60","v":0.39989108237696547},{"$f":"SUM(I134:I136)*I60","v":0.62439680529551556},{"$f":"SUM(J134:J137)*J60","v":0.87885922753460832},{"$f":"SUM(K134:K138)*K60","v":1.0716259693923134},{"$f":"SUM(L134:L139)*L60","v":1.3076908145389496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B20&B7","v":"GGEICF_P_B"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O134:O134)*O60","v":0},{"$f":"SUM(P134:P135)*P60","v":5.5374573923519955E-3},{"$f":"SUM(Q134:Q136)*Q60","v":1.8329999320037756E-2},{"$f":"SUM(R134:R137)*R60","v":2.3553144453035316E-2},{"$f":"SUM(S134:S138)*S60","v":4.3174366931709431E-2},{"$f":"SUM(T134:T139)*T60","v":5.1318911559102426E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B21&B7","v":"GGEICI_P_B"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G22:G23)","v":0},{"$f":"SUM(H22:H23)","v":8.3061860885280531E-2},0.21098728016213814,0.26321873149211372,0.45943095627885489,0.58087640255278483]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W134:W134)*W60","v":0},{"$f":"SUM(X134:X135)*X60","v":4.1530930442640265E-2},{"$f":"SUM(Y134:Y136)*Y60","v":0.10549364008106905},{"$f":"SUM(Z134:Z137)*Z60","v":0.13160936574605686},{"$f":"SUM(AA134:AA138)*AA60","v":0.22971547813942744},{"$f":"SUM(AB134:AB139)*AB60","v":0.29043820127639242}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE134:AE134)*AE60","v":0},{"$f":"SUM(AF134:AF135)*AF60","v":4.1530930442640272E-2},{"$f":"SUM(AG134:AG136)*AG60","v":0.10549364008106907},{"$f":"SUM(AH134:AH137)*AH60","v":0.13160936574605686},{"$f":"SUM(AI134:AI138)*AI60","v":0.22971547813942744},{"$f":"SUM(AJ134:AJ139)*AJ60","v":0.29043820127639242}]
[null,null,null,"Principal"]
[{"$f":"B25&B7","v":"GGFACL_H_B"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"VLOOKUP($B25,BaseDBData,F$5,FALSE)","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B25,BaseDBData,N$5,FALSE)-F25","v":0},0,0,0,0,0,0]
[{"$f":"B26&B7","v":"GGFACF_H_B"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"VLOOKUP($B26,BaseDBData,F$5,FALSE)/N$60*N60","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B27&B7","v":"GGFACI_H_B"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"SUM(F28:F29)","v":0},{"$f":"SUM(G28:G29)","v":0},0,0,0,0,0]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B28,BaseDBData,F$5,FALSE)/V$60*V$61","v":0},0,0,0,0,0,0]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B29,BaseDBData,F$5,FALSE)/AD$60*AD$61","v":0},0,0,0,0,0,0]
[{"$f":"B30&B7","v":"GGFACL_P_B"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G127:G127)*G60","v":0},{"$f":"SUM(H127:H128)*H60","v":0},{"$f":"SUM(I127:I129)*I60","v":0.506904241010662},{"$f":"SUM(J127:J130)*J60","v":0.87970465770338013},{"$f":"SUM(K127:K131)*K60","v":1.3235050248959148},{"$f":"SUM(L127:L132)*L60","v":1.7277314700770492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B30,BaseDBData,N$5,FALSE)-F30","v":0},0,0,0,0,0,0]
[{"$f":"B31&B7","v":"GGFACF_P_B"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O127:O127)*O60","v":0},{"$f":"SUM(P127:P128)*P60","v":0},{"$f":"SUM(Q127:Q129)*Q60","v":0},{"$f":"SUM(R127:R130)*R60","v":0},{"$f":"SUM(S127:S131)*S60","v":0},{"$f":"SUM(T127:T132)*T60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B32&B7","v":"GGFACI_P_B"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G33:G34)","v":0},{"$f":"SUM(H33:H34)","v":0},0,0,0,0]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W127:W127)*W60","v":0},{"$f":"SUM(X127:X128)*X60","v":0},{"$f":"SUM(Y127:Y129)*Y60","v":0},{"$f":"SUM(Z127:Z130)*Z60","v":0},{"$f":"SUM(AA127:AA131)*AA60","v":0},{"$f":"SUM(AB127:AB132)*AB60","v":0}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE127:AE127)*AE60","v":0},{"$f":"SUM(AF127:AF128)*AF60","v":0},{"$f":"SUM(AG127:AG129)*AG60","v":0},{"$f":"SUM(AH127:AH130)*AH60","v":0},{"$f":"SUM(AI127:AI131)*AI60","v":0},{"$f":"SUM(AJ127:AJ132)*AJ60","v":0}]
[{"$f":"B35&B7","v":"GGROPI_B"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP($B35,BaseDBData,F$5,FALSE)","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B35,BaseDBData,N$5,FALSE)-F35","v":0},0,0,0,0,0,0]
[{"$f":"B36&B7","v":"CL_B"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP($B36,BaseDBData,F$5,FALSE)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B37&B7","v":"ODCTA_B"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP($B37,BaseDBData,F$5,FALSE)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B38&B7","v":"ODCTL_B"},"ODCTL","Other items (e.g. arrears)",null,null,-1.7871999999999999,-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B39&B7","v":"ODCTP_B"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B7","v":"ISS_XD_B"},null,null,"Borrowing requirement unrelated to new debt",null,null,{"$f":"-(G11+G35)+SUM(G12,G14:G16,G25:G27,G36:G39)","v":14.504040601523513},{"$f":"-(H11+H35)+SUM(H12,H14:H16,H25:H27,H36:H39)","v":13.25162936394733},10.589542259499851,15.278308702550795,11.435730532548433,6.7630578906800096]
[{"$f":"\"ISS\"&B7","v":"ISS_B"},null,null,"Total debt to be issued",null,null,{"$f":"G42/(1-G113)","v":14.504040601523513},{"$f":"(H42+G43*H113)/(1-H114)","v":13.735966671557664},{"$f":"(I42+G43*I113+H43*I114)/(1-I115)","v":11.939611221280098},{"$f":"(J42+G43*J113+H43*J114+I43*J115)/(1-J116)","v":17.310483527159327},{"$f":"(K42+G43*K113+H43*K114+I43*K115+J43*K116)/(1-K117)","v":14.310495302233283},{"$f":"(L42+G43*L113+H43*L114+I43*L115+J43*L116+K43*L117)/(1-L118)","v":10.383631669280255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(\"GADL\",BaseDBData,N$5,FALSE)-F43","v":{"$error":"#VALUE!"}},0,0,0,0,0,0]
[]
[{"$f":"\"GGXWDG\"&B7","v":"GGXWDG_B"},null,"Total debt",null,null,{"$f":"SUM(F47:F49,F52:F54)","v":111.35546935230531},{"$f":"SUM(G47:G49,G52:G54)","v":115.6664267019257},120.39396218104753,125.03391092571293,129.53862335311356,133.65004483801135,137.53504703683251]
[{"$f":"\"GGXWDG_GDP\"&B7","v":"GGXWDG_GDP_B"},null,null,"in percent of GDP",null,{"$f":"F45/F69","v":0.60079616478495124},0.60347866370651215,0.61429390221783386,0.61765556342152372,0.62125714707497759,0.62214450449504377,0.62091188829864308]
[{"$f":"B47&B7","v":"GGXWDGCL_H_B"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B47,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F47-G25","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B47,BaseDBData,N$5,FALSE)-F47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,O$5,FALSE)-G47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,P$5,FALSE)-H47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,Q$5,FALSE)-I47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,R$5,FALSE)-J47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,S$5,FALSE)-K47","v":0},{"$f":"VLOOKUP($B47,BaseDBData,T$5,FALSE)-L47","v":0}]
[{"$f":"B48&B7","v":"GGXWDGCF_H_B"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B48,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F48/N62-G26/O60)*O62","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B49,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G50:G51)","v":0},{"$f":"SUM(H50:H51)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B50,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F50/V62-G28/W60)*W62","v":0},0,0,0,0,0]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B51,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F51/AD62-G29/AE60)*AE62","v":0},0,0,0,0,0]
[{"$f":"\"GGXWDGCL_F\"&B7","v":"GGXWDGCL_F_B"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G120:G120)*G62","v":11.735311905347507},{"$f":"SUM(H120:H121)*H62","v":19.075007613062287},{"$f":"SUM(I120:I122)*I62","v":27.896142026832933},{"$f":"SUM(J120:J123)*J62","v":34.516309656951833},{"$f":"SUM(K120:K124)*K62","v":42.431027620592708},{"$f":"SUM(L120:L125)*L62","v":47.935644979394688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"\"GGXWDGCF_F\"&B7","v":"GGXWDGCF_F_B"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O120:O120)*O62","v":0.13835660644594805},{"$f":"SUM(P120:P121)*P62","v":0.45798573648253016},{"$f":"SUM(Q120:Q122)*Q62","v":0.58848906759155184},{"$f":"SUM(R120:R123)*R62","v":1.0787367686790077},{"$f":"SUM(S120:S124)*S62","v":1.2822329720538661},{"$f":"SUM(T120:T125)*T62","v":1.4397062558578875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G55:G56)","v":2.6302922613672082},{"$f":"SUM(H55:H56)","v":8.706749677017946},11.187743615191795,20.507824292561992,25.376482990573663,28.370201688954822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W120:W120)*W62","v":1.384364348088009},{"$f":"SUM(X120:X121)*X62","v":4.5824998300094482},{"$f":"SUM(Y120:Y122)*Y62","v":5.8882861132588378},{"$f":"SUM(Z120:Z123)*Z62","v":10.793591732927366},{"$f":"SUM(AA120:AA124)*AA62","v":13.829727889775615},{"$f":"SUM(AB120:AB125)*AB62","v":15.405369309976226}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE120:AE120)*AE62","v":1.2459279132791992},{"$f":"SUM(AF120:AF121)*AF62","v":4.1242498470084987},{"$f":"SUM(AG120:AG122)*AG62","v":5.2994575019329586},{"$f":"SUM(AH120:AH123)*AH62","v":9.7142325596346275},{"$f":"SUM(AI120:AI124)*AI62","v":11.546755100798046},{"$f":"SUM(AJ120:AJ125)*AJ62","v":12.964832378978597}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B60&B7","v":"ENDA_B"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B60,BaseDBData,N$5,FALSE)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,"LLI1",{"$f":"VLOOKUP($U60,BaseDBData,V$5,FALSE)","v":1},1,1,1,1,1,1,"LLI2",{"$f":"VLOOKUP($AC60,BaseDBData,AD$5,FALSE)","v":1},1,1,1,1,1,1,null,{"$f":"VLOOKUP($B60,BaseDBData,N$5,FALSE)-N60","v":0},0,0,0,0,0,0]
[{"$f":"B61&B7","v":"ENDA_PCH_B"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,-7.3423662840910175E-5,0,0,0,0,0,0,null,null,{"$f":"(W60/V60)-1","v":0},{"$f":"(X60/W60)-1","v":0},0,0,0,0,null,null,{"$f":"(AE60/AD60)-1","v":0},{"$f":"(AF60/AE60)-1","v":0},{"$f":"(AG60/AF60)-1","v":0},{"$f":"(AH60/AG60)-1","v":0},{"$f":"(AI60/AH60)-1","v":0},{"$f":"(AJ60/AI60)-1","v":0},null,0,0,0,0,0,0,0]
[{"$f":"B62&B7","v":"ENDE_B"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,"LLIE1",{"$f":"VLOOKUP($U62,BaseDBData,V$5,FALSE)","v":1},1,1,1,1,1,1,"LLIE2",{"$f":"VLOOKUP($AC62,BaseDBData,AD$5,FALSE)","v":1},1,1,1,1,1,1,null,0,0,0,0,0,0,0]
[{"$f":"B63&B7","v":"ENDE_PCH_B"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,-1.8160487842175943E-3,0,0,0,0,0,0,null,null,{"$f":"(W62/V62)-1","v":0},{"$f":"(X62/W62)-1","v":0},{"$f":"(Y62/X62)-1","v":0},{"$f":"(Z62/Y62)-1","v":0},{"$f":"(AA62/Z62)-1","v":0},{"$f":"(AB62/AA62)-1","v":0},null,null,{"$f":"(AE62/AD62)-1","v":0},{"$f":"(AF62/AE62)-1","v":0},{"$f":"(AG62/AF62)-1","v":0},{"$f":"(AH62/AG62)-1","v":0},{"$f":"(AI62/AH62)-1","v":0},{"$f":"(AJ62/AI62)-1","v":0},null,0,0,0,0,0,0,0]
[]
[{"$f":"B65&B7","v":"NGDP_RPCH_B"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP($B65,BaseDBData,F$5,FALSE)","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B65,BaseDBData,N$5,FALSE)-F65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,O$5,FALSE)-G65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,P$5,FALSE)-H65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,Q$5,FALSE)-I65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,R$5,FALSE)-J65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,S$5,FALSE)-K65","v":0},{"$f":"VLOOKUP($B65,BaseDBData,T$5,FALSE)-L65","v":0}]
[{"$f":"B66&B7","v":"NGDP_DPCH_B"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,0.11349706118085989,-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B67&B7","v":"NGDP_R_B"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B67,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F67*(1+G65)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B68&B7","v":"NGDP_D_B"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B68,BaseDBData,F$5,FALSE)","v":122.02263273336548},121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171535,125.62273974197095,127.42082293917281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"B69&B7","v":"NGDP_B"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B69,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F69*(1+G65)*(1+G66)","v":191.66614108858931},195.98755863663905,202.43306841289242,208.51047583599058,214.82154687918819,221.50493432118279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[null,"GADL_C","Debt issuance",null,null,null,{"$f":"VLOOKUP($B73&\"L\",BaseDBData,G$5,FALSE)","v":11.735311905347515},7.3396957077147817,9.328038654781313,7.4998722878222814,9.2382229885367906,7.2323488288790276,null,null,{"$f":"VLOOKUP($B73&\"F\",BaseDBData,O$5,FALSE)","v":0.1384364348088},0.31981354819214403,0.13057862832493899,0.49053056196685302,0.203613615684825,0.157564142020061,null,null,{"$f":"VLOOKUP($B73&\"I1\",BaseDBData,W$5,FALSE)","v":1.3843643480880099},3.1981354819214398,1.3057862832493901,4.9053056196685301,3.0361361568482499,1.5756414202006099,null,null,{"$f":"VLOOKUP($B73&\"I2\",BaseDBData,AE$5,FALSE)","v":1.2459279132792},2.8783219337292998,1.1752076549244601,4.4147750577016698,1.8325225411634201,1.41807727818055]
[{"$f":"B74&B7","v":"GADL_B"},"GADL",null,"Share",null,null,{"$f":"G73/VLOOKUP($B74,BaseDBData,G$5,FALSE)","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O73/VLOOKUP($B74,BaseDBData,O$5,FALSE)","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W73/VLOOKUP($B74,BaseDBData,W$5,FALSE)","v":9.544680590197703E-2},0.23282929832260357,0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE73/VLOOKUP($B74,BaseDBData,AE$5,FALSE)","v":8.590212531177871E-2},0.2095463684903435,9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,null,null,"Space kept blank"]
[null,null,null,0,{"$f":"ProjYr+D78","v":2023},null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":3.4075880181313668E-2},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":3.4075880181313668E-2},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":3.4024308106226163E-2},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":3.3967859456921892E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local\")","v":3.3905808226601782E-2},null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Foreign\")","v":0.04},null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.03},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.03},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.03},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.03},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.03},null,null,{"$f":"SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0},{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":3.0000000000000002E-2},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":3.0000000000000002E-2},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":3.0000000000000002E-2},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":3.0000000000000002E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E78,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E78,ResidFin!$K:$K,\"=Local-Linked 2\")","v":3.0000000000000002E-2}]
[null,null,null,1,2024,null,null,{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local\")","v":3.0587878824808956E-2},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local\")","v":3.0587878824808956E-2},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local\")","v":3.1264055614511788E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local\")","v":3.2016688383014844E-2},null,null,null,{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Foreign\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Foreign\")","v":0.04},null,null,null,{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},null,null,null,{"$f":"SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0},{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E79,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E79,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local\")","v":2.9193136175820686E-2},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local\")","v":2.9193136175820686E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local\")","v":2.9775696631456287E-2},null,null,null,null,{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Foreign\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Foreign\")","v":0.04},null,null,null,null,{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},null,null,null,null,{"$f":"SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0},{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E80,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E80,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local\")","v":2.8975339187224856E-2},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local\")","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Foreign\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Foreign\")","v":0.04},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Foreign\")","v":0.04},null,null,null,null,null,{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},null,null,null,null,null,{"$f":"SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0},{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E81,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E81,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local\")","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Foreign\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Foreign\")","v":0.04},null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0.02},null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0},{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E82,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E82,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E83,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E83,ResidFin!$K:$K,\"=Local\")","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E83,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E83,ResidFin!$K:$K,\"=Foreign\")","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E83,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E83,ResidFin!$K:$K,\"=Local-Linked 1\")","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=EFF_IR\",IdentFin!$G:$G,\"=\"&$E83,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=EFF_IR\",ResidFin!$G:$G,\"=\"&$E83,ResidFin!$K:$K,\"=Local-Linked 2\")","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D85","v":2023},null,{"$f":"IF(G75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E85,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E85,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E86,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E86,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E87,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E87,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E88,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E88,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E89,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E89,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E90,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E90,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D92","v":2023},null,{"$f":"IF(G75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE75,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E92,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E92,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF75,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E93,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E93,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG75,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E94,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E94,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH75,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E95,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E95,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI75,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AI75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E96,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E96,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ75,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E97,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E97,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,null,null,0,{"$f":"ProjYr+D99","v":2023},null,{"$f":"G74*G60*G78*G92/G60","v":0},{"$f":"G74*H60*H78*H92/G60","v":2.7571012338103953E-2},{"$f":"G74*I60*I78*I92/G60","v":2.7571012338103953E-2},{"$f":"G74*J60*J78*J92/G60","v":2.6340163573010028E-2},{"$f":"G74*K60*K78*K92/G60","v":2.5109314807916103E-2},{"$f":"G74*L60*L78*L92/G60","v":2.3878466042822181E-2},null,null,{"$f":"O74*O60*O78*O92/O60","v":0},{"$f":"O74*P60*P78*P92/O60","v":3.8178722360790533E-4},{"$f":"O74*Q60*Q78*Q92/O60","v":3.8178722360790533E-4},{"$f":"O74*R60*R78*R92/O60","v":3.8178722360790533E-4},{"$f":"O74*S60*S78*S92/O60","v":3.8178722360790533E-4},{"$f":"O74*T60*T78*T92/O60","v":3.8178722360790533E-4},null,null,{"$f":"W74*W60*W78*W92/W60","v":0},{"$f":"W74*X60*X78*X92/W60","v":2.8634041770593107E-3},{"$f":"W74*Y60*Y78*Y92/W60","v":2.8634041770593107E-3},{"$f":"W74*Z60*Z78*Z92/W60","v":2.8634041770593107E-3},{"$f":"W74*AA60*AA78*AA92/W60","v":2.8634041770593107E-3},{"$f":"W74*AB60*AB78*AB92/W60","v":2.8634041770593107E-3},null,null,{"$f":"AE74*AE60*AE78*AE92/AE60","v":0},{"$f":"AE74*AF60*AF78*AF92/AE60","v":2.5770637593533615E-3},{"$f":"AE74*AG60*AG78*AG92/AE60","v":2.5770637593533615E-3},{"$f":"AE74*AH60*AH78*AH92/AE60","v":2.5770637593533615E-3},{"$f":"AE74*AI60*AI78*AI92/AE60","v":2.5770637593533615E-3},{"$f":"AE74*AJ60*AJ78*AJ92/AE60","v":2.5770637593533615E-3}]
[null,null,null,1,2024,null,null,{"$f":"H74*H60*H79*H93/H60","v":0},{"$f":"H74*I60*I79*I93/H60","v":1.634437009689476E-2},{"$f":"H74*J60*J79*J93/H60","v":1.634437009689476E-2},{"$f":"H74*K60*K79*K93/H60","v":1.5857158585715608E-2},{"$f":"H74*L60*L79*L93/H60","v":1.536994707453646E-2},null,null,null,{"$f":"P74*P60*P79*P93/P60","v":0},{"$f":"P74*Q60*Q79*Q93/P60","v":9.3131719329041446E-4},{"$f":"P74*R60*R79*R93/P60","v":9.3131719329041446E-4},{"$f":"P74*S60*S79*S93/P60","v":9.3131719329041446E-4},{"$f":"P74*T60*T79*T93/P60","v":9.3131719329041446E-4},null,null,null,{"$f":"X74*X60*X79*X93/X60","v":0},{"$f":"X74*Y60*Y79*Y93/X60","v":4.6565859664520716E-3},{"$f":"X74*Z60*Z79*Z93/X60","v":4.6565859664520716E-3},{"$f":"X74*AA60*AA79*AA93/X60","v":4.6565859664520716E-3},{"$f":"X74*AB60*AB79*AB93/X60","v":4.6565859664520716E-3},null,null,null,{"$f":"AF74*AF60*AF79*AF93/AF60","v":0},{"$f":"AF74*AG60*AG79*AG93/AF60","v":4.1909273698068697E-3},{"$f":"AF74*AH60*AH79*AH93/AF60","v":4.1909273698068697E-3},{"$f":"AF74*AI60*AI79*AI93/AF60","v":4.1909273698068697E-3},{"$f":"AF74*AJ60*AJ79*AJ93/AF60","v":4.1909273698068697E-3}]
[null,null,null,2,2025,null,null,null,{"$f":"I74*I60*I80*I94/I60","v":0},{"$f":"I74*J60*J80*J94/I60","v":2.2807669165726317E-2},{"$f":"I74*K60*K80*K94/I60","v":2.2807669165726317E-2},{"$f":"I74*L60*L80*L94/I60","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q74*Q60*Q80*Q94/Q60","v":0},{"$f":"Q74*R60*R80*R94/Q60","v":4.3746358538779642E-4},{"$f":"Q74*S60*S80*S94/Q60","v":4.3746358538779642E-4},{"$f":"Q74*T60*T80*T94/Q60","v":4.3746358538779642E-4},null,null,null,null,{"$f":"Y74*Y60*Y80*Y94/Y60","v":0},{"$f":"Y74*Z60*Z80*Z94/Y60","v":2.1873179269389824E-3},{"$f":"Y74*AA60*AA80*AA94/Y60","v":2.1873179269389824E-3},{"$f":"Y74*AB60*AB80*AB94/Y60","v":2.1873179269389824E-3},null,null,null,null,{"$f":"AG74*AG60*AG80*AG94/AG60","v":0},{"$f":"AG74*AH60*AH80*AH94/AG60","v":1.968586134245099E-3},{"$f":"AG74*AI60*AI80*AI94/AG60","v":1.968586134245099E-3},{"$f":"AG74*AJ60*AJ80*AJ94/AG60","v":1.968586134245099E-3}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J74*J60*J81*J95/J60","v":0},{"$f":"J74*K60*K81*K95/J60","v":1.2553741959868851E-2},{"$f":"J74*L60*L81*L95/J60","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R74*R60*R81*R95/R60","v":0},{"$f":"R74*S60*S81*S95/R60","v":1.1334878339989375E-3},{"$f":"R74*T60*T81*T95/R60","v":1.1334878339989375E-3},null,null,null,null,null,{"$f":"Z74*Z60*Z81*Z95/Z60","v":0},{"$f":"Z74*AA60*AA81*AA95/Z60","v":5.6674391699946874E-3},{"$f":"Z74*AB60*AB81*AB95/Z60","v":5.6674391699946874E-3},null,null,null,null,null,{"$f":"AH74*AH60*AH81*AH95/AH60","v":0},{"$f":"AH74*AI60*AI81*AI95/AH60","v":5.1006952529952096E-3},{"$f":"AH74*AJ60*AJ81*AJ95/AH60","v":5.1006952529952096E-3}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K74*K60*K82*K96/K60","v":0},{"$f":"K74*L60*L82*L96/K60","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S74*S60*S82*S96/S60","v":0},{"$f":"S74*T60*T82*T96/S60","v":5.6913086901485296E-4},null,null,null,null,null,null,{"$f":"AA74*AA60*AA82*AA96/AA60","v":0},{"$f":"AA74*AB60*AB82*AB96/AA60","v":4.2432300108780066E-3},null,null,null,null,null,null,{"$f":"AI74*AI60*AI82*AI96/AI60","v":0},{"$f":"AI74*AJ60*AJ82*AJ96/AI60","v":2.5610889105668311E-3}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L74*L60*L83*L97/L60","v":0},null,null,null,null,null,null,null,{"$f":"T74*T60*T83*T97/T60","v":0},null,null,null,null,null,null,null,{"$f":"AB74*AB60*AB83*AB97/AB60","v":0},null,null,null,null,null,null,null,{"$f":"AJ74*AJ60*AJ83*AJ97/AJ60","v":0}]
[null,null,"Calculation in terms of amortization"]
[null,null,null,0,{"$f":"ProjYr+D106","v":2023},null,{"$f":"G74*G60*G85/G60","v":0},{"$f":"G74*H60*H85/G60","v":0},{"$f":"G74*I60*I85/G60","v":3.4949174160296859E-2},{"$f":"G74*J60*J85/G60","v":3.4949174160296859E-2},{"$f":"G74*K60*K85/G60","v":3.4949174160296859E-2},{"$f":"G74*L60*L85/G60","v":3.4949174160296859E-2},null,null,{"$f":"O74*O60*O85/O60","v":0},{"$f":"O74*P60*P85/O60","v":0},{"$f":"O74*Q60*Q85/O60","v":0},{"$f":"O74*R60*R85/O60","v":0},{"$f":"O74*S60*S85/O60","v":0},{"$f":"O74*T60*T85/O60","v":0},null,null,{"$f":"W74*W60*W85/W60","v":0},{"$f":"W74*X60*X85/W60","v":0},{"$f":"W74*Y60*Y85/W60","v":0},{"$f":"W74*Z60*Z85/W60","v":0},{"$f":"W74*AA60*AA85/W60","v":0},{"$f":"W74*AB60*AB85/W60","v":0},null,null,{"$f":"AE74*AE60*AE85/AE60","v":0},{"$f":"AE74*AF60*AF85/AE60","v":0},{"$f":"AE74*AG60*AG85/AE60","v":0},{"$f":"AE74*AH60*AH85/AE60","v":0},{"$f":"AE74*AI60*AI85/AE60","v":0},{"$f":"AE74*AJ60*AJ85/AE60","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H74*H60*H86/H60","v":0},{"$f":"H74*I60*I86/H60","v":0},{"$f":"H74*J60*J86/H60","v":2.7140457283188965E-2},{"$f":"H74*K60*K86/H60","v":2.7140457283188965E-2},{"$f":"H74*L60*L86/H60","v":2.7140457283188965E-2},null,null,null,{"$f":"P74*P60*P86/P60","v":0},{"$f":"P74*Q60*Q86/P60","v":0},{"$f":"P74*R60*R86/P60","v":0},{"$f":"P74*S60*S86/P60","v":0},{"$f":"P74*T60*T86/P60","v":0},null,null,null,{"$f":"X74*X60*X86/X60","v":0},{"$f":"X74*Y60*Y86/X60","v":0},{"$f":"X74*Z60*Z86/X60","v":0},{"$f":"X74*AA60*AA86/X60","v":0},{"$f":"X74*AB60*AB86/X60","v":0},null,null,null,{"$f":"AF74*AF60*AF86/AF60","v":0},{"$f":"AF74*AG60*AG86/AF60","v":0},{"$f":"AF74*AH60*AH86/AF60","v":0},{"$f":"AF74*AI60*AI86/AF60","v":0},{"$f":"AF74*AJ60*AJ86/AF60","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I74*I60*I87/I60","v":0},{"$f":"I74*J60*J87/I60","v":0},{"$f":"I74*K60*K87/I60","v":3.7170420289862074E-2},{"$f":"I74*L60*L87/I60","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q74*Q60*Q87/Q60","v":0},{"$f":"Q74*R60*R87/Q60","v":0},{"$f":"Q74*S60*S87/Q60","v":0},{"$f":"Q74*T60*T87/Q60","v":0},null,null,null,null,{"$f":"Y74*Y60*Y87/Y60","v":0},{"$f":"Y74*Z60*Z87/Y60","v":0},{"$f":"Y74*AA60*AA87/Y60","v":0},{"$f":"Y74*AB60*AB87/Y60","v":0},null,null,null,null,{"$f":"AG74*AG60*AG87/AG60","v":0},{"$f":"AG74*AH60*AH87/AG60","v":0},{"$f":"AG74*AI60*AI87/AG60","v":0},{"$f":"AG74*AJ60*AJ87/AG60","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J74*J60*J88/J60","v":0},{"$f":"J74*K60*K88/J60","v":0},{"$f":"J74*L60*L88/J60","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R74*R60*R88/R60","v":0},{"$f":"R74*S60*S88/R60","v":0},{"$f":"R74*T60*T88/R60","v":0},null,null,null,null,null,{"$f":"Z74*Z60*Z88/Z60","v":0},{"$f":"Z74*AA60*AA88/Z60","v":0},{"$f":"Z74*AB60*AB88/Z60","v":0},null,null,null,null,null,{"$f":"AH74*AH60*AH88/AH60","v":0},{"$f":"AH74*AI60*AI88/AH60","v":0},{"$f":"AH74*AJ60*AJ88/AH60","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K74*K60*K89/K60","v":0},{"$f":"K74*L60*L89/K60","v":0},null,null,null,null,null,null,{"$f":"S74*S60*S89/S60","v":0},{"$f":"S74*T60*T89/S60","v":0},null,null,null,null,null,null,{"$f":"AA74*AA60*AA89/AA60","v":0},{"$f":"AA74*AB60*AB89/AA60","v":0},null,null,null,null,null,null,{"$f":"AI74*AI60*AI89/AI60","v":0},{"$f":"AI74*AJ60*AJ89/AI60","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L74*L60*L90/L60","v":0},null,null,null,null,null,null,null,{"$f":"T74*T60*T90/T60","v":0},null,null,null,null,null,null,null,{"$f":"AB74*AB60*AB90/AB60","v":0},null,null,null,null,null,null,null,{"$f":"AJ74*AJ60*AJ90/AJ60","v":0}]
[null,null,"Inputs to debt issuancecalculation"]
[null,null,null,0,{"$f":"ProjYr+D113","v":2023},null,{"$f":"G99+O99+W99+G106+O106+W106+AE99+AE106","v":0},{"$f":"H99+P99+X99+H106+P106+X106+AF99+AF106","v":3.3393267498124532E-2},6.8342441658421391E-2,6.7111592893327465E-2,6.588074412823354E-2,6.4649895363139614E-2]
[null,null,null,1,2024,null,null,0,2.6123200626444118E-2,5.3263657909633083E-2,5.2776446398453934E-2,5.2289234887274778E-2]
[null,null,null,2,2025,null,null,null,0,2.7401036812298194E-2,6.4571457102160265E-2,6.3919817906767457E-2]
[null,null,null,3,2026,null,null,null,null,0,2.4455364216857688E-2,4.7806904024912292E-2]
[null,null,null,4,2027,null,null,null,null,null,0,2.6128200039886976E-2]
[null,null,null,5,2028,null,null,null,null,null,null,0]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D120","v":2023},null,{"$f":"G43*G74/G60","v":11.735311905347507},{"$f":"G120-H127","v":11.735311905347507},{"$f":"H120-I127","v":11.228407664336844},{"$f":"I120-J127","v":10.721503423326181},{"$f":"J120-K127","v":10.214599182315519},{"$f":"K120-L127","v":9.7076949413048563},null,null,{"$f":"G43*O74/O60","v":2.0484720650525402E-2},{"$f":"O120-P127","v":2.0484720650525402E-2},{"$f":"P120-Q127","v":2.0484720650525402E-2},{"$f":"Q120-R127","v":2.0484720650525402E-2},{"$f":"R120-S127","v":2.0484720650525402E-2},{"$f":"S120-T127","v":2.0484720650525402E-2},null,null,{"$f":"$G$43*W74/W60","v":1.384364348088009},{"$f":"W120-X127","v":1.384364348088009},{"$f":"X120-Y127","v":1.384364348088009},1.384364348088009,1.384364348088009,1.384364348088009,null,null,{"$f":"$G$43*AE74/AE60","v":1.2459279132791992},{"$f":"AE120-AF127","v":1.2459279132791992},{"$f":"AF120-AG127","v":1.2459279132791992},{"$f":"AG120-AH127","v":1.2459279132791992},{"$f":"AH120-AI127","v":1.2459279132791992},{"$f":"AI120-AJ127","v":1.2459279132791992}]
[null,null,null,1,2024,null,null,{"$f":"H43*H74/H60","v":7.3396957077147809},{"$f":"H121-I128","v":7.3396957077147809},{"$f":"I121-J128","v":6.9668952910220625},{"$f":"J121-K128","v":6.5940948743293442},{"$f":"K121-L128","v":6.2212944576366258},null,null,null,{"$f":"H43*P74/P60","v":4.7323460792801156E-2},{"$f":"P121-Q128","v":4.7323460792801156E-2},{"$f":"Q121-R128","v":4.7323460792801156E-2},{"$f":"R121-S128","v":4.7323460792801156E-2},{"$f":"S121-T128","v":4.7323460792801156E-2},null,null,null,{"$f":"$H$43*X74/X60","v":3.1981354819214394},3.1981354819214394,3.1981354819214394,3.1981354819214394,3.1981354819214394,null,null,null,{"$f":"$H$43*AF74/AF60","v":2.8783219337292993},2.8783219337292993,2.8783219337292993,2.8783219337292993,2.8783219337292993]
[null,null,null,2,2025,null,null,null,{"$f":"I43*I74/I60","v":9.3280386547813112},{"$f":"I122-J129","v":9.3280386547813112},{"$f":"J122-K129","v":8.8842382875887758},{"$f":"K122-L129","v":8.4404379203962403},null,null,null,null,{"$f":"I43*Q74/Q60","v":1.9321985052992187E-2},{"$f":"Q122-R129","v":1.9321985052992187E-2},{"$f":"R122-S129","v":1.9321985052992187E-2},{"$f":"S122-T129","v":1.9321985052992187E-2},null,null,null,null,{"$f":"$I$43*Y74/Y60","v":1.3057862832493896},1.3057862832493896,1.3057862832493896,1.3057862832493896,null,null,null,null,{"$f":"$I$43*AG74/AG60","v":1.1752076549244597},1.1752076549244597,1.1752076549244597,1.1752076549244597]
[null,null,null,3,2026,null,null,null,null,{"$f":"J43*J74/J60","v":7.4998722878222779},{"$f":"J123-K130","v":7.4998722878222779},{"$f":"K123-L130","v":7.0956458426411437},null,null,null,null,null,{"$f":"J43*R74/R60","v":7.2584804327808963E-2},{"$f":"R123-S130","v":7.2584804327808963E-2},{"$f":"S123-T130","v":7.2584804327808963E-2},null,null,null,null,null,{"$f":"$J$43*Z74/Z60","v":4.9053056196685283},4.9053056196685283,4.9053056196685283,null,null,null,null,null,{"$f":"$J$43*AH74/AH60","v":4.414775057701668},4.414775057701668,4.414775057701668]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K43*K74/K60","v":9.2382229885367888},{"$f":"K124-L131","v":9.2382229885367888},null,null,null,null,null,null,{"$f":"K43*S74/S60","v":3.0129120586699365E-2},{"$f":"S124-T131","v":3.0129120586699365E-2},null,null,null,null,null,null,{"$f":"$K$43*AA74/AA60","v":3.0361361568482494},3.0361361568482494,null,null,null,null,null,null,{"$f":"$K$43*AI74/AI60","v":1.8325225411634196},1.8325225411634196]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L43*L74/L60","v":7.2323488288790321},null,null,null,null,null,null,null,{"$f":"L43*T74/T60","v":2.3315086366378263E-2},null,null,null,null,null,null,null,{"$f":"$L$43*AB74/AB60","v":1.575641420200611},null,null,null,null,null,null,null,{"$f":"$L$43*AJ74/AJ60","v":1.4180772781805511}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D127","v":2023},null,{"$f":"G85*G120","v":0},{"$f":"H85*G120","v":0},{"$f":"I85*G120","v":0.506904241010662},{"$f":"J85*G120","v":0.506904241010662},{"$f":"K85*G120","v":0.506904241010662},{"$f":"L85*G120","v":0.506904241010662},null,null,{"$f":"O85*O120","v":0},{"$f":"P85*O120","v":0},{"$f":"Q85*O120","v":0},{"$f":"R85*O120","v":0},{"$f":"S85*O120","v":0},{"$f":"T85*O120","v":0},null,null,{"$f":"W85*W120","v":0},{"$f":"X85*W120","v":0},{"$f":"Y85*W120","v":0},{"$f":"Z85*W120","v":0},{"$f":"AA85*W120","v":0},{"$f":"AB85*W120","v":0},null,null,{"$f":"AE85*AE120","v":0},{"$f":"AF85*AE120","v":0},{"$f":"AG85*AE120","v":0},{"$f":"AH85*AE120","v":0},{"$f":"AI85*AE120","v":0},{"$f":"AJ85*AE120","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H86*H121","v":0},{"$f":"I86*H121","v":0},{"$f":"J86*H121","v":0.37280041669271813},{"$f":"K86*H121","v":0.37280041669271813},{"$f":"L86*H121","v":0.37280041669271813},null,null,null,{"$f":"P86*P121","v":0},{"$f":"Q86*P121","v":0},{"$f":"R86*P121","v":0},{"$f":"S86*P121","v":0},{"$f":"T86*P121","v":0},null,null,null,{"$f":"X86*X121","v":0},{"$f":"Y86*X121","v":0},{"$f":"Z86*X121","v":0},{"$f":"AA86*X121","v":0},{"$f":"AB86*X121","v":0},null,null,null,{"$f":"AF86*AF121","v":0},{"$f":"AG86*AF121","v":0},{"$f":"AH86*AF121","v":0},{"$f":"AI86*AF121","v":0},{"$f":"AJ86*AF121","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I87*I122","v":0},{"$f":"J87*I122","v":0},{"$f":"K87*I122","v":0.44380036719253468},{"$f":"L87*I122","v":0.44380036719253468},null,null,null,null,{"$f":"Q87*Q122","v":0},{"$f":"R87*Q122","v":0},{"$f":"S87*Q122","v":0},{"$f":"T87*Q122","v":0},null,null,null,null,{"$f":"Y87*Y122","v":0},{"$f":"Z87*Y122","v":0},{"$f":"AA87*Y122","v":0},{"$f":"AB87*Y122","v":0},null,null,null,null,{"$f":"AG87*AG122","v":0},{"$f":"AH87*AG122","v":0},{"$f":"AI87*AG122","v":0},{"$f":"AJ87*AG122","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J88*J123","v":0},{"$f":"K88*J123","v":0},{"$f":"L88*J123","v":0.40422644518113449},null,null,null,null,null,{"$f":"R88*R123","v":0},{"$f":"S88*R123","v":0},{"$f":"T88*R123","v":0},null,null,null,null,null,{"$f":"Z88*Z123","v":0},{"$f":"AA88*Z123","v":0},{"$f":"AB88*Z123","v":0},null,null,null,null,null,{"$f":"AH88*AH123","v":0},{"$f":"AI88*AH123","v":0},{"$f":"AJ88*AH123","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K89*K124","v":0},{"$f":"L89*K124","v":0},null,null,null,null,null,null,{"$f":"S89*S124","v":0},{"$f":"T89*S124","v":0},null,null,null,null,null,null,{"$f":"AA89*AA124","v":0},{"$f":"AB89*AA124","v":0},null,null,null,null,null,null,{"$f":"AI89*AI124","v":0},{"$f":"AJ89*AI124","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L90*L125","v":0},null,null,null,null,null,null,null,{"$f":"T90*T125","v":0},null,null,null,null,null,null,null,{"$f":"AB90*AB125","v":0},null,null,null,null,null,null,null,{"$f":"AJ90*AJ125","v":0}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D134","v":2023},null,{"$f":"G78*G120","v":0},{"$f":"H78*H92*$G120","v":0.39989108237696547},{"$f":"I78*I92*$G120","v":0.39989108237696547},0.38203880191370809,0.36418652145045072,0.3463342409871934,null,null,{"$f":"O78*O120","v":0},{"$f":"P78*P92*$O120","v":8.1938882602101612E-4},{"$f":"Q78*Q92*$O120","v":8.1938882602101612E-4},8.1938882602101612E-4,8.1938882602101612E-4,8.1938882602101612E-4,null,null,{"$f":"W78*W120","v":0},{"$f":"X78*X92*$W120","v":4.1530930442640265E-2},{"$f":"Y78*Y92*$W120","v":4.1530930442640265E-2},4.1530930442640265E-2,4.1530930442640265E-2,4.1530930442640265E-2,null,null,{"$f":"AE78*AE120","v":0},{"$f":"AF78*AF92*$W120","v":4.1530930442640272E-2},{"$f":"AG78*AG92*$W120","v":4.1530930442640272E-2},4.1530930442640272E-2,4.1530930442640272E-2,4.1530930442640272E-2]
[null,null,null,1,2024,null,null,{"$f":"H79*H121","v":0},{"$f":"I79*I93*$H121","v":0.22450572291855014},{"$f":"J79*J93*$H121","v":0.22450572291855014},0.21781340183899406,0.21112108075943803,null,null,null,{"$f":"P79*P121","v":0},{"$f":"Q79*Q93*$P121","v":1.8929384317120464E-3},{"$f":"R79*R93*$P121","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,null,null,null,{"$f":"X79*X121","v":0},{"$f":"Y79*Y93*$X121","v":6.3962709638428789E-2},{"$f":"Z79*Z93*$X121","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2,null,null,null,{"$f":"AF79*AF121","v":0},{"$f":"AG79*AG93*$X121","v":6.3962709638428789E-2},{"$f":"AH79*AH93*$X121","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2]
[null,null,null,2,2025,null,null,null,{"$f":"I80*I122","v":0},{"$f":"J80*J94*$I122","v":0.27231470270235003},{"$f":"K80*K94*$I122","v":0.27231470270235003},0.2645343840528121,null,null,null,null,{"$f":"Q80*Q122","v":0},{"$f":"R80*R94*$Q122","v":7.7287940211968745E-4},{"$f":"S80*S94*$Q122","v":7.7287940211968745E-4},7.7287940211968745E-4,null,null,null,null,{"$f":"Y80*Y122","v":0},{"$f":"Z80*Z94*$Y122","v":2.6115725664987793E-2},{"$f":"AA80*AA94*$Y122","v":2.6115725664987793E-2},2.6115725664987793E-2,null,null,null,null,{"$f":"AG80*AG122","v":0},{"$f":"AH80*AH94*$Y122","v":2.6115725664987793E-2},{"$f":"AI80*AI94*$Y122","v":2.6115725664987793E-2},2.6115725664987793E-2]
[null,null,null,3,2026,null,null,null,null,{"$f":"J81*J123","v":0},{"$f":"K81*K95*$J123","v":0.21731134340051858},{"$f":"L81*L95*$J123","v":0.21731134340051858},null,null,null,null,null,{"$f":"R81*R123","v":0},{"$f":"S81*S95*$R123","v":2.9033921731123585E-3},{"$f":"T81*T95*$R123","v":2.9033921731123585E-3},null,null,null,null,null,{"$f":"Z81*Z123","v":0},{"$f":"AA81*AA95*$Z123","v":9.8106112393370568E-2},{"$f":"AB81*AB95*$Z123","v":9.8106112393370568E-2},null,null,null,null,null,{"$f":"AH81*AH123","v":0},{"$f":"AI81*AI95*$Z123","v":9.8106112393370568E-2},{"$f":"AJ81*AJ95*$Z123","v":9.8106112393370568E-2}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K82*K124","v":0},{"$f":"L82*L96*$K124","v":0.26838976533898762},null,null,null,null,null,null,{"$f":"S82*S124","v":0},{"$f":"T82*T96*$S124","v":1.2051648234679747E-3},null,null,null,null,null,null,{"$f":"AA82*AA124","v":0},{"$f":"AB82*AB96*$AA124","v":6.0722723136964987E-2},null,null,null,null,null,null,{"$f":"AI82*AI124","v":0},{"$f":"AJ82*AJ96*$AA124","v":6.0722723136964987E-2}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L83*L125","v":0},null,null,null,null,null,null,null,{"$f":"T83*T125","v":0},null,null,null,null,null,null,null,{"$f":"AB83*AB125","v":0},null,null,null,null,null,null,null,{"$f":"AJ83*AJ125","v":0}]
[null,null,"Scenario ends"]
[]
[null,"_ER","Exchange rate shock scenario"]
[{"$f":"B143&B142","v":"GFN_ER"},"GFN","Gross financing need",null,null,{"$f":"-(F147+F169)+SUM(F148,F150:F155,F159:F161,F164:F166,F170)","v":6.2354595417357359},{"$f":"-(G147+G169)+SUM(G148,G150:G155,G159:G161,G164:G166,G170)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F143-F$8","v":0},{"$f":"G143-G$8","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"in percent of GDP",null,{"$f":"F143/F204","v":3.3642174920876525E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"\"GFN_GDP\"&B142","v":"GFN_GDP_ER"},null,null,null,null,{"$f":"F144-F$9","v":0},{"$f":"G144-G$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Primary balance"]
[{"$f":"B147&B142","v":"GGRXI_ER"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP(\"SHK_\"&$B147&$B142,STDesignData,F$6,FALSE)+F$11","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F147-F$11","v":0},{"$f":"G147-G$11","v":0},0,0,0,0,0]
[{"$f":"B148&B142","v":"GGEXI_ER"},"GGEXI",null,null,"Noninterest expenditures",{"$f":"VLOOKUP(\"SHK_\"&$B148&$B142,STDesignData,F$6,FALSE)+F$12","v":48.254899999999999},51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F148-F$12","v":0},{"$f":"G148-G$12","v":0},0,0,0,0,0]
[null,null,null,"Interest bill"]
[{"$f":"B150&B142","v":"GGEICL_H_ER"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"F$14","v":3.6812},{"$f":"G$14","v":4.1715},3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F150-F$14","v":0},{"$f":"G150-G$14","v":0},0,0,0,0,0]
[{"$f":"B151&B142","v":"GGEICF_H_ER"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$15/N$60*N195","v":0.96399999999999997},{"$f":"G$15/O$60*O195","v":{"$error":"#N/A"}},{"$f":"H$15/P$60*P195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F151-F$15","v":0},{"$f":"G151-G$15","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B152&B142","v":"GGEICI_H_ER"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B152,BaseDBData,F$5,FALSE)/N$60*N196","v":0},{"$f":"VLOOKUP($B152,BaseDBData,G$5,FALSE)/O$60*O196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B152,BaseDBData,H$5,FALSE)/P$60*P196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B152,BaseDBData,I$5,FALSE)/Q$60*Q196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B152,BaseDBData,J$5,FALSE)/R$60*R196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B152,BaseDBData,K$5,FALSE)/S$60*S196","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B152,BaseDBData,L$5,FALSE)/T$60*T196","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F152-F$16","v":0},{"$f":"G152-G$16","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B153&B142","v":"GGEICL_P_ER"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G269:G269)*G195","v":{"$error":"#N/A"}},{"$f":"SUM(H269:H270)*H195","v":{"$error":"#N/A"}},{"$f":"SUM(I269:I271)*I195","v":{"$error":"#N/A"}},{"$f":"SUM(J269:J272)*J195","v":{"$error":"#N/A"}},{"$f":"SUM(K269:K273)*K195","v":{"$error":"#N/A"}},{"$f":"SUM(L269:L274)*L195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F153-F$19","v":0},{"$f":"G153-G$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B154&B142","v":"GGEICF_P_ER"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O269:O269)*O195","v":{"$error":"#N/A"}},{"$f":"SUM(P269:P270)*P195","v":{"$error":"#N/A"}},{"$f":"SUM(Q269:Q271)*Q195","v":{"$error":"#N/A"}},{"$f":"SUM(R269:R272)*R195","v":{"$error":"#N/A"}},{"$f":"SUM(S269:S273)*S195","v":{"$error":"#N/A"}},{"$f":"SUM(T269:T274)*T195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F154-F$20","v":0},{"$f":"G154-G$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B155&B142","v":"GGEICI_P_ER"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G156:G157)","v":{"$error":"#N/A"}},{"$f":"SUM(H156:H157)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F155-F$21","v":0},{"$f":"G155-G$21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W269:W269)*W195","v":{"$error":"#N/A"}},{"$f":"SUM(X269:X270)*X195","v":{"$error":"#N/A"}},{"$f":"SUM(Y269:Y271)*Y195","v":{"$error":"#N/A"}},{"$f":"SUM(Z269:Z272)*Z195","v":{"$error":"#N/A"}},{"$f":"SUM(AA269:AA273)*AA195","v":{"$error":"#N/A"}},{"$f":"SUM(AB269:AB274)*AB195","v":{"$error":"#N/A"}}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE269:AE269)*AE195","v":{"$error":"#N/A"}},{"$f":"SUM(AF269:AF270)*AF195","v":{"$error":"#N/A"}},{"$f":"SUM(AG269:AG271)*AG195","v":{"$error":"#N/A"}},{"$f":"SUM(AH269:AH272)*AH195","v":{"$error":"#N/A"}},{"$f":"SUM(AI269:AI273)*AI195","v":{"$error":"#N/A"}},{"$f":"SUM(AJ269:AJ274)*AJ195","v":{"$error":"#N/A"}}]
[null,null,null,"Principal"]
[{"$f":"B159&B142","v":"GGFACL_H_ER"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"F$25","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F159-F$25","v":0},{"$f":"G159-G$25","v":0},0,0,0,0,0]
[{"$f":"B160&B142","v":"GGFACF_H_ER"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$26/N$60*N195","v":1.1528},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F160-F$26","v":0},{"$f":"G160-G$26","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B161&B142","v":"GGFACI_H_ER"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B161,BaseDBData,F$5,FALSE)/N$60*N196","v":0},{"$f":"SUM(G162:G163)","v":{"$error":"#N/A"}},{"$f":"SUM(H162:H163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F161-F$27","v":0},{"$f":"G161-G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B162,BaseDBData,F$5,FALSE)/N$60*N196","v":0},{"$f":"VLOOKUP($B162,BaseDBData,G$5,FALSE)/W$60*W$195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B163,BaseDBData,F$5,FALSE)/N$60*N196","v":0},{"$f":"VLOOKUP($B163,BaseDBData,G$5,FALSE)/AE$60*AE$195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B164&B142","v":"GGFACL_P_ER"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G262:G262)*G195","v":{"$error":"#N/A"}},{"$f":"SUM(H262:H263)*H195","v":{"$error":"#N/A"}},{"$f":"SUM(I262:I264)*I195","v":{"$error":"#N/A"}},{"$f":"SUM(J262:J265)*J195","v":{"$error":"#N/A"}},{"$f":"SUM(K262:K266)*K195","v":{"$error":"#N/A"}},{"$f":"SUM(L262:L267)*L195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F164-F$30","v":0},{"$f":"G164-G$30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B165&B142","v":"GGFACF_P_ER"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O262:O262)*N195","v":{"$error":"#N/A"}},{"$f":"SUM(P262:P263)*O195","v":{"$error":"#N/A"}},{"$f":"SUM(Q262:Q264)*P195","v":{"$error":"#N/A"}},{"$f":"SUM(R262:R265)*Q195","v":{"$error":"#N/A"}},{"$f":"SUM(S262:S266)*R195","v":{"$error":"#N/A"}},{"$f":"SUM(T262:T267)*S195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F165-F$31","v":0},{"$f":"G165-G$31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B166&B142","v":"GGFACI_P_ER"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G167:G168)","v":{"$error":"#N/A"}},{"$f":"SUM(H167:H168)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F166-F$32","v":0},{"$f":"G166-G$32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W262:W262)*W195","v":{"$error":"#N/A"}},{"$f":"SUM(X262:X263)*X195","v":{"$error":"#N/A"}},{"$f":"SUM(Y262:Y264)*Y195","v":{"$error":"#N/A"}},{"$f":"SUM(Z262:Z265)*Z195","v":{"$error":"#N/A"}},{"$f":"SUM(AA262:AA266)*AA195","v":{"$error":"#N/A"}},{"$f":"SUM(AB262:AB267)*AB195","v":{"$error":"#N/A"}}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE262:AE262)*AE195","v":{"$error":"#N/A"}},{"$f":"SUM(AF262:AF263)*AF195","v":{"$error":"#N/A"}},{"$f":"SUM(AG262:AG264)*AG195","v":{"$error":"#N/A"}},{"$f":"SUM(AH262:AH265)*AH195","v":{"$error":"#N/A"}},{"$f":"SUM(AI262:AI266)*AI195","v":{"$error":"#N/A"}},{"$f":"SUM(AJ262:AJ267)*AJ195","v":{"$error":"#N/A"}}]
[{"$f":"B169&B142","v":"GGROPI_ER"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP(\"SHK_\"&$B169&$B142,STDesignData,F$6,FALSE)+F$35","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F169-F$35","v":0},{"$f":"G169-G$35","v":0},0,0,0,0,0]
[{"$f":"B170&B142","v":"CL_ER"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP(\"SHK_\"&$B170&$B142,STDesignData,F$6,FALSE)+F$36","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F170-F$36","v":0},{"$f":"G170-G$36","v":0},0,0,0,0,0]
[{"$f":"B171&B142","v":"ODCTA_ER"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B171&$B142,STDesignData,F$6,FALSE)+F$37","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F171-F$37","v":0},{"$f":"G171-G$37","v":0},0,0,0,0,0]
[{"$f":"B172&B142","v":"ODCTL_ER"},"ODCTL","Other items (e.g. arrears)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B172&$B142,STDesignData,F$6,FALSE)+F$38","v":-1.7871999999999999},-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F172-F$38","v":0},{"$f":"G172-G$38","v":0},0,0,0,0,0]
[{"$f":"B173&B142","v":"ODCTP_ER"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B173&$B142,STDesignData,F$6,FALSE)+F$39","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F173-F$39","v":0},{"$f":"G173-G$39","v":0},0,0,0,0,0]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B142","v":"ISS_XD_ER"},null,null,"Borrowing requirement unrelated to new debt",null,0,{"$f":"-(G147+G169)+SUM(G148,G150:G152,G159:G161,G170:G173)","v":{"$error":"#N/A"}},{"$f":"-(H147+H169)+SUM(H148,H150:H152,H159:H161,H170:H173)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"\"ISS\"&B142","v":"ISS_ER"},null,null,"Total debt to be issued",null,0,{"$f":"G176/(1-G248)","v":{"$error":"#N/A"}},{"$f":"(H176+G177*H248)/(1-H249)","v":{"$error":"#N/A"}},{"$f":"(I176+G177*I248+H177*I249)/(1-I250)","v":{"$error":"#N/A"}},{"$f":"(J176+G177*J248+H177*J249+I177*J250)/(1-J251)","v":{"$error":"#N/A"}},{"$f":"(K176+G177*K248+H177*K249+I177*K250+J177*K251)/(1-K252)","v":{"$error":"#N/A"}},{"$f":"(L176+G177*L248+H177*L249+I177*L250+J177*L251+K177*L252)/(1-L253)","v":{"$error":"#N/A"}}]
[]
[{"$f":"\"GGXWDG\"&B142","v":"GGXWDG_ER"},null,"Total debt",null,null,{"$f":"SUM(F182:F184,F187:F189)","v":111.35546935230531},{"$f":"SUM(G182:G184,G187:G189)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F179-F$45","v":0},{"$f":"G179-G$45","v":{"$error":"#N/A"}},{"$f":"H179-H$45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K179-K$45","v":{"$error":"#N/A"}},{"$f":"L179-L$45","v":{"$error":"#N/A"}}]
[null,null,null,"in percent of GDP",null,{"$f":"F179/F204","v":0.60079616478495124},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"\"GGXWDG_GDP\"&B142","v":"GGXWDG_GDP_ER"},null,null,null,null,{"$f":"F180-F$46","v":0},{"$f":"G180-G$46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B182&B142","v":"GGXWDGCL_H_ER"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B182,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F182-G159","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F182-F$47","v":0},{"$f":"G182-G$47","v":0},{"$f":"H182-H$47","v":0},0,0,{"$f":"K182-K$47","v":0},{"$f":"L182-L$47","v":0}]
[{"$f":"B183&B142","v":"GGXWDGCF_H_ER"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B183,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F183/N197-G160/O195)*O197","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F183-F$48","v":0},{"$f":"G183-G$48","v":{"$error":"#N/A"}},{"$f":"H183-H$48","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K183-K$48","v":{"$error":"#N/A"}},{"$f":"L183-L$48","v":{"$error":"#N/A"}}]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B184,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G185:G186)","v":{"$error":"#N/A"}},{"$f":"SUM(H185:H186)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F184-F$49","v":0},{"$f":"G184-G$49","v":{"$error":"#N/A"}},{"$f":"H184-H$49","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K184-K$49","v":{"$error":"#N/A"}},{"$f":"L184-L$49","v":{"$error":"#N/A"}}]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B185,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F185/V197-G162/W195)*W197","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B186,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F186/AD197-G163/AE195)*AE197","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"\"GGXWDGCL_F\"&B142","v":"GGXWDGCL_F_ER"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G255:G255)*G197","v":{"$error":"#N/A"}},{"$f":"SUM(H255:H256)*H197","v":{"$error":"#N/A"}},{"$f":"SUM(I255:I257)*I197","v":{"$error":"#N/A"}},{"$f":"SUM(J255:J258)*J197","v":{"$error":"#N/A"}},{"$f":"SUM(K255:K259)*K197","v":{"$error":"#N/A"}},{"$f":"SUM(L255:L260)*L197","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F187-F$52","v":0},{"$f":"G187-G$52","v":{"$error":"#N/A"}},{"$f":"H187-H$52","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K187-K$52","v":{"$error":"#N/A"}},{"$f":"L187-L$52","v":{"$error":"#N/A"}}]
[{"$f":"\"GGXWDGCF_F\"&B142","v":"GGXWDGCF_F_ER"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O255:O255)*O197","v":{"$error":"#N/A"}},{"$f":"SUM(P255:P256)*P197","v":{"$error":"#N/A"}},{"$f":"SUM(Q255:Q257)*Q197","v":{"$error":"#N/A"}},{"$f":"SUM(R255:R258)*R197","v":{"$error":"#N/A"}},{"$f":"SUM(S255:S259)*S197","v":{"$error":"#N/A"}},{"$f":"SUM(T255:T260)*T197","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F188-F$53","v":0},{"$f":"G188-G$53","v":{"$error":"#N/A"}},{"$f":"H188-H$53","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K188-K$53","v":{"$error":"#N/A"}},{"$f":"L188-L$53","v":{"$error":"#N/A"}}]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G190:G191)","v":{"$error":"#N/A"}},{"$f":"SUM(H190:H191)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F189-F$54","v":0},{"$f":"G189-G$54","v":{"$error":"#N/A"}},{"$f":"H189-H$54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K189-K$54","v":{"$error":"#N/A"}},{"$f":"L189-L$54","v":{"$error":"#N/A"}}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W255:W255)*W197","v":{"$error":"#N/A"}},{"$f":"SUM(X255:X256)*X197","v":{"$error":"#N/A"}},{"$f":"SUM(Y255:Y257)*Y197","v":{"$error":"#N/A"}},{"$f":"SUM(Z255:Z258)*Z197","v":{"$error":"#N/A"}},{"$f":"SUM(AA255:AA259)*AA197","v":{"$error":"#N/A"}},{"$f":"SUM(AB255:AB260)*AB197","v":{"$error":"#N/A"}}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE255:AE255)*AE197","v":{"$error":"#N/A"}},{"$f":"SUM(AF255:AF256)*AF197","v":{"$error":"#N/A"}},{"$f":"SUM(AG255:AG257)*AG197","v":{"$error":"#N/A"}},{"$f":"SUM(AH255:AH258)*AH197","v":{"$error":"#N/A"}},{"$f":"SUM(AI255:AI259)*AI197","v":{"$error":"#N/A"}},{"$f":"SUM(AJ255:AJ260)*AJ197","v":{"$error":"#N/A"}}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B195&B142","v":"ENDA_ER"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B195,BaseDBData,N$5,FALSE)","v":6.75803381313131},{"$f":"N195*(1+O196)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"V$60","v":1},{"$f":"V195*(1+W196)","v":{"$error":"#N/A"}},{"$f":"W195*(1+X196)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"AD$60","v":1},{"$f":"AD195*(1+AE196)","v":{"$error":"#N/A"}},{"$f":"AE195*(1+AF196)","v":{"$error":"#N/A"}},{"$f":"AF195*(1+AG196)","v":{"$error":"#N/A"}},{"$f":"AG195*(1+AH196)","v":{"$error":"#N/A"}},{"$f":"AH195*(1+AI196)","v":{"$error":"#N/A"}},{"$f":"AI195*(1+AJ196)","v":{"$error":"#N/A"}}]
[{"$f":"B196&B142","v":"ENDA_PCH_ER"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B196&$B142,STDesignData,N$6,FALSE)+N$61","v":-7.3423662840910175E-5},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"B201","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U196&$B142,STDesignData,W$6,FALSE)+W$61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"VLOOKUP(\"SHK_\"&$U196&$B142,STDesignData,AE$6,FALSE)+AE$61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B197&B142","v":"ENDE_ER"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B197,BaseDBData,N$5,FALSE)","v":6.7541368421052601},{"$f":"N197*(1+O198)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"V$62","v":1},{"$f":"V197*(1+W198)","v":{"$error":"#N/A"}},{"$f":"W197*(1+X198)","v":{"$error":"#N/A"}},{"$f":"X197*(1+Y198)","v":{"$error":"#N/A"}},{"$f":"Y197*(1+Z198)","v":{"$error":"#N/A"}},{"$f":"Z197*(1+AA198)","v":{"$error":"#N/A"}},{"$f":"AA197*(1+AB198)","v":{"$error":"#N/A"}},null,{"$f":"AD$62","v":1},{"$f":"AD197*(1+AE198)","v":{"$error":"#N/A"}},{"$f":"AE197*(1+AF198)","v":{"$error":"#N/A"}},{"$f":"AF197*(1+AG198)","v":{"$error":"#N/A"}},{"$f":"AG197*(1+AH198)","v":{"$error":"#N/A"}},{"$f":"AH197*(1+AI198)","v":{"$error":"#N/A"}},{"$f":"AI197*(1+AJ198)","v":{"$error":"#N/A"}}]
[{"$f":"B198&B142","v":"ENDE_PCH_ER"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B198&$B142,STDesignData,N$6,FALSE)+N$63","v":-1.8160487842175943E-3},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"B201","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U198&$B142,STDesignData,W$6,FALSE)+W$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"VLOOKUP(\"SHK_\"&$U198&$B142,STDesignData,AE$6,FALSE)+AE$63","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[{"$f":"B200&B142","v":"NGDP_RPCH_ER"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B200&$B142,STDesignData,F$6,FALSE)+F$65","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[{"$f":"B201&B142","v":"NGDP_DPCH_ER"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B201&$B142,STDesignData,F$6,FALSE)+F$66","v":0.11349706118085989},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B202&B142","v":"NGDP_R_ER"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B202,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F202*(1+G200)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642]
[{"$f":"B203&B142","v":"NGDP_D_ER"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B203,BaseDBData,F$5,FALSE)","v":122.02263273336548},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"B204&B142","v":"NGDP_ER"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B204,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F204*(1+G200)*(1+G201)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[]
[{"$f":"B209&B142","v":"ISS_AMT_ER"},"ISS_AMT",null,"Share",null,null,{"$f":"G$74","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O$74","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W$74","v":9.544680590197703E-2},{"$f":"X$74","v":0.23282929832260357},0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE$74","v":8.590212531177871E-2},{"$f":"AF$74","v":0.2095463684903435},9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,"FI",null,"Shock in basis points",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B212&$B142,STDesignData,G$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B212&$B142,STDesignData,O$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B212&$B142,STDesignData,W$6,FALSE)","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0]
[null,null,null,0,{"$f":"ProjYr+D213","v":2023},null,{"$f":"$G212/100+G$78","v":0},3.4075880181313668E-2,3.4075880181313668E-2,3.4024308106226163E-2,3.3967859456921892E-2,3.3905808226601782E-2,null,null,{"$f":"$O212/100+O$78","v":0},{"$f":"$O212/100+P$78","v":0.04},0.04,0.04,0.04,0.04,null,null,{"$f":"$W212/100+W$78","v":0},{"$f":"$W212/100+X$78","v":0.03},0.03,0.03,0.03,0.03,null,null,{"$f":"$AE212/100+AE$78","v":0},3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2]
[null,null,null,1,2024,null,null,{"$f":"$H212/100+H$79","v":0},{"$f":"$H212/100+I$79","v":3.0587878824808956E-2},{"$f":"$H212/100+J$79","v":3.0587878824808956E-2},{"$f":"$H212/100+K$79","v":3.1264055614511788E-2},{"$f":"$H212/100+L$79","v":3.2016688383014844E-2},null,null,null,{"$f":"$P212/100+P$79","v":0},{"$f":"$P212/100+Q$79","v":0.04},{"$f":"$P212/100+R$79","v":0.04},{"$f":"$P212/100+S$79","v":0.04},{"$f":"$P212/100+T$79","v":0.04},null,null,null,{"$f":"$X212/100+X$79","v":0},{"$f":"$X212/100+Y$79","v":0.02},0.02,0.02,0.02,null,null,null,{"$f":"$AF212/100+AF$79","v":0},{"$f":"$AF212/100+AG$79","v":0.02},{"$f":"$AF212/100+AH$79","v":0.02},{"$f":"$AF212/100+AI$79","v":0.02},{"$f":"$AF212/100+AJ$79","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"$I212/100+I$80","v":0},{"$f":"$I212/100+J$80","v":2.9193136175820686E-2},{"$f":"$I212/100+K$80","v":2.9193136175820686E-2},{"$f":"$I212/100+L$80","v":2.9775696631456287E-2},null,null,null,null,{"$f":"$Q212/100+Q$80","v":0},{"$f":"$Q212/100+R$80","v":0.04},{"$f":"$Q212/100+S$80","v":0.04},{"$f":"$Q212/100+T$80","v":0.04},null,null,null,null,{"$f":"$Y212/100+Y$80","v":0},{"$f":"$Y212/100+Z$80","v":0.02},0.02,0.02,null,null,null,null,{"$f":"$AG212/100+AG$80","v":0},{"$f":"$AG212/100+AH$80","v":0.02},{"$f":"$AG212/100+AI$80","v":0.02},{"$f":"$AG212/100+AJ$80","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"$J212/100+J$81","v":0},{"$f":"$J212/100+K$81","v":2.8975339187224856E-2},{"$f":"$J212/100+L$81","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"$R212/100+R$81","v":0},{"$f":"$R212/100+S$81","v":0.04},{"$f":"$R212/100+T$81","v":0.04},null,null,null,null,null,{"$f":"$Z212/100+Z$81","v":0},{"$f":"$Z212/100+AA$81","v":0.02},0.02,null,null,null,null,null,{"$f":"$AH212/100+AH$81","v":0},{"$f":"$AH212/100+AI$81","v":0.02},{"$f":"$AH212/100+AJ$81","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"$K212/100+K$82","v":0},{"$f":"$K212/100+L$82","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"$S212/100+S$82","v":0},{"$f":"$S212/100+T$82","v":0.04},null,null,null,null,null,null,{"$f":"$AA212/100+AA$82","v":0},{"$f":"$AA212/100+AB$82","v":0.02},null,null,null,null,null,null,{"$f":"$AI212/100+AI$82","v":0},{"$f":"$AI212/100+AJ$82","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"$L212/100+L$83","v":0},null,null,null,null,null,null,null,{"$f":"$T212/100+T$83","v":0},null,null,null,null,null,null,null,{"$f":"$AB212/100+AB$83","v":0},null,null,null,null,null,null,null,{"$f":"$AJ212/100+AJ$83","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D220","v":2023},null,{"$f":"IF(G210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E220,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E220,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E221,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E221,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E222,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E222,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E223,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E223,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E224,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E224,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E225,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E225,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D227","v":2023},null,{"$f":"IF(G210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE210,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AE210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AE210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AE210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AE210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AE210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E227,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E227,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF210,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AF210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AF210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AF210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AF210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E228,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E228,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG210,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AG210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AG210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AG210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E229,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E229,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH210,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AH210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AH210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E230,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E230,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI210,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AI210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E231,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E231,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ210,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E232,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E232,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,null,null,0,{"$f":"ProjYr+D234","v":2023},null,{"$f":"G209*G195*G213*G227/G195","v":0},{"$f":"G209*H195*H213*H227/G195","v":2.7571012338103953E-2},{"$f":"G209*I195*I213*I227/G195","v":2.7571012338103953E-2},{"$f":"G209*J195*J213*J227/G195","v":2.6340163573010028E-2},{"$f":"G209*K195*K213*K227/G195","v":2.5109314807916103E-2},{"$f":"G209*L195*L213*L227/G195","v":2.3878466042822181E-2},null,null,{"$f":"O209*O195*O213*O227/O195","v":{"$error":"#N/A"}},{"$f":"O209*P195*P213*P227/O195","v":{"$error":"#N/A"}},{"$f":"O209*Q195*Q213*Q227/O195","v":{"$error":"#N/A"}},{"$f":"O209*R195*R213*R227/O195","v":{"$error":"#N/A"}},{"$f":"O209*S195*S213*S227/O195","v":{"$error":"#N/A"}},{"$f":"O209*T195*T213*T227/O195","v":{"$error":"#N/A"}},null,null,{"$f":"W209*W195*W213*W227/W195","v":{"$error":"#N/A"}},{"$f":"W209*X195*X213*X227/W195","v":{"$error":"#N/A"}},{"$f":"W209*Y195*Y213*Y227/W195","v":{"$error":"#N/A"}},{"$f":"W209*Z195*Z213*Z227/W195","v":{"$error":"#N/A"}},{"$f":"W209*AA195*AA213*AA227/W195","v":{"$error":"#N/A"}},{"$f":"W209*AB195*AB213*AB227/W195","v":{"$error":"#N/A"}},null,null,{"$f":"AE209*AE195*AE213*AE227/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AF195*AF213*AF227/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AG195*AG213*AG227/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AH195*AH213*AH227/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AI195*AI213*AI227/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AJ195*AJ213*AJ227/AE195","v":{"$error":"#N/A"}}]
[null,null,null,1,2024,null,null,{"$f":"H209*H195*H214*H228/H195","v":0},{"$f":"H209*I195*I214*I228/H195","v":1.634437009689476E-2},{"$f":"H209*J195*J214*J228/H195","v":1.634437009689476E-2},{"$f":"H209*K195*K214*K228/H195","v":1.5857158585715608E-2},{"$f":"H209*L195*L214*L228/H195","v":1.536994707453646E-2},null,null,null,{"$f":"P209*P195*P214*P228/P195","v":{"$error":"#N/A"}},{"$f":"P209*Q195*Q214*Q228/P195","v":{"$error":"#N/A"}},{"$f":"P209*R195*R214*R228/P195","v":{"$error":"#N/A"}},{"$f":"P209*S195*S214*S228/P195","v":{"$error":"#N/A"}},{"$f":"P209*T195*T214*T228/P195","v":{"$error":"#N/A"}},null,null,null,{"$f":"X209*X195*X214*X228/X195","v":{"$error":"#N/A"}},{"$f":"X209*Y195*Y214*Y228/X195","v":{"$error":"#N/A"}},{"$f":"X209*Z195*Z214*Z228/X195","v":{"$error":"#N/A"}},{"$f":"X209*AA195*AA214*AA228/X195","v":{"$error":"#N/A"}},{"$f":"X209*AB195*AB214*AB228/X195","v":{"$error":"#N/A"}},null,null,null,{"$f":"AF209*AF195*AF214*AF228/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AG195*AG214*AG228/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AH195*AH214*AH228/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AI195*AI214*AI228/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AJ195*AJ214*AJ228/AF195","v":{"$error":"#N/A"}}]
[null,null,null,2,2025,null,null,null,{"$f":"I209*I195*I215*I229/I195","v":0},{"$f":"I209*J195*J215*J229/I195","v":2.2807669165726317E-2},{"$f":"I209*K195*K215*K229/I195","v":2.2807669165726317E-2},{"$f":"I209*L195*L215*L229/I195","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q209*Q195*Q215*Q229/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*R195*R215*R229/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*S195*S215*S229/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*T195*T215*T229/Q195","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Y209*Y195*Y215*Y229/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*Z195*Z215*Z229/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*AA195*AA215*AA229/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*AB195*AB215*AB229/Y195","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AG209*AG195*AG215*AG229/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AH195*AH215*AH229/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AI195*AI215*AI229/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AJ195*AJ215*AJ229/AG195","v":{"$error":"#N/A"}}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J209*J195*J216*J230/J195","v":0},{"$f":"J209*K195*K216*K230/J195","v":1.2553741959868851E-2},{"$f":"J209*L195*L216*L230/J195","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R209*R195*R216*R230/R195","v":{"$error":"#N/A"}},{"$f":"R209*S195*S216*S230/R195","v":{"$error":"#N/A"}},{"$f":"R209*T195*T216*T230/R195","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Z209*Z195*Z216*Z230/Z195","v":{"$error":"#N/A"}},{"$f":"Z209*AA195*AA216*AA230/Z195","v":{"$error":"#N/A"}},{"$f":"Z209*AB195*AB216*AB230/Z195","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH209*AH195*AH216*AH230/AH195","v":{"$error":"#N/A"}},{"$f":"AH209*AI195*AI216*AI230/AH195","v":{"$error":"#N/A"}},{"$f":"AH209*AJ195*AJ216*AJ230/AH195","v":{"$error":"#N/A"}}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K209*K195*K217*K231/K195","v":0},{"$f":"K209*L195*L217*L231/K195","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S209*S195*S217*S231/S195","v":{"$error":"#N/A"}},{"$f":"S209*T195*T217*T231/S195","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AA209*AA195*AA217*AA231/AA195","v":{"$error":"#N/A"}},{"$f":"AA209*AB195*AB217*AB231/AA195","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AI209*AI195*AI217*AI231/AI195","v":{"$error":"#N/A"}},{"$f":"AI209*AJ195*AJ217*AJ231/AI195","v":{"$error":"#N/A"}}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L209*L195*L218*L232/L195","v":0},null,null,null,null,null,null,null,{"$f":"T209*T195*T218*T232/T195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AB209*AB195*AB218*AB232/AB195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AJ209*AJ195*AJ218*AJ232/AJ195","v":{"$error":"#N/A"}}]
[null,null,"Calculation in terms of amortization"]
[null,null,null,0,{"$f":"ProjYr+D241","v":2023},null,{"$f":"G209*G195*G220/G195","v":0},{"$f":"G209*H195*H220/G195","v":0},{"$f":"G209*I195*I220/G195","v":3.4949174160296859E-2},{"$f":"G209*J195*J220/G195","v":3.4949174160296859E-2},{"$f":"G209*K195*K220/G195","v":3.4949174160296859E-2},{"$f":"G209*L195*L220/G195","v":3.4949174160296859E-2},null,null,{"$f":"O209*O195*O220/O195","v":{"$error":"#N/A"}},{"$f":"O209*P195*P220/O195","v":{"$error":"#N/A"}},{"$f":"O209*Q195*Q220/O195","v":{"$error":"#N/A"}},{"$f":"O209*R195*R220/O195","v":{"$error":"#N/A"}},{"$f":"O209*S195*S220/O195","v":{"$error":"#N/A"}},{"$f":"O209*T195*T220/O195","v":{"$error":"#N/A"}},null,null,{"$f":"W209*W195*W220/W195","v":{"$error":"#N/A"}},{"$f":"W209*X195*X220/W195","v":{"$error":"#N/A"}},{"$f":"W209*Y195*Y220/W195","v":{"$error":"#N/A"}},{"$f":"W209*Z195*Z220/W195","v":{"$error":"#N/A"}},{"$f":"W209*AA195*AA220/W195","v":{"$error":"#N/A"}},{"$f":"W209*AB195*AB220/W195","v":{"$error":"#N/A"}},null,null,{"$f":"AE209*AE195*AE220/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AF195*AF220/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AG195*AG220/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AH195*AH220/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AI195*AI220/AE195","v":{"$error":"#N/A"}},{"$f":"AE209*AJ195*AJ220/AE195","v":{"$error":"#N/A"}}]
[null,null,null,1,2024,null,null,{"$f":"H209*H195*H221/H195","v":0},{"$f":"H209*I195*I221/H195","v":0},{"$f":"H209*J195*J221/H195","v":2.7140457283188965E-2},{"$f":"H209*K195*K221/H195","v":2.7140457283188965E-2},{"$f":"H209*L195*L221/H195","v":2.7140457283188965E-2},null,null,null,{"$f":"P209*P195*P221/P195","v":{"$error":"#N/A"}},{"$f":"P209*Q195*Q221/P195","v":{"$error":"#N/A"}},{"$f":"P209*R195*R221/P195","v":{"$error":"#N/A"}},{"$f":"P209*S195*S221/P195","v":{"$error":"#N/A"}},{"$f":"P209*T195*T221/P195","v":{"$error":"#N/A"}},null,null,null,{"$f":"X209*X195*X221/X195","v":{"$error":"#N/A"}},{"$f":"X209*Y195*Y221/X195","v":{"$error":"#N/A"}},{"$f":"X209*Z195*Z221/X195","v":{"$error":"#N/A"}},{"$f":"X209*AA195*AA221/X195","v":{"$error":"#N/A"}},{"$f":"X209*AB195*AB221/X195","v":{"$error":"#N/A"}},null,null,null,{"$f":"AF209*AF195*AF221/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AG195*AG221/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AH195*AH221/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AI195*AI221/AF195","v":{"$error":"#N/A"}},{"$f":"AF209*AJ195*AJ221/AF195","v":{"$error":"#N/A"}}]
[null,null,null,2,2025,null,null,null,{"$f":"I209*I195*I222/I195","v":0},{"$f":"I209*J195*J222/I195","v":0},{"$f":"I209*K195*K222/I195","v":3.7170420289862074E-2},{"$f":"I209*L195*L222/I195","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q209*Q195*Q222/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*R195*R222/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*S195*S222/Q195","v":{"$error":"#N/A"}},{"$f":"Q209*T195*T222/Q195","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Y209*Y195*Y222/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*Z195*Z222/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*AA195*AA222/Y195","v":{"$error":"#N/A"}},{"$f":"Y209*AB195*AB222/Y195","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AG209*AG195*AG222/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AH195*AH222/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AI195*AI222/AG195","v":{"$error":"#N/A"}},{"$f":"AG209*AJ195*AJ222/AG195","v":{"$error":"#N/A"}}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J209*J195*J223/J195","v":0},{"$f":"J209*K195*K223/J195","v":0},{"$f":"J209*L195*L223/J195","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R209*R195*R223/R195","v":{"$error":"#N/A"}},{"$f":"R209*S195*S223/R195","v":{"$error":"#N/A"}},{"$f":"R209*T195*T223/R195","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Z209*Z195*Z223/Z195","v":{"$error":"#N/A"}},{"$f":"Z209*AA195*AA223/Z195","v":{"$error":"#N/A"}},{"$f":"Z209*AB195*AB223/Z195","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH209*AH195*AH223/AH195","v":{"$error":"#N/A"}},{"$f":"AH209*AI195*AI223/AH195","v":{"$error":"#N/A"}},{"$f":"AH209*AJ195*AJ223/AH195","v":{"$error":"#N/A"}}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K209*K195*K224/K195","v":0},{"$f":"K209*L195*L224/K195","v":0},null,null,null,null,null,null,{"$f":"S209*S195*S224/S195","v":{"$error":"#N/A"}},{"$f":"S209*T195*T224/S195","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AA209*AA195*AA224/AA195","v":{"$error":"#N/A"}},{"$f":"AA209*AB195*AB224/AA195","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AI209*AI195*AI224/AI195","v":{"$error":"#N/A"}},{"$f":"AI209*AJ195*AJ224/AI195","v":{"$error":"#N/A"}}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L209*L195*L225/L195","v":0},null,null,null,null,null,null,null,{"$f":"T209*T195*T225/T195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AB209*AB195*AB225/AB195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AJ209*AJ195*AJ225/AJ195","v":{"$error":"#N/A"}}]
[null,null,"Inputs to debt issuancecalculation"]
[null,null,null,0,{"$f":"ProjYr+D248","v":2023},null,{"$f":"G234+O234+W234+G241+O241+W241+AE234+AE241","v":{"$error":"#N/A"}},{"$f":"H234+P234+X234+H241+P241+X241+AF234+AF241","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,1,2024,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,2,2025,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,3,2026,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,4,2027,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D255","v":2023},null,{"$f":"G177*G209/G195","v":{"$error":"#N/A"}},{"$f":"G255-H262","v":{"$error":"#N/A"}},{"$f":"H255-I262","v":{"$error":"#N/A"}},{"$f":"I255-J262","v":{"$error":"#N/A"}},{"$f":"J255-K262","v":{"$error":"#N/A"}},{"$f":"K255-L262","v":{"$error":"#N/A"}},null,null,{"$f":"G177*O209/O195","v":{"$error":"#N/A"}},{"$f":"O255-P262","v":{"$error":"#N/A"}},{"$f":"P255-Q262","v":{"$error":"#N/A"}},{"$f":"Q255-R262","v":{"$error":"#N/A"}},{"$f":"R255-S262","v":{"$error":"#N/A"}},{"$f":"S255-T262","v":{"$error":"#N/A"}},null,null,{"$f":"$G$177*W209/W195","v":{"$error":"#N/A"}},{"$f":"W255-X262","v":{"$error":"#N/A"}},{"$f":"X255-Y262","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"$G$177*AE209/AE195","v":{"$error":"#N/A"}},{"$f":"AE255-AF262","v":{"$error":"#N/A"}},{"$f":"AF255-AG262","v":{"$error":"#N/A"}},{"$f":"AG255-AH262","v":{"$error":"#N/A"}},{"$f":"AH255-AI262","v":{"$error":"#N/A"}},{"$f":"AI255-AJ262","v":{"$error":"#N/A"}}]
[null,null,null,1,2024,null,null,{"$f":"H177*H209/H195","v":{"$error":"#N/A"}},{"$f":"H256-I263","v":{"$error":"#N/A"}},{"$f":"I256-J263","v":{"$error":"#N/A"}},{"$f":"J256-K263","v":{"$error":"#N/A"}},{"$f":"K256-L263","v":{"$error":"#N/A"}},null,null,null,{"$f":"H177*P209/P195","v":{"$error":"#N/A"}},{"$f":"P256-Q263","v":{"$error":"#N/A"}},{"$f":"Q256-R263","v":{"$error":"#N/A"}},{"$f":"R256-S263","v":{"$error":"#N/A"}},{"$f":"S256-T263","v":{"$error":"#N/A"}},null,null,null,{"$f":"$H$177*X209/X195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"$H$177*AF209/AF195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,2,2025,null,null,null,{"$f":"I177*I209/I195","v":{"$error":"#N/A"}},{"$f":"I257-J264","v":{"$error":"#N/A"}},{"$f":"J257-K264","v":{"$error":"#N/A"}},{"$f":"K257-L264","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"I177*Q209/Q195","v":{"$error":"#N/A"}},{"$f":"Q257-R264","v":{"$error":"#N/A"}},{"$f":"R257-S264","v":{"$error":"#N/A"}},{"$f":"S257-T264","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"$I$177*Y209/Y195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"$I$177*AG209/AG195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J177*J209/J195","v":{"$error":"#N/A"}},{"$f":"J258-K265","v":{"$error":"#N/A"}},{"$f":"K258-L265","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"J177*R209/R195","v":{"$error":"#N/A"}},{"$f":"R258-S265","v":{"$error":"#N/A"}},{"$f":"S258-T265","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"$J$177*Z209/Z195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"$J$177*AH209/AH195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K177*K209/K195","v":{"$error":"#N/A"}},{"$f":"K259-L266","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"K177*S209/S195","v":{"$error":"#N/A"}},{"$f":"S259-T266","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"$K$177*AA209/AA195","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,null,{"$f":"$K$177*AI209/AI195","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L177*L209/L195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"L177*T209/T195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"$L$177*AB209/AB195","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"$L$177*AJ209/AJ195","v":{"$error":"#N/A"}}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D262","v":2023},null,{"$f":"G220*G255","v":{"$error":"#N/A"}},{"$f":"H220*G255","v":{"$error":"#N/A"}},{"$f":"I220*G255","v":{"$error":"#N/A"}},{"$f":"J220*G255","v":{"$error":"#N/A"}},{"$f":"K220*G255","v":{"$error":"#N/A"}},{"$f":"L220*G255","v":{"$error":"#N/A"}},null,null,{"$f":"O220*O255","v":{"$error":"#N/A"}},{"$f":"P220*O255","v":{"$error":"#N/A"}},{"$f":"Q220*O255","v":{"$error":"#N/A"}},{"$f":"R220*O255","v":{"$error":"#N/A"}},{"$f":"S220*O255","v":{"$error":"#N/A"}},{"$f":"T220*O255","v":{"$error":"#N/A"}},null,null,{"$f":"W220*W255","v":{"$error":"#N/A"}},{"$f":"X220*W255","v":{"$error":"#N/A"}},{"$f":"Y220*W255","v":{"$error":"#N/A"}},{"$f":"Z220*W255","v":{"$error":"#N/A"}},{"$f":"AA220*W255","v":{"$error":"#N/A"}},{"$f":"AB220*W255","v":{"$error":"#N/A"}},null,null,{"$f":"AE220*AE255","v":{"$error":"#N/A"}},{"$f":"AF220*AE255","v":{"$error":"#N/A"}},{"$f":"AG220*AE255","v":{"$error":"#N/A"}},{"$f":"AH220*AE255","v":{"$error":"#N/A"}},{"$f":"AI220*AE255","v":{"$error":"#N/A"}},{"$f":"AJ220*AE255","v":{"$error":"#N/A"}}]
[null,null,null,1,2024,null,null,{"$f":"H221*H256","v":{"$error":"#N/A"}},{"$f":"I221*H256","v":{"$error":"#N/A"}},{"$f":"J221*H256","v":{"$error":"#N/A"}},{"$f":"K221*H256","v":{"$error":"#N/A"}},{"$f":"L221*H256","v":{"$error":"#N/A"}},null,null,null,{"$f":"P221*P256","v":{"$error":"#N/A"}},{"$f":"Q221*P256","v":{"$error":"#N/A"}},{"$f":"R221*P256","v":{"$error":"#N/A"}},{"$f":"S221*P256","v":{"$error":"#N/A"}},{"$f":"T221*P256","v":{"$error":"#N/A"}},null,null,null,{"$f":"X221*X256","v":{"$error":"#N/A"}},{"$f":"Y221*X256","v":{"$error":"#N/A"}},{"$f":"Z221*X256","v":{"$error":"#N/A"}},{"$f":"AA221*X256","v":{"$error":"#N/A"}},{"$f":"AB221*X256","v":{"$error":"#N/A"}},null,null,null,{"$f":"AF221*AF256","v":{"$error":"#N/A"}},{"$f":"AG221*AF256","v":{"$error":"#N/A"}},{"$f":"AH221*AF256","v":{"$error":"#N/A"}},{"$f":"AI221*AF256","v":{"$error":"#N/A"}},{"$f":"AJ221*AF256","v":{"$error":"#N/A"}}]
[null,null,null,2,2025,null,null,null,{"$f":"I222*I257","v":{"$error":"#N/A"}},{"$f":"J222*I257","v":{"$error":"#N/A"}},{"$f":"K222*I257","v":{"$error":"#N/A"}},{"$f":"L222*I257","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Q222*Q257","v":{"$error":"#N/A"}},{"$f":"R222*Q257","v":{"$error":"#N/A"}},{"$f":"S222*Q257","v":{"$error":"#N/A"}},{"$f":"T222*Q257","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"Y222*Y257","v":{"$error":"#N/A"}},{"$f":"Z222*Y257","v":{"$error":"#N/A"}},{"$f":"AA222*Y257","v":{"$error":"#N/A"}},{"$f":"AB222*Y257","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"AG222*AG257","v":{"$error":"#N/A"}},{"$f":"AH222*AG257","v":{"$error":"#N/A"}},{"$f":"AI222*AG257","v":{"$error":"#N/A"}},{"$f":"AJ222*AG257","v":{"$error":"#N/A"}}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J223*J258","v":{"$error":"#N/A"}},{"$f":"K223*J258","v":{"$error":"#N/A"}},{"$f":"L223*J258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R223*R258","v":{"$error":"#N/A"}},{"$f":"S223*R258","v":{"$error":"#N/A"}},{"$f":"T223*R258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Z223*Z258","v":{"$error":"#N/A"}},{"$f":"AA223*Z258","v":{"$error":"#N/A"}},{"$f":"AB223*Z258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH223*AH258","v":{"$error":"#N/A"}},{"$f":"AI223*AH258","v":{"$error":"#N/A"}},{"$f":"AJ223*AH258","v":{"$error":"#N/A"}}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K224*K259","v":{"$error":"#N/A"}},{"$f":"L224*K259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"S224*S259","v":{"$error":"#N/A"}},{"$f":"T224*S259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AA224*AA259","v":{"$error":"#N/A"}},{"$f":"AB224*AA259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AI224*AI259","v":{"$error":"#N/A"}},{"$f":"AJ224*AI259","v":{"$error":"#N/A"}}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L225*L260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"T225*T260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AB225*AB260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AJ225*AJ260","v":{"$error":"#N/A"}}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D269","v":2023},null,{"$f":"G213*G255","v":{"$error":"#N/A"}},{"$f":"H213*H227*$G255","v":{"$error":"#N/A"}},{"$f":"I213*I227*$G255","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"O213*O255","v":{"$error":"#N/A"}},{"$f":"P213*P227*$O255","v":{"$error":"#N/A"}},{"$f":"Q213*Q227*$O255","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"W213*W255","v":{"$error":"#N/A"}},{"$f":"X213*X227*$W255","v":{"$error":"#N/A"}},{"$f":"Y213*Y227*$W255","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"AE213*AE255","v":{"$error":"#N/A"}},{"$f":"AF213*AF227*$AE255","v":{"$error":"#N/A"}},{"$f":"AG213*AG227*$AE255","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,1,2024,null,null,{"$f":"H214*H256","v":{"$error":"#N/A"}},{"$f":"I214*I228*$H256","v":{"$error":"#N/A"}},{"$f":"J214*J228*$H256","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"P214*P256","v":{"$error":"#N/A"}},{"$f":"Q214*Q228*$P256","v":{"$error":"#N/A"}},{"$f":"R214*R228*$P256","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"X214*X256","v":{"$error":"#N/A"}},{"$f":"Y214*Y228*$X256","v":{"$error":"#N/A"}},{"$f":"Z214*Z228*$X256","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"AF214*AF256","v":{"$error":"#N/A"}},{"$f":"AG214*AG228*$AF256","v":{"$error":"#N/A"}},{"$f":"AH214*AH228*$AF256","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,2,2025,null,null,null,{"$f":"I215*I257","v":{"$error":"#N/A"}},{"$f":"J215*J229*$I257","v":{"$error":"#N/A"}},{"$f":"K215*K229*$I257","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"Q215*Q257","v":{"$error":"#N/A"}},{"$f":"R215*R229*$Q257","v":{"$error":"#N/A"}},{"$f":"S215*S229*$Q257","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"Y215*Y257","v":{"$error":"#N/A"}},{"$f":"Z215*Z229*$Y257","v":{"$error":"#N/A"}},{"$f":"AA215*AA229*$Y257","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"AG215*AG257","v":{"$error":"#N/A"}},{"$f":"AH215*AH229*$AG257","v":{"$error":"#N/A"}},{"$f":"AI215*AI229*$AG257","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J216*J258","v":{"$error":"#N/A"}},{"$f":"K216*K230*$J258","v":{"$error":"#N/A"}},{"$f":"L216*L230*$J258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"R216*R258","v":{"$error":"#N/A"}},{"$f":"S216*S230*$R258","v":{"$error":"#N/A"}},{"$f":"T216*T230*$R258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"Z216*Z258","v":{"$error":"#N/A"}},{"$f":"AA216*AA230*$Z258","v":{"$error":"#N/A"}},{"$f":"AB216*AB230*$Z258","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"AH216*AH258","v":{"$error":"#N/A"}},{"$f":"AI216*AI230*$AH258","v":{"$error":"#N/A"}},{"$f":"AJ216*AJ230*$AH258","v":{"$error":"#N/A"}}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K217*K259","v":{"$error":"#N/A"}},{"$f":"L217*L231*$K259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"S217*S259","v":{"$error":"#N/A"}},{"$f":"T217*T231*$S259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AA217*AA259","v":{"$error":"#N/A"}},{"$f":"AB217*AB231*$AA259","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"AI217*AI259","v":{"$error":"#N/A"}},{"$f":"AJ217*AJ231*$AI259","v":{"$error":"#N/A"}}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L218*L260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"T218*T260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AB218*AB260","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"AJ218*AJ260","v":{"$error":"#N/A"}}]
[null,null,"Scenario ends"]
[]
[null,"_ND","Natural disaster shock scenario"]
[{"$f":"B278&B277","v":"GFN_ND"},"GFN","Gross financing need",null,null,{"$f":"-(F282+F304)+SUM(F283,F285:F290,F294:F296,F299:F301,F305)","v":6.2354595417357359},{"$f":"-(G282+G304)+SUM(G283,G285:G290,G294:G296,G299:G301,G305)","v":15.505540601523521},13.735966671557662,11.939611221280103,17.310483527159327,14.310495302233278,10.383631669280255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F278-F$8","v":0},{"$f":"G278-G$8","v":0},{"$f":"H278-H$8","v":-4.1530930442661429E-3},{"$f":"I278-I$8","v":-1.054936400809936E-2},{"$f":"J278-J$8","v":-1.3160936574607263E-2},{"$f":"K278-K$8","v":-2.2971547813952498E-2},{"$f":"L278-L$8","v":-4.7043820127626645E-2}]
[null,null,null,"in percent of GDP",null,{"$f":"F278/F339","v":3.3642174920876525E-2},8.08986945396723E-2,7.0085911407387583E-2,5.8980537690252688E-2,8.3019730580708787E-2,6.6615735293449149E-2,4.6877653994939726E-2]
[{"$f":"\"GFN_GDP\"&B277","v":"GFN_GDP_ND"},null,null,null,null,{"$f":"F279-F$9","v":0},{"$f":"G279-G$9","v":0},-2.1190595327347239E-5,-5.2112849401576844E-5,-6.3118826628932867E-5,-1.0693316451571011E-4,-2.1238271856920815E-4]
[null,null,null,"Primary balance"]
[{"$f":"B282&B277","v":"GGRXI_ND"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP(\"SHK_\"&$B282&$B277,STDesignData,F$6,FALSE)+F$11","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F282-F$11","v":0},{"$f":"G282-G$11","v":0},{"$f":"H282-H$11","v":0},{"$f":"I282-I$11","v":0},{"$f":"J282-J$11","v":0},{"$f":"K282-K$11","v":0},{"$f":"L282-L$11","v":0}]
[{"$f":"B283&B277","v":"GGEXI_ND"},"GGEXI",null,null,"Noninterest expenditures",{"$f":"VLOOKUP(\"SHK_\"&$B283&$B277,STDesignData,F$6,FALSE)+F$12","v":48.254899999999999},51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F283-F$12","v":0},{"$f":"G283-G$12","v":0},{"$f":"H283-H$12","v":0},{"$f":"I283-I$12","v":0},{"$f":"J283-J$12","v":0},{"$f":"K283-K$12","v":0},{"$f":"L283-L$12","v":0}]
[null,null,null,"Interest bill"]
[{"$f":"B285&B277","v":"GGEICL_H_ND"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"F$14","v":3.6812},{"$f":"G$14","v":4.1715},3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F285-F$14","v":0},{"$f":"G285-G$14","v":0},{"$f":"H285-H$14","v":0},{"$f":"I285-I$14","v":0},{"$f":"J285-J$14","v":0},{"$f":"K285-K$14","v":0},{"$f":"L285-L$14","v":0}]
[{"$f":"B286&B277","v":"GGEICF_H_ND"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$15/N$60*N330","v":0.96399999999999997},1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F286-F$15","v":0},{"$f":"G286-G$15","v":0},{"$f":"H286-H$15","v":0},{"$f":"I286-I$15","v":0},{"$f":"J286-J$15","v":0},{"$f":"K286-K$15","v":0},{"$f":"L286-L$15","v":0}]
[{"$f":"B287&B277","v":"GGEICI_H_ND"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B287,BaseDBData,F$5,FALSE)/N$60*N331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,G$5,FALSE)/O$60*O331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,H$5,FALSE)/P$60*P331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,I$5,FALSE)/Q$60*Q331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,J$5,FALSE)/R$60*R331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,K$5,FALSE)/S$60*S331","v":0},{"$f":"VLOOKUP($B287,BaseDBData,L$5,FALSE)/T$60*T331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F287-F$16","v":0},{"$f":"G287-G$16","v":0},{"$f":"H287-H$16","v":0},{"$f":"I287-I$16","v":0},{"$f":"J287-J$16","v":0},{"$f":"K287-K$16","v":0},{"$f":"L287-L$16","v":0}]
[{"$f":"B288&B277","v":"GGEICL_P_ND"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G404:G404)*G330","v":0},{"$f":"SUM(H404:H405)*H330","v":0.39989108237696547},{"$f":"SUM(I404:I406)*I330","v":0.62439680529551556},{"$f":"SUM(J404:J407)*J330","v":0.87885922753460832},{"$f":"SUM(K404:K408)*K330","v":1.0716259693923134},{"$f":"SUM(L404:L409)*L330","v":1.3076908145389496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F288-F$19","v":0},{"$f":"G288-G$19","v":0},{"$f":"H288-H$19","v":0},{"$f":"I288-I$19","v":0},{"$f":"J288-J$19","v":0},{"$f":"K288-K$19","v":0},{"$f":"L288-L$19","v":0}]
[{"$f":"B289&B277","v":"GGEICF_P_ND"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O404:O404)*O330","v":0},{"$f":"SUM(P404:P405)*P330","v":5.5374573923519955E-3},{"$f":"SUM(Q404:Q406)*Q330","v":1.8329999320037756E-2},{"$f":"SUM(R404:R407)*R330","v":2.3553144453035316E-2},{"$f":"SUM(S404:S408)*S330","v":4.3174366931709431E-2},{"$f":"SUM(T404:T409)*T330","v":5.1318911559102426E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F289-F$20","v":0},{"$f":"G289-G$20","v":0},{"$f":"H289-H$20","v":0},{"$f":"I289-I$20","v":0},{"$f":"J289-J$20","v":0},{"$f":"K289-K$20","v":0},{"$f":"L289-L$20","v":0}]
[{"$f":"B290&B277","v":"GGEICI_P_ND"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G291:G292)","v":0},{"$f":"SUM(H291:H292)","v":7.8908767841016247E-2},0.200437916154031,0.25005779491750801,0.43645940846491194,0.53383258242514531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F290-F$21","v":0},{"$f":"G290-G$21","v":0},{"$f":"H290-H$21","v":-4.1530930442642833E-3},{"$f":"I290-I$21","v":-1.0549364008107132E-2},{"$f":"J290-J$21","v":-1.3160936574605708E-2},{"$f":"K290-K$21","v":-2.297154781394295E-2},{"$f":"L290-L$21","v":-4.7043820127639524E-2}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W404:W404)*W330","v":0},{"$f":"SUM(X404:X405)*X330","v":4.1530930442640265E-2},{"$f":"SUM(Y404:Y406)*Y330","v":0.10549364008106905},{"$f":"SUM(Z404:Z407)*Z330","v":0.13160936574605686},{"$f":"SUM(AA404:AA408)*AA330","v":0.22971547813942744},{"$f":"SUM(AB404:AB409)*AB330","v":0.29043820127639242}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE404:AE404)*AE330","v":0},{"$f":"SUM(AF404:AF405)*AF330","v":3.7377837398375975E-2},{"$f":"SUM(AG404:AG406)*AG330","v":9.4944276072961964E-2},{"$f":"SUM(AH404:AH407)*AH330","v":0.11844842917145115},{"$f":"SUM(AI404:AI408)*AI330","v":0.20674393032548452},{"$f":"SUM(AJ404:AJ409)*AJ330","v":0.24339438114875292}]
[null,null,null,"Principal"]
[{"$f":"B294&B277","v":"GGFACL_H_ND"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"F$25","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F294-F$25","v":0},{"$f":"G294-G$25","v":0},{"$f":"H294-H$25","v":0},{"$f":"I294-I$25","v":0},{"$f":"J294-J$25","v":0},{"$f":"K294-K$25","v":0},{"$f":"L294-L$25","v":0}]
[{"$f":"B295&B277","v":"GGFACF_H_ND"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$26/N$60*N330","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F295-F$26","v":0},{"$f":"G295-G$26","v":0},{"$f":"H295-H$26","v":0},{"$f":"I295-I$26","v":0},{"$f":"J295-J$26","v":0},{"$f":"K295-K$26","v":0},{"$f":"L295-L$26","v":0}]
[{"$f":"B296&B277","v":"GGFACI_H_ND"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B296,BaseDBData,F$5,FALSE)/N$60*N331","v":0},{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F296-F$27","v":0},{"$f":"G296-G$27","v":0},{"$f":"H296-H$27","v":0},{"$f":"I296-I$27","v":0},{"$f":"J296-J$27","v":0},{"$f":"K296-K$27","v":0},{"$f":"L296-L$27","v":0}]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B297,BaseDBData,F$5,FALSE)/N$60*N331","v":0},{"$f":"VLOOKUP($B297,BaseDBData,G$5,FALSE)/W$60*W330","v":0},0,0,0,0,0]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B298,BaseDBData,F$5,FALSE)/N$60*N331","v":0},{"$f":"VLOOKUP($B298,BaseDBData,G$5,FALSE)/AE$60*AE330","v":0},0,0,0,0,0]
[{"$f":"B299&B277","v":"GGFACL_P_ND"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G397:G397)*G330","v":0},{"$f":"SUM(H397:H398)*H330","v":0},{"$f":"SUM(I397:I399)*I330","v":0.506904241010662},{"$f":"SUM(J397:J400)*J330","v":0.87970465770338013},{"$f":"SUM(K397:K401)*K330","v":1.3235050248959148},{"$f":"SUM(L397:L402)*L330","v":1.7277314700770492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F299-F$30","v":0},{"$f":"G299-G$30","v":0},{"$f":"H299-H$30","v":0},{"$f":"I299-I$30","v":0},{"$f":"J299-J$30","v":0},{"$f":"K299-K$30","v":0},{"$f":"L299-L$30","v":0}]
[{"$f":"B300&B277","v":"GGFACF_P_ND"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O397:O397)*N330","v":0},{"$f":"SUM(P397:P398)*O330","v":0},{"$f":"SUM(Q397:Q399)*P330","v":0},{"$f":"SUM(R397:R400)*Q330","v":0},{"$f":"SUM(S397:S401)*R330","v":0},{"$f":"SUM(T397:T402)*S330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F300-F$31","v":0},{"$f":"G300-G$31","v":0},{"$f":"H300-H$31","v":0},{"$f":"I300-I$31","v":0},{"$f":"J300-J$31","v":0},{"$f":"K300-K$31","v":0},{"$f":"L300-L$31","v":0}]
[{"$f":"B301&B277","v":"GGFACI_P_ND"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G302:G303)","v":0},{"$f":"SUM(H302:H303)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F301-F$32","v":0},{"$f":"G301-G$32","v":0},{"$f":"H301-H$32","v":0},{"$f":"I301-I$32","v":0},{"$f":"J301-J$32","v":0},{"$f":"K301-K$32","v":0},{"$f":"L301-L$32","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W397:W397)*W330","v":0},{"$f":"SUM(X397:X398)*X330","v":0},{"$f":"SUM(Y397:Y399)*Y330","v":0},{"$f":"SUM(Z397:Z400)*Z330","v":0},{"$f":"SUM(AA397:AA401)*AA330","v":0},{"$f":"SUM(AB397:AB402)*AB330","v":0}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE397:AE397)*AE330","v":0},{"$f":"SUM(AF397:AF398)*AF330","v":0},{"$f":"SUM(AG397:AG399)*AG330","v":0},{"$f":"SUM(AH397:AH400)*AH330","v":0},{"$f":"SUM(AI397:AI401)*AI330","v":0},{"$f":"SUM(AJ397:AJ402)*AJ330","v":0}]
[{"$f":"B304&B277","v":"GGROPI_ND"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP(\"SHK_\"&$B304&$B277,STDesignData,F$6,FALSE)+F$35","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F304-F$35","v":0},{"$f":"G304-G$35","v":0},{"$f":"H304-H$35","v":0},{"$f":"I304-I$35","v":0},{"$f":"J304-J$35","v":0},{"$f":"K304-K$35","v":0},{"$f":"L304-L$35","v":0}]
[{"$f":"B305&B277","v":"CL_ND"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP(\"SHK_\"&$B305&$B277,STDesignData,F$6,FALSE)+F$36","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F305-F$36","v":0},{"$f":"G305-G$36","v":0},{"$f":"H305-H$36","v":0},{"$f":"I305-I$36","v":0},{"$f":"J305-J$36","v":0},{"$f":"K305-K$36","v":0},{"$f":"L305-L$36","v":0}]
[{"$f":"B306&B277","v":"ODCTA_ND"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B306&$B277,STDesignData,F$6,FALSE)+F$37","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F306-F$37","v":0},{"$f":"G306-G$37","v":0},{"$f":"H306-H$37","v":0},{"$f":"I306-I$37","v":0},{"$f":"J306-J$37","v":0},{"$f":"K306-K$37","v":0},{"$f":"L306-L$37","v":0}]
[{"$f":"B307&B277","v":"ODCTL_ND"},"ODCTL","Other items (e.g. arrears)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B307&$B277,STDesignData,F$6,FALSE)+F$38","v":-1.7871999999999999},-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F307-F$38","v":0},{"$f":"G307-G$38","v":0},{"$f":"H307-H$38","v":0},{"$f":"I307-I$38","v":0},{"$f":"J307-J$38","v":0},{"$f":"K307-K$38","v":0},{"$f":"L307-L$38","v":0}]
[{"$f":"B308&B277","v":"ODCTP_ND"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B308&$B277,STDesignData,F$6,FALSE)+F$39","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F308-F$39","v":0},{"$f":"G308-G$39","v":0},{"$f":"H308-H$39","v":0},{"$f":"I308-I$39","v":0},{"$f":"J308-J$39","v":0},{"$f":"K308-K$39","v":0},{"$f":"L308-L$39","v":0}]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B277","v":"ISS_XD_ND"},null,null,"Borrowing requirement unrelated to new debt",null,0,{"$f":"-(G282+G304)+SUM(G283,G285:G287,G294:G296,G305:G308)","v":14.504040601523513},{"$f":"-(H282+H304)+SUM(H283,H285:H287,H294:H296,H305:H308)","v":13.25162936394733},10.589542259499851,15.278308702550795,11.435730532548433,6.7630578906800096]
[{"$f":"\"ISS\"&B277","v":"ISS_ND"},null,null,"Total debt to be issued",null,0,{"$f":"G311/(1-G383)","v":14.504040601523513},{"$f":"(H311+G312*H383)/(1-H384)","v":13.735966671557664},{"$f":"(I311+G312*I383+H312*I384)/(1-I385)","v":11.939611221280098},{"$f":"(J311+G312*J383+H312*J384+I312*J385)/(1-J386)","v":17.310483527159327},{"$f":"(K311+G312*K383+H312*K384+I312*K385+J312*K386)/(1-K387)","v":14.310495302233283},{"$f":"(L311+G312*L383+H312*L384+I312*L385+J312*L386+K312*L387)/(1-L388)","v":10.383631669280255}]
[]
[{"$f":"\"GGXWDG\"&B277","v":"GGXWDG_ND"},null,"Total debt",null,null,{"$f":"SUM(F317:F319,F322:F324)","v":111.35546935230531},{"$f":"SUM(G317:G319,G322:G324)","v":115.6664267019257},120.39396218104753,125.03391092571293,129.53862335311356,133.65004483801135,137.53504703683251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F314-F$45","v":0},{"$f":"G314-G$45","v":0},{"$f":"H314-H$45","v":0},{"$f":"I314-I$45","v":0},{"$f":"J314-J$45","v":0},{"$f":"K314-K$45","v":0},{"$f":"L314-L$45","v":0}]
[null,null,null,"in percent of GDP",null,{"$f":"F314/F339","v":0.60079616478495124},0.60347866370651215,0.61429390221783386,0.61765556342152372,0.62125714707497759,0.62214450449504377,0.62091188829864308]
[{"$f":"\"GGXWDG_GDP\"&B277","v":"GGXWDG_GDP_ND"},null,null,null,null,{"$f":"F315-F$46","v":0},{"$f":"G315-G$46","v":0},0,0,0,0,0]
[{"$f":"B317&B277","v":"GGXWDGCL_H_ND"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B317,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F317-G294","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F317-F$47","v":0},{"$f":"G317-G$47","v":0},{"$f":"H317-H$47","v":0},{"$f":"I317-I$47","v":0},{"$f":"J317-J$47","v":0},{"$f":"K317-K$47","v":0},{"$f":"L317-L$47","v":0}]
[{"$f":"B318&B277","v":"GGXWDGCF_H_ND"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B318,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F318/N332-G295/O330)*O332","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F318-F$48","v":0},{"$f":"G318-G$48","v":0},{"$f":"H318-H$48","v":0},{"$f":"I318-I$48","v":0},{"$f":"J318-J$48","v":0},{"$f":"K318-K$48","v":0},{"$f":"L318-L$48","v":0}]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B319,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G320:G321)","v":0},{"$f":"SUM(H320:H321)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F319-F$49","v":0},{"$f":"G319-G$49","v":0},{"$f":"H319-H$49","v":0},{"$f":"I319-I$49","v":0},{"$f":"J319-J$49","v":0},{"$f":"K319-K$49","v":0},{"$f":"L319-L$49","v":0}]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B320,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F320/V332-G297/W330)*W332","v":0},{"$f":"(G320/W332-H297/X330)*X332","v":0},0,0,0,0]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B321,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F321/AD332-G298/AE330)*AE332","v":0},{"$f":"(G321/AE332-H298/AF330)*AF332","v":0},0,0,0,0]
[{"$f":"\"GGXWDGCL_F\"&B277","v":"GGXWDGCL_F_ND"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G390:G390)*G332","v":11.735311905347507},{"$f":"SUM(H390:H391)*H332","v":19.075007613062287},{"$f":"SUM(I390:I392)*I332","v":27.896142026832933},{"$f":"SUM(J390:J393)*J332","v":34.516309656951833},{"$f":"SUM(K390:K394)*K332","v":42.431027620592708},{"$f":"SUM(L390:L395)*L332","v":47.935644979394688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F322-F$52","v":0},{"$f":"G322-G$52","v":0},{"$f":"H322-H$52","v":0},{"$f":"I322-I$52","v":0},{"$f":"J322-J$52","v":0},{"$f":"K322-K$52","v":0},{"$f":"L322-L$52","v":0}]
[{"$f":"\"GGXWDGCF_F\"&B277","v":"GGXWDGCF_F_ND"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O390:O390)*O332","v":0.13835660644594805},{"$f":"SUM(P390:P391)*P332","v":0.45798573648253016},{"$f":"SUM(Q390:Q392)*Q332","v":0.58848906759155184},{"$f":"SUM(R390:R393)*R332","v":1.0787367686790077},{"$f":"SUM(S390:S394)*S332","v":1.2822329720538661},{"$f":"SUM(T390:T395)*T332","v":1.4397062558578875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F323-F$53","v":0},{"$f":"G323-G$53","v":0},{"$f":"H323-H$53","v":0},{"$f":"I323-I$53","v":0},{"$f":"J323-J$53","v":0},{"$f":"K323-K$53","v":0},{"$f":"L323-L$53","v":0}]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G325:G326)","v":2.6302922613672082},{"$f":"SUM(H325:H326)","v":8.706749677017946},11.187743615191795,20.507824292561992,25.376482990573663,28.370201688954822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F324-F$54","v":0},{"$f":"G324-G$54","v":0},{"$f":"H324-H$54","v":0},{"$f":"I324-I$54","v":0},{"$f":"J324-J$54","v":0},{"$f":"K324-K$54","v":0},{"$f":"L324-L$54","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W390:W390)*W332","v":1.384364348088009},{"$f":"SUM(X390:X391)*X332","v":4.5824998300094482},{"$f":"SUM(Y390:Y392)*Y332","v":5.8882861132588378},{"$f":"SUM(Z390:Z393)*Z332","v":10.793591732927366},{"$f":"SUM(AA390:AA394)*AA332","v":13.829727889775615},{"$f":"SUM(AB390:AB395)*AB332","v":15.405369309976226}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE390:AE390)*AE332","v":1.2459279132791992},{"$f":"SUM(AF390:AF391)*AF332","v":4.1242498470084987},{"$f":"SUM(AG390:AG392)*AG332","v":5.2994575019329586},{"$f":"SUM(AH390:AH393)*AH332","v":9.7142325596346275},{"$f":"SUM(AI390:AI394)*AI332","v":11.546755100798046},{"$f":"SUM(AJ390:AJ395)*AJ332","v":12.964832378978597}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B330&B277","v":"ENDA_ND"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B330,BaseDBData,N$5,FALSE)","v":6.75803381313131},{"$f":"N330*(1+O331)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,null,{"$f":"V$60","v":1},{"$f":"V330*(1+W331)","v":1},{"$f":"W330*(1+X331)","v":1},{"$f":"X330*(1+Y331)","v":1},{"$f":"Y330*(1+Z331)","v":1},{"$f":"Z330*(1+AA331)","v":1},{"$f":"AA330*(1+AB331)","v":1},null,{"$f":"AD$60","v":1},{"$f":"AD330*(1+AE331)","v":1},{"$f":"AE330*(1+AF331)","v":1},{"$f":"AF330*(1+AG331)","v":1},{"$f":"AG330*(1+AH331)","v":1},{"$f":"AH330*(1+AI331)","v":1},{"$f":"AI330*(1+AJ331)","v":1}]
[{"$f":"B331&B277","v":"ENDA_PCH_ND"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B331&$B277,STDesignData,N$6,FALSE)+N$61","v":-7.3423662840910175E-5},0,0,0,0,0,0,{"$f":"B336","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U331&$B277,STDesignData,W$6,FALSE)+W$61","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U331&$B277,STDesignData,AE$6,FALSE)+AE$61","v":0},0,0,0,0,0]
[{"$f":"B332&B277","v":"ENDE_ND"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B332,BaseDBData,N$5,FALSE)","v":6.7541368421052601},{"$f":"N332*(1+O333)","v":6.7541368421052601},6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,null,{"$f":"V$62","v":1},{"$f":"V332*(1+W333)","v":1},{"$f":"W332*(1+X333)","v":1},{"$f":"X332*(1+Y333)","v":1},{"$f":"Y332*(1+Z333)","v":1},{"$f":"Z332*(1+AA333)","v":1},{"$f":"AA332*(1+AB333)","v":1},null,{"$f":"AD$62","v":1},{"$f":"AD332*(1+AE333)","v":1},{"$f":"AE332*(1+AF333)","v":1},{"$f":"AF332*(1+AG333)","v":1},{"$f":"AG332*(1+AH333)","v":1},{"$f":"AH332*(1+AI333)","v":1},{"$f":"AI332*(1+AJ333)","v":1}]
[{"$f":"B333&B277","v":"ENDE_PCH_ND"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B333&$B277,STDesignData,N$6,FALSE)+N$63","v":-1.8160487842175943E-3},0,0,0,0,0,0,{"$f":"B336","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U333&$B277,STDesignData,W$6,FALSE)+W$63","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U333&$B277,STDesignData,AE$6,FALSE)+AE$63","v":0},0,0,0,0,0]
[]
[{"$f":"B335&B277","v":"NGDP_RPCH_ND"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B335&$B277,STDesignData,F$6,FALSE)+F$65","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[{"$f":"B336&B277","v":"NGDP_DPCH_ND"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B336&$B277,STDesignData,F$6,FALSE)+F$66","v":0.11349706118085989},-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
[{"$f":"B337&B277","v":"NGDP_R_ND"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B337,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F337*(1+G335)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642]
[{"$f":"B338&B277","v":"NGDP_D_ND"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B338,BaseDBData,F$5,FALSE)","v":122.02263273336548},121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171535,125.62273974197095,127.42082293917281]
[{"$f":"B339&B277","v":"NGDP_ND"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B339,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F339*(1+G335)*(1+G336)","v":191.66614108858931},195.98755863663905,202.43306841289242,208.51047583599058,214.82154687918819,221.50493432118279]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[]
[{"$f":"B344&B277","v":"ISS_AMT_ND"},"ISS_AMT",null,"Share",null,null,{"$f":"G$74","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O$74","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W$74","v":9.544680590197703E-2},{"$f":"X$74","v":0.23282929832260357},0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE$74","v":8.590212531177871E-2},{"$f":"AF$74","v":0.2095463684903435},9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,"FI",null,"Shock in basis points",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B347&$B277,STDesignData,G$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B347&$B277,STDesignData,O$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B347&$B277,STDesignData,W$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B347&$B277,STDesignData,AE$6,FALSE)","v":0},0,0,0,0,0]
[null,null,null,0,{"$f":"ProjYr+D348","v":2023},null,{"$f":"$G347/100+G$78","v":0},3.4075880181313668E-2,3.4075880181313668E-2,3.4024308106226163E-2,3.3967859456921892E-2,3.3905808226601782E-2,null,null,{"$f":"$O347/100+O$78","v":0},{"$f":"$O347/100+P$78","v":0.04},0.04,0.04,0.04,0.04,null,null,{"$f":"$W347/100+W$78","v":0},{"$f":"$W347/100+X$78","v":0.03},{"$f":"$W347/100+Y$78","v":0.03},{"$f":"$W347/100+Z$78","v":0.03},{"$f":"$W347/100+AA$78","v":0.03},{"$f":"$W347/100+AB$78","v":0.03},null,null,{"$f":"$AE347/100+AE$78","v":0},3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2]
[null,null,null,1,2024,null,null,{"$f":"$H347/100+H$79","v":0},{"$f":"$H347/100+I$79","v":3.0587878824808956E-2},{"$f":"$H347/100+J$79","v":3.0587878824808956E-2},{"$f":"$H347/100+K$79","v":3.1264055614511788E-2},{"$f":"$H347/100+L$79","v":3.2016688383014844E-2},null,null,null,{"$f":"$P347/100+P$79","v":0},{"$f":"$P347/100+Q$79","v":0.04},{"$f":"$P347/100+R$79","v":0.04},{"$f":"$P347/100+S$79","v":0.04},{"$f":"$P347/100+T$79","v":0.04},null,null,null,{"$f":"$X347/100+X$79","v":0},{"$f":"$X347/100+Y$79","v":0.02},0.02,0.02,0.02,null,null,null,{"$f":"$AF347/100+AF$79","v":0},{"$f":"$AF347/100+AG$79","v":0.02},{"$f":"$AF347/100+AH$79","v":0.02},{"$f":"$AF347/100+AI$79","v":0.02},{"$f":"$AF347/100+AJ$79","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"$I347/100+I$80","v":0},{"$f":"$I347/100+J$80","v":2.9193136175820686E-2},{"$f":"$I347/100+K$80","v":2.9193136175820686E-2},{"$f":"$I347/100+L$80","v":2.9775696631456287E-2},null,null,null,null,{"$f":"$Q347/100+Q$80","v":0},{"$f":"$Q347/100+R$80","v":0.04},{"$f":"$Q347/100+S$80","v":0.04},{"$f":"$Q347/100+T$80","v":0.04},null,null,null,null,{"$f":"$Y347/100+Y$80","v":0},{"$f":"$Y347/100+Z$80","v":0.02},0.02,0.02,null,null,null,null,{"$f":"$AG347/100+AG$80","v":0},{"$f":"$AG347/100+AH$80","v":0.02},{"$f":"$AG347/100+AI$80","v":0.02},{"$f":"$AG347/100+AJ$80","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"$J347/100+J$81","v":0},{"$f":"$J347/100+K$81","v":2.8975339187224856E-2},{"$f":"$J347/100+L$81","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"$R347/100+R$81","v":0},{"$f":"$R347/100+S$81","v":0.04},{"$f":"$R347/100+T$81","v":0.04},null,null,null,null,null,{"$f":"$Z347/100+Z$81","v":0},{"$f":"$Z347/100+AA$81","v":0.02},0.02,null,null,null,null,null,{"$f":"$AH347/100+AH$81","v":0},{"$f":"$AH347/100+AI$81","v":0.02},{"$f":"$AH347/100+AJ$81","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"$K347/100+K$82","v":0},{"$f":"$K347/100+L$82","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"$S347/100+S$82","v":0},{"$f":"$S347/100+T$82","v":0.04},null,null,null,null,null,null,{"$f":"$AA347/100+AA$82","v":0},{"$f":"$AA347/100+AB$82","v":0.02},null,null,null,null,null,null,{"$f":"$AI347/100+AI$82","v":0},{"$f":"$AI347/100+AJ$82","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"$L347/100+L$83","v":0},null,null,null,null,null,null,null,{"$f":"$T347/100+T$83","v":0},null,null,null,null,null,null,null,{"$f":"$AB347/100+AB$83","v":0},null,null,null,null,null,null,null,{"$f":"$AJ347/100+AJ$83","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D355","v":2023},null,{"$f":"IF(G345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E355,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E355,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E356,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E356,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E357,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E357,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E358,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E358,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E359,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E359,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E360,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E360,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D362","v":2023},null,{"$f":"IF(G345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE345,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E362,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E362,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF345,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E363,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E363,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG345,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E364,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E364,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH345,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E365,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E365,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI345,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AI345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E366,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E366,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ345,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E367,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E367,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,{"$f":"I369=I99","v":true},null,0,{"$f":"ProjYr+D369","v":2023},null,{"$f":"G344*G330*G348*G362/G330","v":0},{"$f":"G344*H330*H348*H362/G330","v":2.7571012338103953E-2},{"$f":"G344*I330*I348*I362/G330","v":2.7571012338103953E-2},{"$f":"G344*J330*J348*J362/G330","v":2.6340163573010028E-2},{"$f":"G344*K330*K348*K362/G330","v":2.5109314807916103E-2},{"$f":"G344*L330*L348*L362/G330","v":2.3878466042822181E-2},null,null,{"$f":"O344*O330*O348*O362/O330","v":0},{"$f":"O344*P330*P348*P362/O330","v":3.8178722360790533E-4},{"$f":"O344*Q330*Q348*Q362/O330","v":3.8178722360790533E-4},{"$f":"O344*R330*R348*R362/O330","v":3.8178722360790533E-4},{"$f":"O344*S330*S348*S362/O330","v":3.8178722360790533E-4},{"$f":"O344*T330*T348*T362/O330","v":3.8178722360790533E-4},null,null,{"$f":"W344*W330*W348*W362/W330","v":0},{"$f":"W344*X330*X348*X362/W330","v":2.8634041770593107E-3},{"$f":"W344*Y330*Y348*Y362/W330","v":2.8634041770593107E-3},{"$f":"W344*Z330*Z348*Z362/W330","v":2.8634041770593107E-3},{"$f":"W344*AA330*AA348*AA362/W330","v":2.8634041770593107E-3},{"$f":"W344*AB330*AB348*AB362/W330","v":2.8634041770593107E-3},null,null,{"$f":"AE344*AE330*AE348*AE362/AE330","v":0},{"$f":"AE344*AF330*AF348*AF362/AE330","v":2.5770637593533615E-3},{"$f":"AE344*AG330*AG348*AG362/AE330","v":2.5770637593533615E-3},{"$f":"AE344*AH330*AH348*AH362/AE330","v":2.5770637593533615E-3},{"$f":"AE344*AI330*AI348*AI362/AE330","v":2.5770637593533615E-3},{"$f":"AE344*AJ330*AJ348*AJ362/AE330","v":2.5770637593533615E-3}]
[null,{"$f":"I370=I100","v":true},null,1,2024,null,null,{"$f":"H344*H330*H349*H363/H330","v":0},{"$f":"H344*I330*I349*I363/H330","v":1.634437009689476E-2},{"$f":"H344*J330*J349*J363/H330","v":1.634437009689476E-2},{"$f":"H344*K330*K349*K363/H330","v":1.5857158585715608E-2},{"$f":"H344*L330*L349*L363/H330","v":1.536994707453646E-2},null,null,null,{"$f":"P344*P330*P349*P363/P330","v":0},{"$f":"P344*Q330*Q349*Q363/P330","v":9.3131719329041446E-4},{"$f":"P344*R330*R349*R363/P330","v":9.3131719329041446E-4},{"$f":"P344*S330*S349*S363/P330","v":9.3131719329041446E-4},{"$f":"P344*T330*T349*T363/P330","v":9.3131719329041446E-4},null,null,null,{"$f":"X344*X330*X349*X363/X330","v":0},{"$f":"X344*Y330*Y349*Y363/X330","v":4.6565859664520716E-3},{"$f":"X344*Z330*Z349*Z363/X330","v":4.6565859664520716E-3},{"$f":"X344*AA330*AA349*AA363/X330","v":4.6565859664520716E-3},{"$f":"X344*AB330*AB349*AB363/X330","v":4.6565859664520716E-3},null,null,null,{"$f":"AF344*AF330*AF349*AF363/AF330","v":0},{"$f":"AF344*AG330*AG349*AG363/AF330","v":4.1909273698068697E-3},{"$f":"AF344*AH330*AH349*AH363/AF330","v":4.1909273698068697E-3},{"$f":"AF344*AI330*AI349*AI363/AF330","v":4.1909273698068697E-3},{"$f":"AF344*AJ330*AJ349*AJ363/AF330","v":4.1909273698068697E-3}]
[null,{"$f":"I371=I101","v":true},null,2,2025,null,null,null,{"$f":"I344*I330*I350*I364/I330","v":0},{"$f":"I344*J330*J350*J364/I330","v":2.2807669165726317E-2},{"$f":"I344*K330*K350*K364/I330","v":2.2807669165726317E-2},{"$f":"I344*L330*L350*L364/I330","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q344*Q330*Q350*Q364/Q330","v":0},{"$f":"Q344*R330*R350*R364/Q330","v":4.3746358538779642E-4},{"$f":"Q344*S330*S350*S364/Q330","v":4.3746358538779642E-4},{"$f":"Q344*T330*T350*T364/Q330","v":4.3746358538779642E-4},null,null,null,null,{"$f":"Y344*Y330*Y350*Y364/Y330","v":0},{"$f":"Y344*Z330*Z350*Z364/Y330","v":2.1873179269389824E-3},{"$f":"Y344*AA330*AA350*AA364/Y330","v":2.1873179269389824E-3},{"$f":"Y344*AB330*AB350*AB364/Y330","v":2.1873179269389824E-3},null,null,null,null,{"$f":"AG344*AG330*AG350*AG364/AG330","v":0},{"$f":"AG344*AH330*AH350*AH364/AG330","v":1.968586134245099E-3},{"$f":"AG344*AI330*AI350*AI364/AG330","v":1.968586134245099E-3},{"$f":"AG344*AJ330*AJ350*AJ364/AG330","v":1.968586134245099E-3}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J344*J330*J351*J365/J330","v":0},{"$f":"J344*K330*K351*K365/J330","v":1.2553741959868851E-2},{"$f":"J344*L330*L351*L365/J330","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R344*R330*R351*R365/R330","v":0},{"$f":"R344*S330*S351*S365/R330","v":1.1334878339989375E-3},{"$f":"R344*T330*T351*T365/R330","v":1.1334878339989375E-3},null,null,null,null,null,{"$f":"Z344*Z330*Z351*Z365/Z330","v":0},{"$f":"Z344*AA330*AA351*AA365/Z330","v":5.6674391699946874E-3},{"$f":"Z344*AB330*AB351*AB365/Z330","v":5.6674391699946874E-3},null,null,null,null,null,{"$f":"AH344*AH330*AH351*AH365/AH330","v":0},{"$f":"AH344*AI330*AI351*AI365/AH330","v":5.1006952529952096E-3},{"$f":"AH344*AJ330*AJ351*AJ365/AH330","v":5.1006952529952096E-3}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K344*K330*K352*K366/K330","v":0},{"$f":"K344*L330*L352*L366/K330","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S344*S330*S352*S366/S330","v":0},{"$f":"S344*T330*T352*T366/S330","v":5.6913086901485296E-4},null,null,null,null,null,null,{"$f":"AA344*AA330*AA352*AA366/AA330","v":0},{"$f":"AA344*AB330*AB352*AB366/AA330","v":4.2432300108780066E-3},null,null,null,null,null,null,{"$f":"AI344*AI330*AI352*AI366/AI330","v":0},{"$f":"AI344*AJ330*AJ352*AJ366/AI330","v":2.5610889105668311E-3}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L344*L330*L353*L367/L330","v":0},null,null,null,null,null,null,null,{"$f":"T344*T330*T353*T367/T330","v":0},null,null,null,null,null,null,null,{"$f":"AB344*AB330*AB353*AB367/AB330","v":0},null,null,null,null,null,null,null,{"$f":"AJ344*AJ330*AJ353*AJ367/AJ330","v":0}]
[null,null,"Calculation in terms of amortization"]
[null,{"$f":"I376=I106","v":true},null,0,{"$f":"ProjYr+D376","v":2023},null,{"$f":"G344*G330*G355/G330","v":0},{"$f":"G344*H330*H355/G330","v":0},{"$f":"G344*I330*I355/G330","v":3.4949174160296859E-2},{"$f":"G344*J330*J355/G330","v":3.4949174160296859E-2},{"$f":"G344*K330*K355/G330","v":3.4949174160296859E-2},{"$f":"G344*L330*L355/G330","v":3.4949174160296859E-2},null,null,{"$f":"O344*O330*O355/O330","v":0},{"$f":"O344*P330*P355/O330","v":0},{"$f":"O344*Q330*Q355/O330","v":0},{"$f":"O344*R330*R355/O330","v":0},{"$f":"O344*S330*S355/O330","v":0},{"$f":"O344*T330*T355/O330","v":0},null,null,{"$f":"W344*W330*W355/W330","v":0},{"$f":"W344*X330*X355/W330","v":0},{"$f":"W344*Y330*Y355/W330","v":0},{"$f":"W344*Z330*Z355/W330","v":0},{"$f":"W344*AA330*AA355/W330","v":0},{"$f":"W344*AB330*AB355/W330","v":0},null,null,{"$f":"AE344*AE330*AE355/AE330","v":0},{"$f":"AE344*AF330*AF355/AE330","v":0},{"$f":"AE344*AG330*AG355/AE330","v":0},{"$f":"AE344*AH330*AH355/AE330","v":0},{"$f":"AE344*AI330*AI355/AE330","v":0},{"$f":"AE344*AJ330*AJ355/AE330","v":0}]
[null,{"$f":"I377=I107","v":true},null,1,2024,null,null,{"$f":"H344*H330*H356/H330","v":0},{"$f":"H344*I330*I356/H330","v":0},{"$f":"H344*J330*J356/H330","v":2.7140457283188965E-2},{"$f":"H344*K330*K356/H330","v":2.7140457283188965E-2},{"$f":"H344*L330*L356/H330","v":2.7140457283188965E-2},null,null,null,{"$f":"P344*P330*P356/P330","v":0},{"$f":"P344*Q330*Q356/P330","v":0},{"$f":"P344*R330*R356/P330","v":0},{"$f":"P344*S330*S356/P330","v":0},{"$f":"P344*T330*T356/P330","v":0},null,null,null,{"$f":"X344*X330*X356/X330","v":0},{"$f":"X344*Y330*Y356/X330","v":0},{"$f":"X344*Z330*Z356/X330","v":0},{"$f":"X344*AA330*AA356/X330","v":0},{"$f":"X344*AB330*AB356/X330","v":0},null,null,null,{"$f":"AF344*AF330*AF356/AF330","v":0},{"$f":"AF344*AG330*AG356/AF330","v":0},{"$f":"AF344*AH330*AH356/AF330","v":0},{"$f":"AF344*AI330*AI356/AF330","v":0},{"$f":"AF344*AJ330*AJ356/AF330","v":0}]
[null,{"$f":"I378=I108","v":true},null,2,2025,null,null,null,{"$f":"I344*I330*I357/I330","v":0},{"$f":"I344*J330*J357/I330","v":0},{"$f":"I344*K330*K357/I330","v":3.7170420289862074E-2},{"$f":"I344*L330*L357/I330","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q344*Q330*Q357/Q330","v":0},{"$f":"Q344*R330*R357/Q330","v":0},{"$f":"Q344*S330*S357/Q330","v":0},{"$f":"Q344*T330*T357/Q330","v":0},null,null,null,null,{"$f":"Y344*Y330*Y357/Y330","v":0},{"$f":"Y344*Z330*Z357/Y330","v":0},{"$f":"Y344*AA330*AA357/Y330","v":0},{"$f":"Y344*AB330*AB357/Y330","v":0},null,null,null,null,{"$f":"AG344*AG330*AG357/AG330","v":0},{"$f":"AG344*AH330*AH357/AG330","v":0},{"$f":"AG344*AI330*AI357/AG330","v":0},{"$f":"AG344*AJ330*AJ357/AG330","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J344*J330*J358/J330","v":0},{"$f":"J344*K330*K358/J330","v":0},{"$f":"J344*L330*L358/J330","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R344*R330*R358/R330","v":0},{"$f":"R344*S330*S358/R330","v":0},{"$f":"R344*T330*T358/R330","v":0},null,null,null,null,null,{"$f":"Z344*Z330*Z358/Z330","v":0},{"$f":"Z344*AA330*AA358/Z330","v":0},{"$f":"Z344*AB330*AB358/Z330","v":0},null,null,null,null,null,{"$f":"AH344*AH330*AH358/AH330","v":0},{"$f":"AH344*AI330*AI358/AH330","v":0},{"$f":"AH344*AJ330*AJ358/AH330","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K344*K330*K359/K330","v":0},{"$f":"K344*L330*L359/K330","v":0},null,null,null,null,null,null,{"$f":"S344*S330*S359/S330","v":0},{"$f":"S344*T330*T359/S330","v":0},null,null,null,null,null,null,{"$f":"AA344*AA330*AA359/AA330","v":0},{"$f":"AA344*AB330*AB359/AA330","v":0},null,null,null,null,null,null,{"$f":"AI344*AI330*AI359/AI330","v":0},{"$f":"AI344*AJ330*AJ359/AI330","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L344*L330*L360/L330","v":0},null,null,null,null,null,null,null,{"$f":"T344*T330*T360/T330","v":0},null,null,null,null,null,null,null,{"$f":"AB344*AB330*AB360/AB330","v":0},null,null,null,null,null,null,null,{"$f":"AJ344*AJ330*AJ360/AJ330","v":0}]
[null,null,"Inputs to debt issuancecalculation"]
[null,{"$f":"I383=I113","v":true},null,0,{"$f":"ProjYr+D383","v":2023},null,{"$f":"G369+O369+W369+G376+O376+W376+AE369+AE376","v":0},{"$f":"H369+P369+X369+H376+P376+X376+AF369+AF376","v":3.3393267498124532E-2},6.8342441658421391E-2,6.7111592893327465E-2,6.588074412823354E-2,6.4649895363139614E-2]
[null,{"$f":"I384=I114","v":true},null,1,2024,null,null,0,2.6123200626444118E-2,5.3263657909633083E-2,5.2776446398453934E-2,5.2289234887274778E-2]
[null,{"$f":"I385=I115","v":true},null,2,2025,null,null,null,0,2.7401036812298194E-2,6.4571457102160265E-2,6.3919817906767457E-2]
[null,null,null,3,2026,null,null,null,null,0,2.4455364216857688E-2,4.7806904024912292E-2]
[null,null,null,4,2027,null,null,null,null,null,0,2.6128200039886976E-2]
[null,null,null,5,2028,null,null,null,null,null,null,0]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D390","v":2023},null,{"$f":"G312*G344/G330","v":11.735311905347507},{"$f":"G390-H397","v":11.735311905347507},{"$f":"H390-I397","v":11.228407664336844},{"$f":"I390-J397","v":10.721503423326181},{"$f":"J390-K397","v":10.214599182315519},{"$f":"K390-L397","v":9.7076949413048563},null,null,{"$f":"G312*O344/O330","v":2.0484720650525402E-2},{"$f":"O390-P397","v":2.0484720650525402E-2},{"$f":"P390-Q397","v":2.0484720650525402E-2},{"$f":"Q390-R397","v":2.0484720650525402E-2},{"$f":"R390-S397","v":2.0484720650525402E-2},{"$f":"S390-T397","v":2.0484720650525402E-2},null,null,{"$f":"$G$312*W344/W330","v":1.384364348088009},{"$f":"W390-X397","v":1.384364348088009},{"$f":"X390-Y397","v":1.384364348088009},1.384364348088009,1.384364348088009,1.384364348088009,null,null,{"$f":"$G$312*AE344/AE330","v":1.2459279132791992},{"$f":"AE390-AF397","v":1.2459279132791992},{"$f":"AF390-AG397","v":1.2459279132791992},{"$f":"AG390-AH397","v":1.2459279132791992},{"$f":"AH390-AI397","v":1.2459279132791992},{"$f":"AI390-AJ397","v":1.2459279132791992}]
[null,null,null,1,2024,null,null,{"$f":"H312*H344/H330","v":7.3396957077147809},{"$f":"H391-I398","v":7.3396957077147809},{"$f":"I391-J398","v":6.9668952910220625},{"$f":"J391-K398","v":6.5940948743293442},{"$f":"K391-L398","v":6.2212944576366258},null,null,null,{"$f":"H312*P344/P330","v":4.7323460792801156E-2},{"$f":"P391-Q398","v":4.7323460792801156E-2},{"$f":"Q391-R398","v":4.7323460792801156E-2},{"$f":"R391-S398","v":4.7323460792801156E-2},{"$f":"S391-T398","v":4.7323460792801156E-2},null,null,null,{"$f":"$H$312*X344/X330","v":3.1981354819214394},{"$f":"X391-Y398","v":3.1981354819214394},3.1981354819214394,3.1981354819214394,3.1981354819214394,null,null,null,{"$f":"$H$312*AF344/AF330","v":2.8783219337292993},2.8783219337292993,2.8783219337292993,2.8783219337292993,2.8783219337292993]
[null,null,null,2,2025,null,null,null,{"$f":"I312*I344/I330","v":9.3280386547813112},{"$f":"I392-J399","v":9.3280386547813112},{"$f":"J392-K399","v":8.8842382875887758},{"$f":"K392-L399","v":8.4404379203962403},null,null,null,null,{"$f":"I312*Q344/Q330","v":1.9321985052992187E-2},{"$f":"Q392-R399","v":1.9321985052992187E-2},{"$f":"R392-S399","v":1.9321985052992187E-2},{"$f":"S392-T399","v":1.9321985052992187E-2},null,null,null,null,{"$f":"$I$312*Y344/Y330","v":1.3057862832493896},{"$f":"Y392-Z399","v":1.3057862832493896},1.3057862832493896,1.3057862832493896,null,null,null,null,{"$f":"$I$312*AG344/AG330","v":1.1752076549244597},1.1752076549244597,1.1752076549244597,1.1752076549244597]
[null,null,null,3,2026,null,null,null,null,{"$f":"J312*J344/J330","v":7.4998722878222779},{"$f":"J393-K400","v":7.4998722878222779},{"$f":"K393-L400","v":7.0956458426411437},null,null,null,null,null,{"$f":"J312*R344/R330","v":7.2584804327808963E-2},{"$f":"R393-S400","v":7.2584804327808963E-2},{"$f":"S393-T400","v":7.2584804327808963E-2},null,null,null,null,null,{"$f":"$J$312*Z344/Z330","v":4.9053056196685283},{"$f":"Z393-AA400","v":4.9053056196685283},4.9053056196685283,null,null,null,null,null,{"$f":"$J$312*AH344/AH330","v":4.414775057701668},4.414775057701668,4.414775057701668]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K312*K344/K330","v":9.2382229885367888},{"$f":"K394-L401","v":9.2382229885367888},null,null,null,null,null,null,{"$f":"K312*S344/S330","v":3.0129120586699365E-2},{"$f":"S394-T401","v":3.0129120586699365E-2},null,null,null,null,null,null,{"$f":"$K$312*AA344/AA330","v":3.0361361568482494},{"$f":"AA394-AB401","v":3.0361361568482494},null,null,null,null,null,null,{"$f":"$K$312*AI344/AI330","v":1.8325225411634196},1.8325225411634196]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L312*L344/L330","v":7.2323488288790321},null,null,null,null,null,null,null,{"$f":"L312*T344/T330","v":2.3315086366378263E-2},null,null,null,null,null,null,null,{"$f":"$L$312*AB344/AB330","v":1.575641420200611},null,null,null,null,null,null,null,{"$f":"$L$312*AJ344/AJ330","v":1.4180772781805511}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D397","v":2023},null,{"$f":"G355*G390","v":0},{"$f":"H355*G390","v":0},{"$f":"I355*G390","v":0.506904241010662},{"$f":"J355*G390","v":0.506904241010662},{"$f":"K355*G390","v":0.506904241010662},{"$f":"L355*G390","v":0.506904241010662},null,null,{"$f":"O355*O390","v":0},{"$f":"P355*O390","v":0},{"$f":"Q355*O390","v":0},{"$f":"R355*O390","v":0},{"$f":"S355*O390","v":0},{"$f":"T355*O390","v":0},null,null,{"$f":"W355*W390","v":0},{"$f":"X355*W390","v":0},{"$f":"Y355*W390","v":0},{"$f":"Z355*W390","v":0},{"$f":"AA355*W390","v":0},{"$f":"AB355*W390","v":0},null,null,{"$f":"AE355*AE390","v":0},{"$f":"AF355*AE390","v":0},{"$f":"AG355*AE390","v":0},{"$f":"AH355*AE390","v":0},{"$f":"AI355*AE390","v":0},{"$f":"AJ355*AE390","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H356*H391","v":0},{"$f":"I356*H391","v":0},{"$f":"J356*H391","v":0.37280041669271813},{"$f":"K356*H391","v":0.37280041669271813},{"$f":"L356*H391","v":0.37280041669271813},null,null,null,{"$f":"P356*P391","v":0},{"$f":"Q356*P391","v":0},{"$f":"R356*P391","v":0},{"$f":"S356*P391","v":0},{"$f":"T356*P391","v":0},null,null,null,{"$f":"X356*X391","v":0},{"$f":"Y356*X391","v":0},{"$f":"Z356*X391","v":0},{"$f":"AA356*X391","v":0},{"$f":"AB356*X391","v":0},null,null,null,{"$f":"AF356*AF391","v":0},{"$f":"AG356*AF391","v":0},{"$f":"AH356*AF391","v":0},{"$f":"AI356*AF391","v":0},{"$f":"AJ356*AF391","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I357*I392","v":0},{"$f":"J357*I392","v":0},{"$f":"K357*I392","v":0.44380036719253468},{"$f":"L357*I392","v":0.44380036719253468},null,null,null,null,{"$f":"Q357*Q392","v":0},{"$f":"R357*Q392","v":0},{"$f":"S357*Q392","v":0},{"$f":"T357*Q392","v":0},null,null,null,null,{"$f":"Y357*Y392","v":0},{"$f":"Z357*Y392","v":0},{"$f":"AA357*Y392","v":0},{"$f":"AB357*Y392","v":0},null,null,null,null,{"$f":"AG357*AG392","v":0},{"$f":"AH357*AG392","v":0},{"$f":"AI357*AG392","v":0},{"$f":"AJ357*AG392","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J358*J393","v":0},{"$f":"K358*J393","v":0},{"$f":"L358*J393","v":0.40422644518113449},null,null,null,null,null,{"$f":"R358*R393","v":0},{"$f":"S358*R393","v":0},{"$f":"T358*R393","v":0},null,null,null,null,null,{"$f":"Z358*Z393","v":0},{"$f":"AA358*Z393","v":0},{"$f":"AB358*Z393","v":0},null,null,null,null,null,{"$f":"AH358*AH393","v":0},{"$f":"AI358*AH393","v":0},{"$f":"AJ358*AH393","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K359*K394","v":0},{"$f":"L359*K394","v":0},null,null,null,null,null,null,{"$f":"S359*S394","v":0},{"$f":"T359*S394","v":0},null,null,null,null,null,null,{"$f":"AA359*AA394","v":0},{"$f":"AB359*AA394","v":0},null,null,null,null,null,null,{"$f":"AI359*AI394","v":0},{"$f":"AJ359*AI394","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L360*L395","v":0},null,null,null,null,null,null,null,{"$f":"T360*T395","v":0},null,null,null,null,null,null,null,{"$f":"AB360*AB395","v":0},null,null,null,null,null,null,null,{"$f":"AJ360*AJ395","v":0}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D404","v":2023},null,{"$f":"G348*G390","v":0},{"$f":"H348*H362*$G390","v":0.39989108237696547},{"$f":"I348*I362*$G390","v":0.39989108237696547},0.38203880191370809,0.36418652145045072,0.3463342409871934,null,null,{"$f":"O348*O390","v":0},{"$f":"P348*P362*$O390","v":8.1938882602101612E-4},{"$f":"Q348*Q362*$O390","v":8.1938882602101612E-4},8.1938882602101612E-4,8.1938882602101612E-4,8.1938882602101612E-4,null,null,{"$f":"W348*W390","v":0},{"$f":"X348*X362*$W390","v":4.1530930442640265E-2},{"$f":"Y348*Y362*$W390","v":4.1530930442640265E-2},4.1530930442640265E-2,4.1530930442640265E-2,4.1530930442640265E-2,null,null,{"$f":"AE348*AE390","v":0},{"$f":"AF348*AF362*$AE390","v":3.7377837398375975E-2},{"$f":"AG348*AG362*$AE390","v":3.7377837398375975E-2},3.7377837398375975E-2,3.7377837398375975E-2,3.7377837398375975E-2]
[null,null,null,1,2024,null,null,{"$f":"H349*H391","v":0},{"$f":"I349*I363*$H391","v":0.22450572291855014},{"$f":"J349*J363*$H391","v":0.22450572291855014},0.21781340183899406,0.21112108075943803,null,null,null,{"$f":"P349*P391","v":0},{"$f":"Q349*Q363*$P391","v":1.8929384317120464E-3},{"$f":"R349*R363*$P391","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,null,null,null,{"$f":"X349*X391","v":0},{"$f":"Y349*Y363*$X391","v":6.3962709638428789E-2},{"$f":"Z349*Z363*$X391","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2,null,null,null,{"$f":"AF349*AF391","v":0},{"$f":"AG349*AG363*$AF391","v":5.7566438674585989E-2},{"$f":"AH349*AH363*$AF391","v":5.7566438674585989E-2},5.7566438674585989E-2,5.7566438674585989E-2]
[null,null,null,2,2025,null,null,null,{"$f":"I350*I392","v":0},{"$f":"J350*J364*$I392","v":0.27231470270235003},{"$f":"K350*K364*$I392","v":0.27231470270235003},0.2645343840528121,null,null,null,null,{"$f":"Q350*Q392","v":0},{"$f":"R350*R364*$Q392","v":7.7287940211968745E-4},{"$f":"S350*S364*$Q392","v":7.7287940211968745E-4},7.7287940211968745E-4,null,null,null,null,{"$f":"Y350*Y392","v":0},{"$f":"Z350*Z364*$Y392","v":2.6115725664987793E-2},{"$f":"AA350*AA364*$Y392","v":2.6115725664987793E-2},2.6115725664987793E-2,null,null,null,null,{"$f":"AG350*AG392","v":0},{"$f":"AH350*AH364*$AG392","v":2.3504153098489192E-2},{"$f":"AI350*AI364*$AG392","v":2.3504153098489192E-2},2.3504153098489192E-2]
[null,null,null,3,2026,null,null,null,null,{"$f":"J351*J393","v":0},{"$f":"K351*K365*$J393","v":0.21731134340051858},{"$f":"L351*L365*$J393","v":0.21731134340051858},null,null,null,null,null,{"$f":"R351*R393","v":0},{"$f":"S351*S365*$R393","v":2.9033921731123585E-3},{"$f":"T351*T365*$R393","v":2.9033921731123585E-3},null,null,null,null,null,{"$f":"Z351*Z393","v":0},{"$f":"AA351*AA365*$Z393","v":9.8106112393370568E-2},{"$f":"AB351*AB365*$Z393","v":9.8106112393370568E-2},null,null,null,null,null,{"$f":"AH351*AH393","v":0},{"$f":"AI351*AI365*$AH393","v":8.8295501154033368E-2},{"$f":"AJ351*AJ365*$AH393","v":8.8295501154033368E-2}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K352*K394","v":0},{"$f":"L352*L366*$K394","v":0.26838976533898762},null,null,null,null,null,null,{"$f":"S352*S394","v":0},{"$f":"T352*T366*$S394","v":1.2051648234679747E-3},null,null,null,null,null,null,{"$f":"AA352*AA394","v":0},{"$f":"AB352*AB366*$AA394","v":6.0722723136964987E-2},null,null,null,null,null,null,{"$f":"AI352*AI394","v":0},{"$f":"AJ352*AJ366*$AI394","v":3.6650450823268392E-2}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L353*L395","v":0},null,null,null,null,null,null,null,{"$f":"T353*T395","v":0},null,null,null,null,null,null,null,{"$f":"AB353*AB395","v":0},null,null,null,null,null,null,null,{"$f":"AJ353*AJ395","v":0}]
[null,null,"Scenario ends"]
[]
[null,"_CL","Contingent liabilities shock scenario"]
[{"$f":"B413&B412","v":"GFN_CL"},"GFN","Gross financing need",null,null,{"$f":"-(F417+F439)+SUM(F418,F420:F425,F429:F431,F434:F436,F440)","v":6.2354595417357359},{"$f":"-(G417+G439)+SUM(G418,G420:G425,G429:G431,G434:G436,G440)","v":15.505540601523521},13.735966671557662,11.939611221280103,17.310483527159327,14.310495302233278,10.383631669280255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F413-F$8","v":0},{"$f":"G413-G$8","v":0},{"$f":"H413-H$8","v":-4.1530930442661429E-3},{"$f":"I413-I$8","v":-1.054936400809936E-2},{"$f":"J413-J$8","v":-1.3160936574607263E-2},{"$f":"K413-K$8","v":-2.2971547813952498E-2},{"$f":"L413-L$8","v":-4.7043820127626645E-2}]
[null,null,null,"in percent of GDP",null,{"$f":"F413/F474","v":3.3642174920876525E-2},8.08986945396723E-2,7.0085911407387583E-2,5.8980537690252688E-2,8.3019730580708787E-2,6.6615735293449149E-2,4.6877653994939726E-2]
[{"$f":"\"GFN_GDP\"&B412","v":"GFN_GDP_CL"},null,null,null,null,{"$f":"F414-F$9","v":0},{"$f":"G414-G$9","v":0},-2.1190595327347239E-5,-5.2112849401576844E-5,-6.3118826628932867E-5,-1.0693316451571011E-4,-2.1238271856920815E-4]
[null,null,null,"Primary balance"]
[{"$f":"B417&B412","v":"GGRXI_CL"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP(\"SHK_\"&$B417&$B412,STDesignData,F$6,FALSE)+F$11","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F417-F$11","v":0},{"$f":"G417-G$11","v":0},{"$f":"H417-H$11","v":0},{"$f":"I417-I$11","v":0},{"$f":"J417-J$11","v":0},{"$f":"K417-K$11","v":0},{"$f":"L417-L$11","v":0}]
[{"$f":"B418&B412","v":"GGEXI_CL"},"GGEXI",null,null,"Noninterest expenditures",{"$f":"VLOOKUP(\"SHK_\"&$B418&$B412,STDesignData,F$6,FALSE)+F$12","v":48.254899999999999},51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F418-F$12","v":0},{"$f":"G418-G$12","v":0},{"$f":"H418-H$12","v":0},{"$f":"I418-I$12","v":0},{"$f":"J418-J$12","v":0},{"$f":"K418-K$12","v":0},{"$f":"L418-L$12","v":0}]
[null,null,null,"Interest bill"]
[{"$f":"B420&B412","v":"GGEICL_H_CL"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"F$14","v":3.6812},{"$f":"G$14","v":4.1715},3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F420-F$14","v":0},{"$f":"G420-G$14","v":0},{"$f":"H420-H$14","v":0},{"$f":"I420-I$14","v":0},{"$f":"J420-J$14","v":0},{"$f":"K420-K$14","v":0},{"$f":"L420-L$14","v":0}]
[{"$f":"B421&B412","v":"GGEICF_H_CL"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$15/N$60*N465","v":0.96399999999999997},1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F421-F$15","v":0},{"$f":"G421-G$15","v":0},{"$f":"H421-H$15","v":0},{"$f":"I421-I$15","v":0},{"$f":"J421-J$15","v":0},{"$f":"K421-K$15","v":0},{"$f":"L421-L$15","v":0}]
[{"$f":"B422&B412","v":"GGEICI_H_CL"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B422,BaseDBData,F$5,FALSE)/N$60*N466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,G$5,FALSE)/O$60*O466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,H$5,FALSE)/P$60*P466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,I$5,FALSE)/Q$60*Q466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,J$5,FALSE)/R$60*R466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,K$5,FALSE)/S$60*S466","v":0},{"$f":"VLOOKUP($B422,BaseDBData,L$5,FALSE)/T$60*T466","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F422-F$16","v":0},{"$f":"G422-G$16","v":0},{"$f":"H422-H$16","v":0},{"$f":"I422-I$16","v":0},{"$f":"J422-J$16","v":0},{"$f":"K422-K$16","v":0},{"$f":"L422-L$16","v":0}]
[{"$f":"B423&B412","v":"GGEICL_P_CL"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G539:G539)*G465","v":0},{"$f":"SUM(H539:H540)*H465","v":0.39989108237696547},{"$f":"SUM(I539:I541)*I465","v":0.62439680529551556},{"$f":"SUM(J539:J542)*J465","v":0.87885922753460832},{"$f":"SUM(K539:K543)*K465","v":1.0716259693923134},{"$f":"SUM(L539:L544)*L465","v":1.3076908145389496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F423-F$19","v":0},{"$f":"G423-G$19","v":0},{"$f":"H423-H$19","v":0},{"$f":"I423-I$19","v":0},{"$f":"J423-J$19","v":0},{"$f":"K423-K$19","v":0},{"$f":"L423-L$19","v":0}]
[{"$f":"B424&B412","v":"GGEICF_P_CL"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O539:O539)*O465","v":0},{"$f":"SUM(P539:P540)*P465","v":5.5374573923519955E-3},{"$f":"SUM(Q539:Q541)*Q465","v":1.8329999320037756E-2},{"$f":"SUM(R539:R542)*R465","v":2.3553144453035316E-2},{"$f":"SUM(S539:S543)*S465","v":4.3174366931709431E-2},{"$f":"SUM(T539:T544)*T465","v":5.1318911559102426E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F424-F$20","v":0},{"$f":"G424-G$20","v":0},{"$f":"H424-H$20","v":0},{"$f":"I424-I$20","v":0},{"$f":"J424-J$20","v":0},{"$f":"K424-K$20","v":0},{"$f":"L424-L$20","v":0}]
[{"$f":"B425&B412","v":"GGEICI_P_CL"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G426:G427)","v":0},{"$f":"SUM(H426:H427)","v":7.8908767841016247E-2},0.200437916154031,0.25005779491750801,0.43645940846491194,0.53383258242514531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F425-F$21","v":0},{"$f":"G425-G$21","v":0},{"$f":"H425-H$21","v":-4.1530930442642833E-3},{"$f":"I425-I$21","v":-1.0549364008107132E-2},{"$f":"J425-J$21","v":-1.3160936574605708E-2},{"$f":"K425-K$21","v":-2.297154781394295E-2},{"$f":"L425-L$21","v":-4.7043820127639524E-2}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W539:W539)*W465","v":0},{"$f":"SUM(X539:X540)*X465","v":4.1530930442640265E-2},{"$f":"SUM(Y539:Y541)*Y465","v":0.10549364008106905},{"$f":"SUM(Z539:Z542)*Z465","v":0.13160936574605686},{"$f":"SUM(AA539:AA543)*AA465","v":0.22971547813942744},{"$f":"SUM(AB539:AB544)*AB465","v":0.29043820127639242}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE539:AE539)*AE465","v":0},{"$f":"SUM(AF539:AF540)*AF465","v":3.7377837398375975E-2},{"$f":"SUM(AG539:AG541)*AG465","v":9.4944276072961964E-2},{"$f":"SUM(AH539:AH542)*AH465","v":0.11844842917145115},{"$f":"SUM(AI539:AI543)*AI465","v":0.20674393032548452},{"$f":"SUM(AJ539:AJ544)*AJ465","v":0.24339438114875292}]
[null,null,null,"Principal"]
[{"$f":"B429&B412","v":"GGFACL_H_CL"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"F$25","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F429-F$25","v":0},{"$f":"G429-G$25","v":0},{"$f":"H429-H$25","v":0},{"$f":"I429-I$25","v":0},{"$f":"J429-J$25","v":0},{"$f":"K429-K$25","v":0},{"$f":"L429-L$25","v":0}]
[{"$f":"B430&B412","v":"GGFACF_H_CL"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$26/N$60*N465","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F430-F$26","v":0},{"$f":"G430-G$26","v":0},{"$f":"H430-H$26","v":0},{"$f":"I430-I$26","v":0},{"$f":"J430-J$26","v":0},{"$f":"K430-K$26","v":0},{"$f":"L430-L$26","v":0}]
[{"$f":"B431&B412","v":"GGFACI_H_CL"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B431,BaseDBData,F$5,FALSE)/N$60*N466","v":0},{"$f":"SUM(G432:G433)","v":0},{"$f":"SUM(H432:H433)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F431-F$27","v":0},{"$f":"G431-G$27","v":0},{"$f":"H431-H$27","v":0},{"$f":"I431-I$27","v":0},{"$f":"J431-J$27","v":0},{"$f":"K431-K$27","v":0},{"$f":"L431-L$27","v":0}]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B432,BaseDBData,F$5,FALSE)/N$60*N466","v":0},{"$f":"VLOOKUP($B432,BaseDBData,G$5,FALSE)/W$60*W465","v":0},0,0,0,0,0]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B433,BaseDBData,F$5,FALSE)/N$60*N466","v":0},{"$f":"VLOOKUP($B433,BaseDBData,G$5,FALSE)/AE$60*AE465","v":0},0,0,0,0,0]
[{"$f":"B434&B412","v":"GGFACL_P_CL"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G532:G532)*G465","v":0},{"$f":"SUM(H532:H533)*H465","v":0},{"$f":"SUM(I532:I534)*I465","v":0.506904241010662},{"$f":"SUM(J532:J535)*J465","v":0.87970465770338013},{"$f":"SUM(K532:K536)*K465","v":1.3235050248959148},{"$f":"SUM(L532:L537)*L465","v":1.7277314700770492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F434-F$30","v":0},{"$f":"G434-G$30","v":0},{"$f":"H434-H$30","v":0},{"$f":"I434-I$30","v":0},{"$f":"J434-J$30","v":0},{"$f":"K434-K$30","v":0},{"$f":"L434-L$30","v":0}]
[{"$f":"B435&B412","v":"GGFACF_P_CL"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O532:O532)*N465","v":0},{"$f":"SUM(P532:P533)*O465","v":0},{"$f":"SUM(Q532:Q534)*P465","v":0},{"$f":"SUM(R532:R535)*Q465","v":0},{"$f":"SUM(S532:S536)*R465","v":0},{"$f":"SUM(T532:T537)*S465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F435-F$31","v":0},{"$f":"G435-G$31","v":0},{"$f":"H435-H$31","v":0},{"$f":"I435-I$31","v":0},{"$f":"J435-J$31","v":0},{"$f":"K435-K$31","v":0},{"$f":"L435-L$31","v":0}]
[{"$f":"B436&B412","v":"GGFACI_P_CL"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G437:G438)","v":0},{"$f":"SUM(H437:H438)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F436-F$32","v":0},{"$f":"G436-G$32","v":0},{"$f":"H436-H$32","v":0},{"$f":"I436-I$32","v":0},{"$f":"J436-J$32","v":0},{"$f":"K436-K$32","v":0},{"$f":"L436-L$32","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W532:W532)*W465","v":0},{"$f":"SUM(X532:X533)*X465","v":0},{"$f":"SUM(Y532:Y534)*Y465","v":0},{"$f":"SUM(Z532:Z535)*Z465","v":0},{"$f":"SUM(AA532:AA536)*AA465","v":0},{"$f":"SUM(AB532:AB537)*AB465","v":0}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE532:AE532)*AE465","v":0},{"$f":"SUM(AF532:AF533)*AF465","v":0},{"$f":"SUM(AG532:AG534)*AG465","v":0},{"$f":"SUM(AH532:AH535)*AH465","v":0},{"$f":"SUM(AI532:AI536)*AI465","v":0},{"$f":"SUM(AJ532:AJ537)*AJ465","v":0}]
[{"$f":"B439&B412","v":"GGROPI_CL"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP(\"SHK_\"&$B439&$B412,STDesignData,F$6,FALSE)+F$35","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F439-F$35","v":0},{"$f":"G439-G$35","v":0},{"$f":"H439-H$35","v":0},{"$f":"I439-I$35","v":0},{"$f":"J439-J$35","v":0},{"$f":"K439-K$35","v":0},{"$f":"L439-L$35","v":0}]
[{"$f":"B440&B412","v":"CL_CL"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP(\"SHK_\"&$B440&$B412,STDesignData,F$6,FALSE)+F$36","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F440-F$36","v":0},{"$f":"G440-G$36","v":0},{"$f":"H440-H$36","v":0},{"$f":"I440-I$36","v":0},{"$f":"J440-J$36","v":0},{"$f":"K440-K$36","v":0},{"$f":"L440-L$36","v":0}]
[{"$f":"B441&B412","v":"ODCTA_CL"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B441&$B412,STDesignData,F$6,FALSE)+F$37","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F441-F$37","v":0},{"$f":"G441-G$37","v":0},{"$f":"H441-H$37","v":0},{"$f":"I441-I$37","v":0},{"$f":"J441-J$37","v":0},{"$f":"K441-K$37","v":0},{"$f":"L441-L$37","v":0}]
[{"$f":"B442&B412","v":"ODCTL_CL"},"ODCTL","Other items (e.g. arrears)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B442&$B412,STDesignData,F$6,FALSE)+F$38","v":-1.7871999999999999},-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F442-F$38","v":0},{"$f":"G442-G$38","v":0},{"$f":"H442-H$38","v":0},{"$f":"I442-I$38","v":0},{"$f":"J442-J$38","v":0},{"$f":"K442-K$38","v":0},{"$f":"L442-L$38","v":0}]
[{"$f":"B443&B412","v":"ODCTP_CL"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B443&$B412,STDesignData,F$6,FALSE)+F$39","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F443-F$39","v":0},{"$f":"G443-G$39","v":0},{"$f":"H443-H$39","v":0},{"$f":"I443-I$39","v":0},{"$f":"J443-J$39","v":0},{"$f":"K443-K$39","v":0},{"$f":"L443-L$39","v":0}]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B412","v":"ISS_XD_CL"},null,null,"Borrowing requirement unrelated to new debt",null,0,{"$f":"-(G417+G439)+SUM(G418,G420:G422,G429:G431,G440:G443)","v":14.504040601523513},{"$f":"-(H417+H439)+SUM(H418,H420:H422,H429:H431,H440:H443)","v":13.25162936394733},10.589542259499851,15.278308702550795,11.435730532548433,6.7630578906800096]
[{"$f":"\"ISS\"&B412","v":"ISS_CL"},null,null,"Total debt to be issued",null,0,{"$f":"G446/(1-G518)","v":14.504040601523513},{"$f":"(H446+G447*H518)/(1-H519)","v":13.735966671557664},{"$f":"(I446+G447*I518+H447*I519)/(1-I520)","v":11.939611221280098},{"$f":"(J446+G447*J518+H447*J519+I447*J520)/(1-J521)","v":17.310483527159327},{"$f":"(K446+G447*K518+H447*K519+I447*K520+J447*K521)/(1-K522)","v":14.310495302233283},{"$f":"(L446+G447*L518+H447*L519+I447*L520+J447*L521+K447*L522)/(1-L523)","v":10.383631669280255}]
[]
[{"$f":"\"GGXWDG\"&B412","v":"GGXWDG_CL"},null,"Total debt",null,null,{"$f":"SUM(F452:F454,F457:F459)","v":111.35546935230531},{"$f":"SUM(G452:G454,G457:G459)","v":115.6664267019257},120.39396218104753,125.03391092571293,129.53862335311356,133.65004483801135,137.53504703683251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F449-F$45","v":0},{"$f":"G449-G$45","v":0},{"$f":"H449-H$45","v":0},{"$f":"I449-I$45","v":0},{"$f":"J449-J$45","v":0},{"$f":"K449-K$45","v":0},{"$f":"L449-L$45","v":0}]
[null,null,null,"in percent of GDP",null,{"$f":"F449/F474","v":0.60079616478495124},0.60347866370651215,0.61429390221783386,0.61765556342152372,0.62125714707497759,0.62214450449504377,0.62091188829864308]
[{"$f":"\"GGXWDG_GDP\"&B412","v":"GGXWDG_GDP_CL"},null,null,null,null,{"$f":"F450-F$46","v":0},{"$f":"G450-G$46","v":0},0,0,0,0,0]
[{"$f":"B452&B412","v":"GGXWDGCL_H_CL"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B452,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F452-G429","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F452-F$47","v":0},{"$f":"G452-G$47","v":0},{"$f":"H452-H$47","v":0},{"$f":"I452-I$47","v":0},{"$f":"J452-J$47","v":0},{"$f":"K452-K$47","v":0},{"$f":"L452-L$47","v":0}]
[{"$f":"B453&B412","v":"GGXWDGCF_H_CL"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B453,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F453/N467-G430/O465)*O467","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F453-F$48","v":0},{"$f":"G453-G$48","v":0},{"$f":"H453-H$48","v":0},{"$f":"I453-I$48","v":0},{"$f":"J453-J$48","v":0},{"$f":"K453-K$48","v":0},{"$f":"L453-L$48","v":0}]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B454,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F454-F$49","v":0},{"$f":"G454-G$49","v":0},{"$f":"H454-H$49","v":0},{"$f":"I454-I$49","v":0},{"$f":"J454-J$49","v":0},{"$f":"K454-K$49","v":0},{"$f":"L454-L$49","v":0}]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B455,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F455/V467-G432/W465)*W467","v":0},{"$f":"(G455/W467-H432/X465)*X467","v":0},0,0,0,0]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B456,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F456/AD467-G433/AE465)*AE467","v":0},{"$f":"(G456/AE467-H433/AF465)*AF467","v":0},0,0,0,0]
[{"$f":"\"GGXWDGCL_F\"&B412","v":"GGXWDGCL_F_CL"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G525:G525)*G467","v":11.735311905347507},{"$f":"SUM(H525:H526)*H467","v":19.075007613062287},{"$f":"SUM(I525:I527)*I467","v":27.896142026832933},{"$f":"SUM(J525:J528)*J467","v":34.516309656951833},{"$f":"SUM(K525:K529)*K467","v":42.431027620592708},{"$f":"SUM(L525:L530)*L467","v":47.935644979394688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F457-F$52","v":0},{"$f":"G457-G$52","v":0},{"$f":"H457-H$52","v":0},{"$f":"I457-I$52","v":0},{"$f":"J457-J$52","v":0},{"$f":"K457-K$52","v":0},{"$f":"L457-L$52","v":0}]
[{"$f":"\"GGXWDGCF_F\"&B412","v":"GGXWDGCF_F_CL"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O525:O525)*O467","v":0.13835660644594805},{"$f":"SUM(P525:P526)*P467","v":0.45798573648253016},{"$f":"SUM(Q525:Q527)*Q467","v":0.58848906759155184},{"$f":"SUM(R525:R528)*R467","v":1.0787367686790077},{"$f":"SUM(S525:S529)*S467","v":1.2822329720538661},{"$f":"SUM(T525:T530)*T467","v":1.4397062558578875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F458-F$53","v":0},{"$f":"G458-G$53","v":0},{"$f":"H458-H$53","v":0},{"$f":"I458-I$53","v":0},{"$f":"J458-J$53","v":0},{"$f":"K458-K$53","v":0},{"$f":"L458-L$53","v":0}]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G460:G461)","v":2.6302922613672082},{"$f":"SUM(H460:H461)","v":8.706749677017946},11.187743615191795,20.507824292561992,25.376482990573663,28.370201688954822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F459-F$54","v":0},{"$f":"G459-G$54","v":0},{"$f":"H459-H$54","v":0},{"$f":"I459-I$54","v":0},{"$f":"J459-J$54","v":0},{"$f":"K459-K$54","v":0},{"$f":"L459-L$54","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W525:W525)*W467","v":1.384364348088009},{"$f":"SUM(X525:X526)*X467","v":4.5824998300094482},{"$f":"SUM(Y525:Y527)*Y467","v":5.8882861132588378},{"$f":"SUM(Z525:Z528)*Z467","v":10.793591732927366},{"$f":"SUM(AA525:AA529)*AA467","v":13.829727889775615},{"$f":"SUM(AB525:AB530)*AB467","v":15.405369309976226}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE525:AE525)*AE467","v":1.2459279132791992},{"$f":"SUM(AF525:AF526)*AF467","v":4.1242498470084987},{"$f":"SUM(AG525:AG527)*AG467","v":5.2994575019329586},{"$f":"SUM(AH525:AH528)*AH467","v":9.7142325596346275},{"$f":"SUM(AI525:AI529)*AI467","v":11.546755100798046},{"$f":"SUM(AJ525:AJ530)*AJ467","v":12.964832378978597}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B465&B412","v":"ENDA_CL"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B465,BaseDBData,N$5,FALSE)","v":6.75803381313131},{"$f":"N465*(1+O466)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,null,{"$f":"V$60","v":1},{"$f":"V465*(1+W466)","v":1},{"$f":"W465*(1+X466)","v":1},{"$f":"X465*(1+Y466)","v":1},{"$f":"Y465*(1+Z466)","v":1},{"$f":"Z465*(1+AA466)","v":1},{"$f":"AA465*(1+AB466)","v":1},null,{"$f":"AD$60","v":1},{"$f":"AD465*(1+AE466)","v":1},{"$f":"AE465*(1+AF466)","v":1},{"$f":"AF465*(1+AG466)","v":1},{"$f":"AG465*(1+AH466)","v":1},{"$f":"AH465*(1+AI466)","v":1},{"$f":"AI465*(1+AJ466)","v":1}]
[{"$f":"B466&B412","v":"ENDA_PCH_CL"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B466&$B412,STDesignData,N$6,FALSE)+N$61","v":-7.3423662840910175E-5},0,0,0,0,0,0,{"$f":"B471","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U466&$B412,STDesignData,W$6,FALSE)+W$61","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U466&$B412,STDesignData,AE$6,FALSE)+AE$61","v":0},0,0,0,0,0]
[{"$f":"B467&B412","v":"ENDE_CL"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B467,BaseDBData,N$5,FALSE)","v":6.7541368421052601},{"$f":"N467*(1+O468)","v":6.7541368421052601},6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,null,{"$f":"V$62","v":1},{"$f":"V467*(1+W468)","v":1},{"$f":"W467*(1+X468)","v":1},{"$f":"X467*(1+Y468)","v":1},{"$f":"Y467*(1+Z468)","v":1},{"$f":"Z467*(1+AA468)","v":1},{"$f":"AA467*(1+AB468)","v":1},null,{"$f":"AD$62","v":1},{"$f":"AD467*(1+AE468)","v":1},{"$f":"AE467*(1+AF468)","v":1},{"$f":"AF467*(1+AG468)","v":1},{"$f":"AG467*(1+AH468)","v":1},{"$f":"AH467*(1+AI468)","v":1},{"$f":"AI467*(1+AJ468)","v":1}]
[{"$f":"B468&B412","v":"ENDE_PCH_CL"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B468&$B412,STDesignData,N$6,FALSE)+N$63","v":-1.8160487842175943E-3},0,0,0,0,0,0,{"$f":"B471","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U468&$B412,STDesignData,W$6,FALSE)+W$63","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U468&$B412,STDesignData,AE$6,FALSE)+AE$63","v":0},0,0,0,0,0]
[]
[{"$f":"B470&B412","v":"NGDP_RPCH_CL"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B470&$B412,STDesignData,F$6,FALSE)+F$65","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[{"$f":"B471&B412","v":"NGDP_DPCH_CL"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B471&$B412,STDesignData,F$6,FALSE)+F$66","v":0.11349706118085989},-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
[{"$f":"B472&B412","v":"NGDP_R_CL"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B472,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F472*(1+G470)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642]
[{"$f":"B473&B412","v":"NGDP_D_CL"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B473,BaseDBData,F$5,FALSE)","v":122.02263273336548},{"$f":"F473*(1+G471)","v":121.83622860235369},121.8473008118043,122.93279357282559,124.06649369171535,125.62273974197095,127.42082293917281]
[{"$f":"B474&B412","v":"NGDP_CL"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B474,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F474*(1+G470)*(1+G471)","v":191.66614108858931},195.98755863663905,202.43306841289242,208.51047583599058,214.82154687918819,221.50493432118279]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[]
[{"$f":"B479&B412","v":"ISS_AMT_CL"},"ISS_AMT",null,"Share",null,null,{"$f":"G$74","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O$74","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W$74","v":9.544680590197703E-2},{"$f":"X$74","v":0.23282929832260357},0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE$74","v":8.590212531177871E-2},{"$f":"AF$74","v":0.2095463684903435},9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,"FI",null,"Shock in basis points",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B482&$B412,STDesignData,G$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B482&$B412,STDesignData,O$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B482&$B412,STDesignData,W$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B482&$B412,STDesignData,AE$6,FALSE)","v":0},0,0,0,0,0]
[null,null,null,0,{"$f":"ProjYr+D483","v":2023},null,{"$f":"$G482/100+G$78","v":0},3.4075880181313668E-2,3.4075880181313668E-2,3.4024308106226163E-2,3.3967859456921892E-2,3.3905808226601782E-2,null,null,{"$f":"$O482/100+O$78","v":0},{"$f":"$O482/100+P$78","v":0.04},0.04,0.04,0.04,0.04,null,null,{"$f":"$W482/100+W$78","v":0},{"$f":"$W482/100+X$78","v":0.03},{"$f":"$W482/100+Y$78","v":0.03},{"$f":"$W482/100+Z$78","v":0.03},{"$f":"$W482/100+AA$78","v":0.03},{"$f":"$W482/100+AB$78","v":0.03},null,null,{"$f":"$AE482/100+AE$78","v":0},3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2]
[null,null,null,1,2024,null,null,{"$f":"$H482/100+H$79","v":0},{"$f":"$H482/100+I$79","v":3.0587878824808956E-2},{"$f":"$H482/100+J$79","v":3.0587878824808956E-2},{"$f":"$H482/100+K$79","v":3.1264055614511788E-2},{"$f":"$H482/100+L$79","v":3.2016688383014844E-2},null,null,null,{"$f":"$P482/100+P$79","v":0},{"$f":"$P482/100+Q$79","v":0.04},{"$f":"$P482/100+R$79","v":0.04},{"$f":"$P482/100+S$79","v":0.04},{"$f":"$P482/100+T$79","v":0.04},null,null,null,{"$f":"$X482/100+X$79","v":0},{"$f":"$X482/100+Y$79","v":0.02},0.02,0.02,0.02,null,null,null,{"$f":"$AF482/100+AF$79","v":0},{"$f":"$AF482/100+AG$79","v":0.02},{"$f":"$AF482/100+AH$79","v":0.02},{"$f":"$AF482/100+AI$79","v":0.02},{"$f":"$AF482/100+AJ$79","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"$I482/100+I$80","v":0},{"$f":"$I482/100+J$80","v":2.9193136175820686E-2},{"$f":"$I482/100+K$80","v":2.9193136175820686E-2},{"$f":"$I482/100+L$80","v":2.9775696631456287E-2},null,null,null,null,{"$f":"$Q482/100+Q$80","v":0},{"$f":"$Q482/100+R$80","v":0.04},{"$f":"$Q482/100+S$80","v":0.04},{"$f":"$Q482/100+T$80","v":0.04},null,null,null,null,{"$f":"$Y482/100+Y$80","v":0},{"$f":"$Y482/100+Z$80","v":0.02},0.02,0.02,null,null,null,null,{"$f":"$AG482/100+AG$80","v":0},{"$f":"$AG482/100+AH$80","v":0.02},{"$f":"$AG482/100+AI$80","v":0.02},{"$f":"$AG482/100+AJ$80","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"$J482/100+J$81","v":0},{"$f":"$J482/100+K$81","v":2.8975339187224856E-2},{"$f":"$J482/100+L$81","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"$R482/100+R$81","v":0},{"$f":"$R482/100+S$81","v":0.04},{"$f":"$R482/100+T$81","v":0.04},null,null,null,null,null,{"$f":"$Z482/100+Z$81","v":0},{"$f":"$Z482/100+AA$81","v":0.02},0.02,null,null,null,null,null,{"$f":"$AH482/100+AH$81","v":0},{"$f":"$AH482/100+AI$81","v":0.02},{"$f":"$AH482/100+AJ$81","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"$K482/100+K$82","v":0},{"$f":"$K482/100+L$82","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"$S482/100+S$82","v":0},{"$f":"$S482/100+T$82","v":0.04},null,null,null,null,null,null,{"$f":"$AA482/100+AA$82","v":0},{"$f":"$AA482/100+AB$82","v":0.02},null,null,null,null,null,null,{"$f":"$AI482/100+AI$82","v":0},{"$f":"$AI482/100+AJ$82","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"$L482/100+L$83","v":0},null,null,null,null,null,null,null,{"$f":"$T482/100+T$83","v":0},null,null,null,null,null,null,null,{"$f":"$AB482/100+AB$83","v":0},null,null,null,null,null,null,null,{"$f":"$AJ482/100+AJ$83","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D490","v":2023},null,{"$f":"IF(G480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E490,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E490,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E491,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E491,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E492,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E492,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E493,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E493,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E494,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E494,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E495,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E495,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D497","v":2023},null,{"$f":"IF(G480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE480,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E497,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E497,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF480,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E498,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E498,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG480,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E499,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E499,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH480,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E500,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E500,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI480,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AI480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E501,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E501,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ480,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E502,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E502,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,{"$f":"I504=I234","v":true},null,0,{"$f":"ProjYr+D504","v":2023},null,{"$f":"G479*G465*G483*G497/G465","v":0},{"$f":"G479*H465*H483*H497/G465","v":2.7571012338103953E-2},{"$f":"G479*I465*I483*I497/G465","v":2.7571012338103953E-2},{"$f":"G479*J465*J483*J497/G465","v":2.6340163573010028E-2},{"$f":"G479*K465*K483*K497/G465","v":2.5109314807916103E-2},{"$f":"G479*L465*L483*L497/G465","v":2.3878466042822181E-2},null,null,{"$f":"O479*O465*O483*O497/O465","v":0},{"$f":"O479*P465*P483*P497/O465","v":3.8178722360790533E-4},{"$f":"O479*Q465*Q483*Q497/O465","v":3.8178722360790533E-4},{"$f":"O479*R465*R483*R497/O465","v":3.8178722360790533E-4},{"$f":"O479*S465*S483*S497/O465","v":3.8178722360790533E-4},{"$f":"O479*T465*T483*T497/O465","v":3.8178722360790533E-4},null,null,{"$f":"W479*W465*W483*W497/W465","v":0},{"$f":"W479*X465*X483*X497/W465","v":2.8634041770593107E-3},{"$f":"W479*Y465*Y483*Y497/W465","v":2.8634041770593107E-3},{"$f":"W479*Z465*Z483*Z497/W465","v":2.8634041770593107E-3},{"$f":"W479*AA465*AA483*AA497/W465","v":2.8634041770593107E-3},{"$f":"W479*AB465*AB483*AB497/W465","v":2.8634041770593107E-3},null,null,{"$f":"AE479*AE465*AE483*AE497/AE465","v":0},{"$f":"AE479*AF465*AF483*AF497/AE465","v":2.5770637593533615E-3},{"$f":"AE479*AG465*AG483*AG497/AE465","v":2.5770637593533615E-3},{"$f":"AE479*AH465*AH483*AH497/AE465","v":2.5770637593533615E-3},{"$f":"AE479*AI465*AI483*AI497/AE465","v":2.5770637593533615E-3},{"$f":"AE479*AJ465*AJ483*AJ497/AE465","v":2.5770637593533615E-3}]
[null,{"$f":"I505=I235","v":true},null,1,2024,null,null,{"$f":"H479*H465*H484*H498/H465","v":0},{"$f":"H479*I465*I484*I498/H465","v":1.634437009689476E-2},{"$f":"H479*J465*J484*J498/H465","v":1.634437009689476E-2},{"$f":"H479*K465*K484*K498/H465","v":1.5857158585715608E-2},{"$f":"H479*L465*L484*L498/H465","v":1.536994707453646E-2},null,null,null,{"$f":"P479*P465*P484*P498/P465","v":0},{"$f":"P479*Q465*Q484*Q498/P465","v":9.3131719329041446E-4},{"$f":"P479*R465*R484*R498/P465","v":9.3131719329041446E-4},{"$f":"P479*S465*S484*S498/P465","v":9.3131719329041446E-4},{"$f":"P479*T465*T484*T498/P465","v":9.3131719329041446E-4},null,null,null,{"$f":"X479*X465*X484*X498/X465","v":0},{"$f":"X479*Y465*Y484*Y498/X465","v":4.6565859664520716E-3},{"$f":"X479*Z465*Z484*Z498/X465","v":4.6565859664520716E-3},{"$f":"X479*AA465*AA484*AA498/X465","v":4.6565859664520716E-3},{"$f":"X479*AB465*AB484*AB498/X465","v":4.6565859664520716E-3},null,null,null,{"$f":"AF479*AF465*AF484*AF498/AF465","v":0},{"$f":"AF479*AG465*AG484*AG498/AF465","v":4.1909273698068697E-3},{"$f":"AF479*AH465*AH484*AH498/AF465","v":4.1909273698068697E-3},{"$f":"AF479*AI465*AI484*AI498/AF465","v":4.1909273698068697E-3},{"$f":"AF479*AJ465*AJ484*AJ498/AF465","v":4.1909273698068697E-3}]
[null,{"$f":"I506=I236","v":true},null,2,2025,null,null,null,{"$f":"I479*I465*I485*I499/I465","v":0},{"$f":"I479*J465*J485*J499/I465","v":2.2807669165726317E-2},{"$f":"I479*K465*K485*K499/I465","v":2.2807669165726317E-2},{"$f":"I479*L465*L485*L499/I465","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q479*Q465*Q485*Q499/Q465","v":0},{"$f":"Q479*R465*R485*R499/Q465","v":4.3746358538779642E-4},{"$f":"Q479*S465*S485*S499/Q465","v":4.3746358538779642E-4},{"$f":"Q479*T465*T485*T499/Q465","v":4.3746358538779642E-4},null,null,null,null,{"$f":"Y479*Y465*Y485*Y499/Y465","v":0},{"$f":"Y479*Z465*Z485*Z499/Y465","v":2.1873179269389824E-3},{"$f":"Y479*AA465*AA485*AA499/Y465","v":2.1873179269389824E-3},{"$f":"Y479*AB465*AB485*AB499/Y465","v":2.1873179269389824E-3},null,null,null,null,{"$f":"AG479*AG465*AG485*AG499/AG465","v":0},{"$f":"AG479*AH465*AH485*AH499/AG465","v":1.968586134245099E-3},{"$f":"AG479*AI465*AI485*AI499/AG465","v":1.968586134245099E-3},{"$f":"AG479*AJ465*AJ485*AJ499/AG465","v":1.968586134245099E-3}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J479*J465*J486*J500/J465","v":0},{"$f":"J479*K465*K486*K500/J465","v":1.2553741959868851E-2},{"$f":"J479*L465*L486*L500/J465","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R479*R465*R486*R500/R465","v":0},{"$f":"R479*S465*S486*S500/R465","v":1.1334878339989375E-3},{"$f":"R479*T465*T486*T500/R465","v":1.1334878339989375E-3},null,null,null,null,null,{"$f":"Z479*Z465*Z486*Z500/Z465","v":0},{"$f":"Z479*AA465*AA486*AA500/Z465","v":5.6674391699946874E-3},{"$f":"Z479*AB465*AB486*AB500/Z465","v":5.6674391699946874E-3},null,null,null,null,null,{"$f":"AH479*AH465*AH486*AH500/AH465","v":0},{"$f":"AH479*AI465*AI486*AI500/AH465","v":5.1006952529952096E-3},{"$f":"AH479*AJ465*AJ486*AJ500/AH465","v":5.1006952529952096E-3}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K479*K465*K487*K501/K465","v":0},{"$f":"K479*L465*L487*L501/K465","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S479*S465*S487*S501/S465","v":0},{"$f":"S479*T465*T487*T501/S465","v":5.6913086901485296E-4},null,null,null,null,null,null,{"$f":"AA479*AA465*AA487*AA501/AA465","v":0},{"$f":"AA479*AB465*AB487*AB501/AA465","v":4.2432300108780066E-3},null,null,null,null,null,null,{"$f":"AI479*AI465*AI487*AI501/AI465","v":0},{"$f":"AI479*AJ465*AJ487*AJ501/AI465","v":2.5610889105668311E-3}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L479*L465*L488*L502/L465","v":0},null,null,null,null,null,null,null,{"$f":"T479*T465*T488*T502/T465","v":0},null,null,null,null,null,null,null,{"$f":"AB479*AB465*AB488*AB502/AB465","v":0},null,null,null,null,null,null,null,{"$f":"AJ479*AJ465*AJ488*AJ502/AJ465","v":0}]
[null,null,"Calculation in terms of amortization"]
[null,{"$f":"I511=I241","v":true},null,0,{"$f":"ProjYr+D511","v":2023},null,{"$f":"G479*G465*G490/G465","v":0},{"$f":"G479*H465*H490/G465","v":0},{"$f":"G479*I465*I490/G465","v":3.4949174160296859E-2},{"$f":"G479*J465*J490/G465","v":3.4949174160296859E-2},{"$f":"G479*K465*K490/G465","v":3.4949174160296859E-2},{"$f":"G479*L465*L490/G465","v":3.4949174160296859E-2},null,null,{"$f":"O479*O465*O490/O465","v":0},{"$f":"O479*P465*P490/O465","v":0},{"$f":"O479*Q465*Q490/O465","v":0},{"$f":"O479*R465*R490/O465","v":0},{"$f":"O479*S465*S490/O465","v":0},{"$f":"O479*T465*T490/O465","v":0},null,null,{"$f":"W479*W465*W490/W465","v":0},{"$f":"W479*X465*X490/W465","v":0},{"$f":"W479*Y465*Y490/W465","v":0},{"$f":"W479*Z465*Z490/W465","v":0},{"$f":"W479*AA465*AA490/W465","v":0},{"$f":"W479*AB465*AB490/W465","v":0},null,null,{"$f":"AE479*AE465*AE490/AE465","v":0},{"$f":"AE479*AF465*AF490/AE465","v":0},{"$f":"AE479*AG465*AG490/AE465","v":0},{"$f":"AE479*AH465*AH490/AE465","v":0},{"$f":"AE479*AI465*AI490/AE465","v":0},{"$f":"AE479*AJ465*AJ490/AE465","v":0}]
[null,{"$f":"I512=I242","v":true},null,1,2024,null,null,{"$f":"H479*H465*H491/H465","v":0},{"$f":"H479*I465*I491/H465","v":0},{"$f":"H479*J465*J491/H465","v":2.7140457283188965E-2},{"$f":"H479*K465*K491/H465","v":2.7140457283188965E-2},{"$f":"H479*L465*L491/H465","v":2.7140457283188965E-2},null,null,null,{"$f":"P479*P465*P491/P465","v":0},{"$f":"P479*Q465*Q491/P465","v":0},{"$f":"P479*R465*R491/P465","v":0},{"$f":"P479*S465*S491/P465","v":0},{"$f":"P479*T465*T491/P465","v":0},null,null,null,{"$f":"X479*X465*X491/X465","v":0},{"$f":"X479*Y465*Y491/X465","v":0},{"$f":"X479*Z465*Z491/X465","v":0},{"$f":"X479*AA465*AA491/X465","v":0},{"$f":"X479*AB465*AB491/X465","v":0},null,null,null,{"$f":"AF479*AF465*AF491/AF465","v":0},{"$f":"AF479*AG465*AG491/AF465","v":0},{"$f":"AF479*AH465*AH491/AF465","v":0},{"$f":"AF479*AI465*AI491/AF465","v":0},{"$f":"AF479*AJ465*AJ491/AF465","v":0}]
[null,{"$f":"I513=I243","v":true},null,2,2025,null,null,null,{"$f":"I479*I465*I492/I465","v":0},{"$f":"I479*J465*J492/I465","v":0},{"$f":"I479*K465*K492/I465","v":3.7170420289862074E-2},{"$f":"I479*L465*L492/I465","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q479*Q465*Q492/Q465","v":0},{"$f":"Q479*R465*R492/Q465","v":0},{"$f":"Q479*S465*S492/Q465","v":0},{"$f":"Q479*T465*T492/Q465","v":0},null,null,null,null,{"$f":"Y479*Y465*Y492/Y465","v":0},{"$f":"Y479*Z465*Z492/Y465","v":0},{"$f":"Y479*AA465*AA492/Y465","v":0},{"$f":"Y479*AB465*AB492/Y465","v":0},null,null,null,null,{"$f":"AG479*AG465*AG492/AG465","v":0},{"$f":"AG479*AH465*AH492/AG465","v":0},{"$f":"AG479*AI465*AI492/AG465","v":0},{"$f":"AG479*AJ465*AJ492/AG465","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J479*J465*J493/J465","v":0},{"$f":"J479*K465*K493/J465","v":0},{"$f":"J479*L465*L493/J465","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R479*R465*R493/R465","v":0},{"$f":"R479*S465*S493/R465","v":0},{"$f":"R479*T465*T493/R465","v":0},null,null,null,null,null,{"$f":"Z479*Z465*Z493/Z465","v":0},{"$f":"Z479*AA465*AA493/Z465","v":0},{"$f":"Z479*AB465*AB493/Z465","v":0},null,null,null,null,null,{"$f":"AH479*AH465*AH493/AH465","v":0},{"$f":"AH479*AI465*AI493/AH465","v":0},{"$f":"AH479*AJ465*AJ493/AH465","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K479*K465*K494/K465","v":0},{"$f":"K479*L465*L494/K465","v":0},null,null,null,null,null,null,{"$f":"S479*S465*S494/S465","v":0},{"$f":"S479*T465*T494/S465","v":0},null,null,null,null,null,null,{"$f":"AA479*AA465*AA494/AA465","v":0},{"$f":"AA479*AB465*AB494/AA465","v":0},null,null,null,null,null,null,{"$f":"AI479*AI465*AI494/AI465","v":0},{"$f":"AI479*AJ465*AJ494/AI465","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L479*L465*L495/L465","v":0},null,null,null,null,null,null,null,{"$f":"T479*T465*T495/T465","v":0},null,null,null,null,null,null,null,{"$f":"AB479*AB465*AB495/AB465","v":0},null,null,null,null,null,null,null,{"$f":"AJ479*AJ465*AJ495/AJ465","v":0}]
[null,null,"Inputs to debt issuancecalculation"]
[null,{"$f":"I518=I248","v":{"$error":"#N/A"}},null,0,{"$f":"ProjYr+D518","v":2023},null,{"$f":"G504+O504+W504+G511+O511+W511+AE504+AE511","v":0},{"$f":"H504+P504+X504+H511+P511+X511+AF504+AF511","v":3.3393267498124532E-2},6.8342441658421391E-2,6.7111592893327465E-2,6.588074412823354E-2,6.4649895363139614E-2]
[null,{"$f":"I519=I249","v":{"$error":"#N/A"}},null,1,2024,null,null,0,2.6123200626444118E-2,5.3263657909633083E-2,5.2776446398453934E-2,5.2289234887274778E-2]
[null,{"$f":"I520=I250","v":{"$error":"#N/A"}},null,2,2025,null,null,null,0,2.7401036812298194E-2,6.4571457102160265E-2,6.3919817906767457E-2]
[null,null,null,3,2026,null,null,null,null,0,2.4455364216857688E-2,4.7806904024912292E-2]
[null,null,null,4,2027,null,null,null,null,null,0,2.6128200039886976E-2]
[null,null,null,5,2028,null,null,null,null,null,null,0]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D525","v":2023},null,{"$f":"G447*G479/G465","v":11.735311905347507},{"$f":"G525-H532","v":11.735311905347507},{"$f":"H525-I532","v":11.228407664336844},{"$f":"I525-J532","v":10.721503423326181},{"$f":"J525-K532","v":10.214599182315519},{"$f":"K525-L532","v":9.7076949413048563},null,null,{"$f":"G447*O479/O465","v":2.0484720650525402E-2},{"$f":"O525-P532","v":2.0484720650525402E-2},{"$f":"P525-Q532","v":2.0484720650525402E-2},{"$f":"Q525-R532","v":2.0484720650525402E-2},{"$f":"R525-S532","v":2.0484720650525402E-2},{"$f":"S525-T532","v":2.0484720650525402E-2},null,null,{"$f":"$G$447*W479/W465","v":1.384364348088009},{"$f":"W525-X532","v":1.384364348088009},{"$f":"X525-Y532","v":1.384364348088009},1.384364348088009,1.384364348088009,1.384364348088009,null,null,{"$f":"$G$447*AE479/AE465","v":1.2459279132791992},{"$f":"AE525-AF532","v":1.2459279132791992},{"$f":"AF525-AG532","v":1.2459279132791992},{"$f":"AG525-AH532","v":1.2459279132791992},{"$f":"AH525-AI532","v":1.2459279132791992},{"$f":"AI525-AJ532","v":1.2459279132791992}]
[null,null,null,1,2024,null,null,{"$f":"H447*H479/H465","v":7.3396957077147809},{"$f":"H526-I533","v":7.3396957077147809},{"$f":"I526-J533","v":6.9668952910220625},{"$f":"J526-K533","v":6.5940948743293442},{"$f":"K526-L533","v":6.2212944576366258},null,null,null,{"$f":"H447*P479/P465","v":4.7323460792801156E-2},{"$f":"P526-Q533","v":4.7323460792801156E-2},{"$f":"Q526-R533","v":4.7323460792801156E-2},{"$f":"R526-S533","v":4.7323460792801156E-2},{"$f":"S526-T533","v":4.7323460792801156E-2},null,null,null,{"$f":"$H$447*X479/X465","v":3.1981354819214394},{"$f":"X526-Y533","v":3.1981354819214394},3.1981354819214394,3.1981354819214394,3.1981354819214394,null,null,null,{"$f":"$H$447*AF479/AF465","v":2.8783219337292993},2.8783219337292993,2.8783219337292993,2.8783219337292993,2.8783219337292993]
[null,null,null,2,2025,null,null,null,{"$f":"I447*I479/I465","v":9.3280386547813112},{"$f":"I527-J534","v":9.3280386547813112},{"$f":"J527-K534","v":8.8842382875887758},{"$f":"K527-L534","v":8.4404379203962403},null,null,null,null,{"$f":"I447*Q479/Q465","v":1.9321985052992187E-2},{"$f":"Q527-R534","v":1.9321985052992187E-2},{"$f":"R527-S534","v":1.9321985052992187E-2},{"$f":"S527-T534","v":1.9321985052992187E-2},null,null,null,null,{"$f":"$I$447*Y479/Y465","v":1.3057862832493896},{"$f":"Y527-Z534","v":1.3057862832493896},1.3057862832493896,1.3057862832493896,null,null,null,null,{"$f":"$I$447*AG479/AG465","v":1.1752076549244597},1.1752076549244597,1.1752076549244597,1.1752076549244597]
[null,null,null,3,2026,null,null,null,null,{"$f":"J447*J479/J465","v":7.4998722878222779},{"$f":"J528-K535","v":7.4998722878222779},{"$f":"K528-L535","v":7.0956458426411437},null,null,null,null,null,{"$f":"J447*R479/R465","v":7.2584804327808963E-2},{"$f":"R528-S535","v":7.2584804327808963E-2},{"$f":"S528-T535","v":7.2584804327808963E-2},null,null,null,null,null,{"$f":"$J$447*Z479/Z465","v":4.9053056196685283},{"$f":"Z528-AA535","v":4.9053056196685283},4.9053056196685283,null,null,null,null,null,{"$f":"$J$447*AH479/AH465","v":4.414775057701668},4.414775057701668,4.414775057701668]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K447*K479/K465","v":9.2382229885367888},{"$f":"K529-L536","v":9.2382229885367888},null,null,null,null,null,null,{"$f":"K447*S479/S465","v":3.0129120586699365E-2},{"$f":"S529-T536","v":3.0129120586699365E-2},null,null,null,null,null,null,{"$f":"$K$447*AA479/AA465","v":3.0361361568482494},{"$f":"AA529-AB536","v":3.0361361568482494},null,null,null,null,null,null,{"$f":"$K$447*AI479/AI465","v":1.8325225411634196},1.8325225411634196]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L447*L479/L465","v":7.2323488288790321},null,null,null,null,null,null,null,{"$f":"L447*T479/T465","v":2.3315086366378263E-2},null,null,null,null,null,null,null,{"$f":"$L$447*AB479/AB465","v":1.575641420200611},null,null,null,null,null,null,null,{"$f":"$L$447*AJ479/AJ465","v":1.4180772781805511}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D532","v":2023},null,{"$f":"G490*G525","v":0},{"$f":"H490*G525","v":0},{"$f":"I490*G525","v":0.506904241010662},{"$f":"J490*G525","v":0.506904241010662},{"$f":"K490*G525","v":0.506904241010662},{"$f":"L490*G525","v":0.506904241010662},null,null,{"$f":"O490*O525","v":0},{"$f":"P490*O525","v":0},{"$f":"Q490*O525","v":0},{"$f":"R490*O525","v":0},{"$f":"S490*O525","v":0},{"$f":"T490*O525","v":0},null,null,{"$f":"W490*W525","v":0},{"$f":"X490*W525","v":0},{"$f":"Y490*W525","v":0},{"$f":"Z490*W525","v":0},{"$f":"AA490*W525","v":0},{"$f":"AB490*W525","v":0},null,null,{"$f":"AE490*AE525","v":0},{"$f":"AF490*AE525","v":0},{"$f":"AG490*AE525","v":0},{"$f":"AH490*AE525","v":0},{"$f":"AI490*AE525","v":0},{"$f":"AJ490*AE525","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H491*H526","v":0},{"$f":"I491*H526","v":0},{"$f":"J491*H526","v":0.37280041669271813},{"$f":"K491*H526","v":0.37280041669271813},{"$f":"L491*H526","v":0.37280041669271813},null,null,null,{"$f":"P491*P526","v":0},{"$f":"Q491*P526","v":0},{"$f":"R491*P526","v":0},{"$f":"S491*P526","v":0},{"$f":"T491*P526","v":0},null,null,null,{"$f":"X491*X526","v":0},{"$f":"Y491*X526","v":0},{"$f":"Z491*X526","v":0},{"$f":"AA491*X526","v":0},{"$f":"AB491*X526","v":0},null,null,null,{"$f":"AF491*AF526","v":0},{"$f":"AG491*AF526","v":0},{"$f":"AH491*AF526","v":0},{"$f":"AI491*AF526","v":0},{"$f":"AJ491*AF526","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I492*I527","v":0},{"$f":"J492*I527","v":0},{"$f":"K492*I527","v":0.44380036719253468},{"$f":"L492*I527","v":0.44380036719253468},null,null,null,null,{"$f":"Q492*Q527","v":0},{"$f":"R492*Q527","v":0},{"$f":"S492*Q527","v":0},{"$f":"T492*Q527","v":0},null,null,null,null,{"$f":"Y492*Y527","v":0},{"$f":"Z492*Y527","v":0},{"$f":"AA492*Y527","v":0},{"$f":"AB492*Y527","v":0},null,null,null,null,{"$f":"AG492*AG527","v":0},{"$f":"AH492*AG527","v":0},{"$f":"AI492*AG527","v":0},{"$f":"AJ492*AG527","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J493*J528","v":0},{"$f":"K493*J528","v":0},{"$f":"L493*J528","v":0.40422644518113449},null,null,null,null,null,{"$f":"R493*R528","v":0},{"$f":"S493*R528","v":0},{"$f":"T493*R528","v":0},null,null,null,null,null,{"$f":"Z493*Z528","v":0},{"$f":"AA493*Z528","v":0},{"$f":"AB493*Z528","v":0},null,null,null,null,null,{"$f":"AH493*AH528","v":0},{"$f":"AI493*AH528","v":0},{"$f":"AJ493*AH528","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K494*K529","v":0},{"$f":"L494*K529","v":0},null,null,null,null,null,null,{"$f":"S494*S529","v":0},{"$f":"T494*S529","v":0},null,null,null,null,null,null,{"$f":"AA494*AA529","v":0},{"$f":"AB494*AA529","v":0},null,null,null,null,null,null,{"$f":"AI494*AI529","v":0},{"$f":"AJ494*AI529","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L495*L530","v":0},null,null,null,null,null,null,null,{"$f":"T495*T530","v":0},null,null,null,null,null,null,null,{"$f":"AB495*AB530","v":0},null,null,null,null,null,null,null,{"$f":"AJ495*AJ530","v":0}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D539","v":2023},null,{"$f":"G483*G525","v":0},{"$f":"H483*H497*$G525","v":0.39989108237696547},{"$f":"I483*I497*$G525","v":0.39989108237696547},0.38203880191370809,0.36418652145045072,0.3463342409871934,null,null,{"$f":"O483*O525","v":0},{"$f":"P483*P497*$O525","v":8.1938882602101612E-4},{"$f":"Q483*Q497*$O525","v":8.1938882602101612E-4},8.1938882602101612E-4,8.1938882602101612E-4,8.1938882602101612E-4,null,null,{"$f":"W483*W525","v":0},{"$f":"X483*X497*$W525","v":4.1530930442640265E-2},{"$f":"Y483*Y497*$W525","v":4.1530930442640265E-2},4.1530930442640265E-2,4.1530930442640265E-2,4.1530930442640265E-2,null,null,{"$f":"AE483*AE525","v":0},{"$f":"AF483*AF497*$AE525","v":3.7377837398375975E-2},{"$f":"AG483*AG497*$AE525","v":3.7377837398375975E-2},3.7377837398375975E-2,3.7377837398375975E-2,3.7377837398375975E-2]
[null,null,null,1,2024,null,null,{"$f":"H484*H526","v":0},{"$f":"I484*I498*$H526","v":0.22450572291855014},{"$f":"J484*J498*$H526","v":0.22450572291855014},0.21781340183899406,0.21112108075943803,null,null,null,{"$f":"P484*P526","v":0},{"$f":"Q484*Q498*$P526","v":1.8929384317120464E-3},{"$f":"R484*R498*$P526","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,null,null,null,{"$f":"X484*X526","v":0},{"$f":"Y484*Y498*$X526","v":6.3962709638428789E-2},{"$f":"Z484*Z498*$X526","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2,null,null,null,{"$f":"AF484*AF526","v":0},{"$f":"AG484*AG498*$AF526","v":5.7566438674585989E-2},{"$f":"AH484*AH498*$AF526","v":5.7566438674585989E-2},5.7566438674585989E-2,5.7566438674585989E-2]
[null,null,null,2,2025,null,null,null,{"$f":"I485*I527","v":0},{"$f":"J485*J499*$I527","v":0.27231470270235003},{"$f":"K485*K499*$I527","v":0.27231470270235003},0.2645343840528121,null,null,null,null,{"$f":"Q485*Q527","v":0},{"$f":"R485*R499*$Q527","v":7.7287940211968745E-4},{"$f":"S485*S499*$Q527","v":7.7287940211968745E-4},7.7287940211968745E-4,null,null,null,null,{"$f":"Y485*Y527","v":0},{"$f":"Z485*Z499*$Y527","v":2.6115725664987793E-2},{"$f":"AA485*AA499*$Y527","v":2.6115725664987793E-2},2.6115725664987793E-2,null,null,null,null,{"$f":"AG485*AG527","v":0},{"$f":"AH485*AH499*$AG527","v":2.3504153098489192E-2},{"$f":"AI485*AI499*$AG527","v":2.3504153098489192E-2},2.3504153098489192E-2]
[null,null,null,3,2026,null,null,null,null,{"$f":"J486*J528","v":0},{"$f":"K486*K500*$J528","v":0.21731134340051858},{"$f":"L486*L500*$J528","v":0.21731134340051858},null,null,null,null,null,{"$f":"R486*R528","v":0},{"$f":"S486*S500*$R528","v":2.9033921731123585E-3},{"$f":"T486*T500*$R528","v":2.9033921731123585E-3},null,null,null,null,null,{"$f":"Z486*Z528","v":0},{"$f":"AA486*AA500*$Z528","v":9.8106112393370568E-2},{"$f":"AB486*AB500*$Z528","v":9.8106112393370568E-2},null,null,null,null,null,{"$f":"AH486*AH528","v":0},{"$f":"AI486*AI500*$AH528","v":8.8295501154033368E-2},{"$f":"AJ486*AJ500*$AH528","v":8.8295501154033368E-2}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K487*K529","v":0},{"$f":"L487*L501*$K529","v":0.26838976533898762},null,null,null,null,null,null,{"$f":"S487*S529","v":0},{"$f":"T487*T501*$S529","v":1.2051648234679747E-3},null,null,null,null,null,null,{"$f":"AA487*AA529","v":0},{"$f":"AB487*AB501*$AA529","v":6.0722723136964987E-2},null,null,null,null,null,null,{"$f":"AI487*AI529","v":0},{"$f":"AJ487*AJ501*$AI529","v":3.6650450823268392E-2}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L488*L530","v":0},null,null,null,null,null,null,null,{"$f":"T488*T530","v":0},null,null,null,null,null,null,null,{"$f":"AB488*AB530","v":0},null,null,null,null,null,null,null,{"$f":"AJ488*AJ530","v":0}]
[null,null,"Scenario ends"]
[]
[null,"_BC","Banking crisis shock scenario"]
[{"$f":"B548&B547","v":"GFN_BC"},"GFN","Gross financing need",null,null,{"$f":"-(F552+F574)+SUM(F553,F555:F560,F564:F566,F569:F571,F575)","v":6.2354595417357359},{"$f":"-(G552+G574)+SUM(G553,G555:G560,G564:G566,G569:G571,G575)","v":15.505540601523521},13.735966671557662,11.939611221280103,17.310483527159327,14.310495302233278,10.383631669280255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F548-F$8","v":0},{"$f":"G548-G$8","v":0},{"$f":"H548-H$8","v":-4.1530930442661429E-3},{"$f":"I548-I$8","v":-1.054936400809936E-2},{"$f":"J548-J$8","v":-1.3160936574607263E-2},{"$f":"K548-K$8","v":-2.2971547813952498E-2},{"$f":"L548-L$8","v":-4.7043820127626645E-2}]
[null,null,null,"in percent of GDP",null,{"$f":"F548/F609","v":3.3642174920876525E-2},8.08986945396723E-2,7.0085911407387583E-2,5.8980537690252688E-2,8.3019730580708787E-2,6.6615735293449149E-2,4.6877653994939726E-2]
[{"$f":"\"GFN_GDP\"&B547","v":"GFN_GDP_BC"},null,null,null,null,{"$f":"F549-F$9","v":0},{"$f":"G549-G$9","v":0},-2.1190595327347239E-5,-5.2112849401576844E-5,-6.3118826628932867E-5,-1.0693316451571011E-4,-2.1238271856920815E-4]
[null,null,null,"Primary balance"]
[{"$f":"B552&B547","v":"GGRXI_BC"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP(\"SHK_\"&$B552&$B547,STDesignData,F$6,FALSE)+F$11","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F552-F$11","v":0},{"$f":"G552-G$11","v":0},{"$f":"H552-H$11","v":0},{"$f":"I552-I$11","v":0},{"$f":"J552-J$11","v":0},{"$f":"K552-K$11","v":0},{"$f":"L552-L$11","v":0}]
[{"$f":"B553&B547","v":"GGEXI_BC"},"GGEXI",null,null,"Noninterest expenditures",{"$f":"VLOOKUP(\"SHK_\"&$B553&$B547,STDesignData,F$6,FALSE)+F$12","v":48.254899999999999},51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F553-F$12","v":0},{"$f":"G553-G$12","v":0},{"$f":"H553-H$12","v":0},{"$f":"I553-I$12","v":0},{"$f":"J553-J$12","v":0},{"$f":"K553-K$12","v":0},{"$f":"L553-L$12","v":0}]
[null,null,null,"Interest bill"]
[{"$f":"B555&B547","v":"GGEICL_H_BC"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"F$14","v":3.6812},{"$f":"G$14","v":4.1715},3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F555-F$14","v":0},{"$f":"G555-G$14","v":0},{"$f":"H555-H$14","v":0},{"$f":"I555-I$14","v":0},{"$f":"J555-J$14","v":0},{"$f":"K555-K$14","v":0},{"$f":"L555-L$14","v":0}]
[{"$f":"B556&B547","v":"GGEICF_H_BC"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$15/N$60*N600","v":0.96399999999999997},1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F556-F$15","v":0},{"$f":"G556-G$15","v":0},{"$f":"H556-H$15","v":0},{"$f":"I556-I$15","v":0},{"$f":"J556-J$15","v":0},{"$f":"K556-K$15","v":0},{"$f":"L556-L$15","v":0}]
[{"$f":"B557&B547","v":"GGEICI_H_BC"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B557,BaseDBData,F$5,FALSE)/N$60*N601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,G$5,FALSE)/O$60*O601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,H$5,FALSE)/P$60*P601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,I$5,FALSE)/Q$60*Q601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,J$5,FALSE)/R$60*R601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,K$5,FALSE)/S$60*S601","v":0},{"$f":"VLOOKUP($B557,BaseDBData,L$5,FALSE)/T$60*T601","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F557-F$16","v":0},{"$f":"G557-G$16","v":0},{"$f":"H557-H$16","v":0},{"$f":"I557-I$16","v":0},{"$f":"J557-J$16","v":0},{"$f":"K557-K$16","v":0},{"$f":"L557-L$16","v":0}]
[{"$f":"B558&B547","v":"GGEICL_P_BC"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G674:G674)*G600","v":0},{"$f":"SUM(H674:H675)*H600","v":0.39989108237696547},{"$f":"SUM(I674:I676)*I600","v":0.62439680529551556},{"$f":"SUM(J674:J677)*J600","v":0.87885922753460832},{"$f":"SUM(K674:K678)*K600","v":1.0716259693923134},{"$f":"SUM(L674:L679)*L600","v":1.3076908145389496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F558-F$19","v":0},{"$f":"G558-G$19","v":0},{"$f":"H558-H$19","v":0},{"$f":"I558-I$19","v":0},{"$f":"J558-J$19","v":0},{"$f":"K558-K$19","v":0},{"$f":"L558-L$19","v":0}]
[{"$f":"B559&B547","v":"GGEICF_P_BC"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O674:O674)*O600","v":0},{"$f":"SUM(P674:P675)*P600","v":5.5374573923519955E-3},{"$f":"SUM(Q674:Q676)*Q600","v":1.8329999320037756E-2},{"$f":"SUM(R674:R677)*R600","v":2.3553144453035316E-2},{"$f":"SUM(S674:S678)*S600","v":4.3174366931709431E-2},{"$f":"SUM(T674:T679)*T600","v":5.1318911559102426E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F559-F$20","v":0},{"$f":"G559-G$20","v":0},{"$f":"H559-H$20","v":0},{"$f":"I559-I$20","v":0},{"$f":"J559-J$20","v":0},{"$f":"K559-K$20","v":0},{"$f":"L559-L$20","v":0}]
[{"$f":"B560&B547","v":"GGEICI_P_BC"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G561:G562)","v":0},{"$f":"SUM(H561:H562)","v":7.8908767841016247E-2},0.200437916154031,0.25005779491750801,0.43645940846491194,0.53383258242514531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F560-F$21","v":0},{"$f":"G560-G$21","v":0},{"$f":"H560-H$21","v":-4.1530930442642833E-3},{"$f":"I560-I$21","v":-1.0549364008107132E-2},{"$f":"J560-J$21","v":-1.3160936574605708E-2},{"$f":"K560-K$21","v":-2.297154781394295E-2},{"$f":"L560-L$21","v":-4.7043820127639524E-2}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W674:W674)*W600","v":0},{"$f":"SUM(X674:X675)*X600","v":4.1530930442640265E-2},{"$f":"SUM(Y674:Y676)*Y600","v":0.10549364008106905},{"$f":"SUM(Z674:Z677)*Z600","v":0.13160936574605686},{"$f":"SUM(AA674:AA678)*AA600","v":0.22971547813942744},{"$f":"SUM(AB674:AB679)*AB600","v":0.29043820127639242}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE674:AE674)*AE600","v":0},{"$f":"SUM(AF674:AF675)*AF600","v":3.7377837398375975E-2},{"$f":"SUM(AG674:AG676)*AG600","v":9.4944276072961964E-2},{"$f":"SUM(AH674:AH677)*AH600","v":0.11844842917145115},{"$f":"SUM(AI674:AI678)*AI600","v":0.20674393032548452},{"$f":"SUM(AJ674:AJ679)*AJ600","v":0.24339438114875292}]
[null,null,null,"Principal"]
[{"$f":"B564&B547","v":"GGFACL_H_BC"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"F$25","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F564-F$25","v":0},{"$f":"G564-G$25","v":0},{"$f":"H564-H$25","v":0},{"$f":"I564-I$25","v":0},{"$f":"J564-J$25","v":0},{"$f":"K564-K$25","v":0},{"$f":"L564-L$25","v":0}]
[{"$f":"B565&B547","v":"GGFACF_H_BC"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$26/N$60*N600","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F565-F$26","v":0},{"$f":"G565-G$26","v":0},{"$f":"H565-H$26","v":0},{"$f":"I565-I$26","v":0},{"$f":"J565-J$26","v":0},{"$f":"K565-K$26","v":0},{"$f":"L565-L$26","v":0}]
[{"$f":"B566&B547","v":"GGFACI_H_BC"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B566,BaseDBData,F$5,FALSE)/N$60*N601","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F566-F$27","v":0},{"$f":"G566-G$27","v":0},{"$f":"H566-H$27","v":0},{"$f":"I566-I$27","v":0},{"$f":"J566-J$27","v":0},{"$f":"K566-K$27","v":0},{"$f":"L566-L$27","v":0}]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B567,BaseDBData,F$5,FALSE)/N$60*N601","v":0},{"$f":"VLOOKUP($B567,BaseDBData,G$5,FALSE)/W$60*W600","v":0},0,0,0,0,0]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B568,BaseDBData,F$5,FALSE)/N$60*N601","v":0},{"$f":"VLOOKUP($B568,BaseDBData,G$5,FALSE)/AE$60*AE600","v":0},0,0,0,0,0]
[{"$f":"B569&B547","v":"GGFACL_P_BC"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G667:G667)*G600","v":0},{"$f":"SUM(H667:H668)*H600","v":0},{"$f":"SUM(I667:I669)*I600","v":0.506904241010662},{"$f":"SUM(J667:J670)*J600","v":0.87970465770338013},{"$f":"SUM(K667:K671)*K600","v":1.3235050248959148},{"$f":"SUM(L667:L672)*L600","v":1.7277314700770492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F569-F$30","v":0},{"$f":"G569-G$30","v":0},{"$f":"H569-H$30","v":0},{"$f":"I569-I$30","v":0},{"$f":"J569-J$30","v":0},{"$f":"K569-K$30","v":0},{"$f":"L569-L$30","v":0}]
[{"$f":"B570&B547","v":"GGFACF_P_BC"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O667:O667)*N600","v":0},{"$f":"SUM(P667:P668)*O600","v":0},{"$f":"SUM(Q667:Q669)*P600","v":0},{"$f":"SUM(R667:R670)*Q600","v":0},{"$f":"SUM(S667:S671)*R600","v":0},{"$f":"SUM(T667:T672)*S600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F570-F$31","v":0},{"$f":"G570-G$31","v":0},{"$f":"H570-H$31","v":0},{"$f":"I570-I$31","v":0},{"$f":"J570-J$31","v":0},{"$f":"K570-K$31","v":0},{"$f":"L570-L$31","v":0}]
[{"$f":"B571&B547","v":"GGFACI_P_BC"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F571-F$32","v":0},{"$f":"G571-G$32","v":0},{"$f":"H571-H$32","v":0},{"$f":"I571-I$32","v":0},{"$f":"J571-J$32","v":0},{"$f":"K571-K$32","v":0},{"$f":"L571-L$32","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W667:W667)*W600","v":0},{"$f":"SUM(X667:X668)*X600","v":0},{"$f":"SUM(Y667:Y669)*Y600","v":0},{"$f":"SUM(Z667:Z670)*Z600","v":0},{"$f":"SUM(AA667:AA671)*AA600","v":0},{"$f":"SUM(AB667:AB672)*AB600","v":0}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE667:AE667)*AE600","v":0},{"$f":"SUM(AF667:AF668)*AF600","v":0},{"$f":"SUM(AG667:AG669)*AG600","v":0},{"$f":"SUM(AH667:AH670)*AH600","v":0},{"$f":"SUM(AI667:AI671)*AI600","v":0},{"$f":"SUM(AJ667:AJ672)*AJ600","v":0}]
[{"$f":"B574&B547","v":"GGROPI_BC"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP(\"SHK_\"&$B574&$B547,STDesignData,F$6,FALSE)+F$35","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F574-F$35","v":0},{"$f":"G574-G$35","v":0},{"$f":"H574-H$35","v":0},{"$f":"I574-I$35","v":0},{"$f":"J574-J$35","v":0},{"$f":"K574-K$35","v":0},{"$f":"L574-L$35","v":0}]
[{"$f":"B575&B547","v":"CL_BC"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP(\"SHK_\"&$B575&$B547,STDesignData,F$6,FALSE)+F$36","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F575-F$36","v":0},{"$f":"G575-G$36","v":0},{"$f":"H575-H$36","v":0},{"$f":"I575-I$36","v":0},{"$f":"J575-J$36","v":0},{"$f":"K575-K$36","v":0},{"$f":"L575-L$36","v":0}]
[{"$f":"B576&B547","v":"ODCTA_BC"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B576&$B547,STDesignData,F$6,FALSE)+F$37","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F576-F$37","v":0},{"$f":"G576-G$37","v":0},{"$f":"H576-H$37","v":0},{"$f":"I576-I$37","v":0},{"$f":"J576-J$37","v":0},{"$f":"K576-K$37","v":0},{"$f":"L576-L$37","v":0}]
[{"$f":"B577&B547","v":"ODCTL_BC"},"ODCTL","Other items (e.g. arrears)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B577&$B547,STDesignData,F$6,FALSE)+F$38","v":-1.7871999999999999},-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F577-F$38","v":0},{"$f":"G577-G$38","v":0},{"$f":"H577-H$38","v":0},{"$f":"I577-I$38","v":0},{"$f":"J577-J$38","v":0},{"$f":"K577-K$38","v":0},{"$f":"L577-L$38","v":0}]
[{"$f":"B578&B547","v":"ODCTP_BC"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B578&$B547,STDesignData,F$6,FALSE)+F$39","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F578-F$39","v":0},{"$f":"G578-G$39","v":0},{"$f":"H578-H$39","v":0},{"$f":"I578-I$39","v":0},{"$f":"J578-J$39","v":0},{"$f":"K578-K$39","v":0},{"$f":"L578-L$39","v":0}]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B547","v":"ISS_XD_BC"},null,null,"Borrowing requirement unrelated to new debt",null,0,{"$f":"-(G552+G574)+SUM(G553,G555:G557,G564:G566,G575:G578)","v":14.504040601523513},{"$f":"-(H552+H574)+SUM(H553,H555:H557,H564:H566,H575:H578)","v":13.25162936394733},10.589542259499851,15.278308702550795,11.435730532548433,6.7630578906800096]
[{"$f":"\"ISS\"&B547","v":"ISS_BC"},null,null,"Total debt to be issued",null,0,{"$f":"G581/(1-G653)","v":14.504040601523513},{"$f":"(H581+G582*H653)/(1-H654)","v":13.735966671557664},{"$f":"(I581+G582*I653+H582*I654)/(1-I655)","v":11.939611221280098},{"$f":"(J581+G582*J653+H582*J654+I582*J655)/(1-J656)","v":17.310483527159327},{"$f":"(K581+G582*K653+H582*K654+I582*K655+J582*K656)/(1-K657)","v":14.310495302233283},{"$f":"(L581+G582*L653+H582*L654+I582*L655+J582*L656+K582*L657)/(1-L658)","v":10.383631669280255}]
[]
[{"$f":"\"GGXWDG\"&B547","v":"GGXWDG_BC"},null,"Total debt",null,null,{"$f":"SUM(F587:F589,F592:F594)","v":111.35546935230531},{"$f":"SUM(G587:G589,G592:G594)","v":115.6664267019257},120.39396218104753,125.03391092571293,129.53862335311356,133.65004483801135,137.53504703683251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F584-F$45","v":0},{"$f":"G584-G$45","v":0},{"$f":"H584-H$45","v":0},{"$f":"I584-I$45","v":0},{"$f":"J584-J$45","v":0},{"$f":"K584-K$45","v":0},{"$f":"L584-L$45","v":0}]
[null,null,null,"in percent of GDP",null,{"$f":"F584/F609","v":0.60079616478495124},0.60347866370651215,0.61429390221783386,0.61765556342152372,0.62125714707497759,0.62214450449504377,0.62091188829864308]
[{"$f":"\"GGXWDG_GDP\"&B547","v":"GGXWDG_GDP_BC"},null,null,null,null,{"$f":"F585-F$46","v":0},{"$f":"G585-G$46","v":0},0,0,0,0,0]
[{"$f":"B587&B547","v":"GGXWDGCL_H_BC"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B587,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F587-G564","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F587-F$47","v":0},{"$f":"G587-G$47","v":0},{"$f":"H587-H$47","v":0},{"$f":"I587-I$47","v":0},{"$f":"J587-J$47","v":0},{"$f":"K587-K$47","v":0},{"$f":"L587-L$47","v":0}]
[{"$f":"B588&B547","v":"GGXWDGCF_H_BC"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B588,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F588/N602-G565/O600)*O602","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F588-F$48","v":0},{"$f":"G588-G$48","v":0},{"$f":"H588-H$48","v":0},{"$f":"I588-I$48","v":0},{"$f":"J588-J$48","v":0},{"$f":"K588-K$48","v":0},{"$f":"L588-L$48","v":0}]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B589,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G590:G591)","v":0},{"$f":"SUM(H590:H591)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F589-F$49","v":0},{"$f":"G589-G$49","v":0},{"$f":"H589-H$49","v":0},{"$f":"I589-I$49","v":0},{"$f":"J589-J$49","v":0},{"$f":"K589-K$49","v":0},{"$f":"L589-L$49","v":0}]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B590,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F590/V602-G567/W600)*W602","v":0},{"$f":"(G590/W602-H567/X600)*X602","v":0},{"$f":"(H590/X602-I567/Y600)*Y602","v":0},0,0,0]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B591,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F591/AD602-G568/AE600)*AE602","v":0},{"$f":"(G591/AE602-H568/AF600)*AF602","v":0},0,0,0,0]
[{"$f":"\"GGXWDGCL_F\"&B547","v":"GGXWDGCL_F_BC"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G660:G660)*G602","v":11.735311905347507},{"$f":"SUM(H660:H661)*H602","v":19.075007613062287},{"$f":"SUM(I660:I662)*I602","v":27.896142026832933},{"$f":"SUM(J660:J663)*J602","v":34.516309656951833},{"$f":"SUM(K660:K664)*K602","v":42.431027620592708},{"$f":"SUM(L660:L665)*L602","v":47.935644979394688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F592-F$52","v":0},{"$f":"G592-G$52","v":0},{"$f":"H592-H$52","v":0},{"$f":"I592-I$52","v":0},{"$f":"J592-J$52","v":0},{"$f":"K592-K$52","v":0},{"$f":"L592-L$52","v":0}]
[{"$f":"\"GGXWDGCF_F\"&B547","v":"GGXWDGCF_F_BC"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O660:O660)*O602","v":0.13835660644594805},{"$f":"SUM(P660:P661)*P602","v":0.45798573648253016},{"$f":"SUM(Q660:Q662)*Q602","v":0.58848906759155184},{"$f":"SUM(R660:R663)*R602","v":1.0787367686790077},{"$f":"SUM(S660:S664)*S602","v":1.2822329720538661},{"$f":"SUM(T660:T665)*T602","v":1.4397062558578875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F593-F$53","v":0},{"$f":"G593-G$53","v":0},{"$f":"H593-H$53","v":0},{"$f":"I593-I$53","v":0},{"$f":"J593-J$53","v":0},{"$f":"K593-K$53","v":0},{"$f":"L593-L$53","v":0}]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G595:G596)","v":2.6302922613672082},{"$f":"SUM(H595:H596)","v":8.706749677017946},11.187743615191795,20.507824292561992,25.376482990573663,28.370201688954822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F594-F$54","v":0},{"$f":"G594-G$54","v":0},{"$f":"H594-H$54","v":0},{"$f":"I594-I$54","v":0},{"$f":"J594-J$54","v":0},{"$f":"K594-K$54","v":0},{"$f":"L594-L$54","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W660:W660)*W602","v":1.384364348088009},{"$f":"SUM(X660:X661)*X602","v":4.5824998300094482},{"$f":"SUM(Y660:Y662)*Y602","v":5.8882861132588378},{"$f":"SUM(Z660:Z663)*Z602","v":10.793591732927366},{"$f":"SUM(AA660:AA664)*AA602","v":13.829727889775615},{"$f":"SUM(AB660:AB665)*AB602","v":15.405369309976226}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE660:AE660)*AE602","v":1.2459279132791992},{"$f":"SUM(AF660:AF661)*AF602","v":4.1242498470084987},{"$f":"SUM(AG660:AG662)*AG602","v":5.2994575019329586},{"$f":"SUM(AH660:AH663)*AH602","v":9.7142325596346275},{"$f":"SUM(AI660:AI664)*AI602","v":11.546755100798046},{"$f":"SUM(AJ660:AJ665)*AJ602","v":12.964832378978597}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B600&B547","v":"ENDA_BC"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B600,BaseDBData,N$5,FALSE)","v":6.75803381313131},{"$f":"N600*(1+O601)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,null,{"$f":"V$60","v":1},{"$f":"V600*(1+W601)","v":1},{"$f":"W600*(1+X601)","v":1},{"$f":"X600*(1+Y601)","v":1},{"$f":"Y600*(1+Z601)","v":1},{"$f":"Z600*(1+AA601)","v":1},{"$f":"AA600*(1+AB601)","v":1},null,{"$f":"AD$60","v":1},{"$f":"AD600*(1+AE601)","v":1},{"$f":"AE600*(1+AF601)","v":1},{"$f":"AF600*(1+AG601)","v":1},{"$f":"AG600*(1+AH601)","v":1},{"$f":"AH600*(1+AI601)","v":1},{"$f":"AI600*(1+AJ601)","v":1}]
[{"$f":"B601&B547","v":"ENDA_PCH_BC"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B601&$B547,STDesignData,N$6,FALSE)+N$61","v":-7.3423662840910175E-5},0,0,0,0,0,0,{"$f":"B606","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U601&$B547,STDesignData,W$6,FALSE)+W$61","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U601&$B547,STDesignData,AE$6,FALSE)+AE$61","v":0},0,0,0,0,0]
[{"$f":"B602&B547","v":"ENDE_BC"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B602,BaseDBData,N$5,FALSE)","v":6.7541368421052601},{"$f":"N602*(1+O603)","v":6.7541368421052601},6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,null,{"$f":"V$62","v":1},{"$f":"V602*(1+W603)","v":1},{"$f":"W602*(1+X603)","v":1},{"$f":"X602*(1+Y603)","v":1},{"$f":"Y602*(1+Z603)","v":1},{"$f":"Z602*(1+AA603)","v":1},{"$f":"AA602*(1+AB603)","v":1},null,{"$f":"AD$62","v":1},{"$f":"AD602*(1+AE603)","v":1},{"$f":"AE602*(1+AF603)","v":1},{"$f":"AF602*(1+AG603)","v":1},{"$f":"AG602*(1+AH603)","v":1},{"$f":"AH602*(1+AI603)","v":1},{"$f":"AI602*(1+AJ603)","v":1}]
[{"$f":"B603&B547","v":"ENDE_PCH_BC"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B603&$B547,STDesignData,N$6,FALSE)+N$63","v":-1.8160487842175943E-3},0,0,0,0,0,0,{"$f":"B606","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U603&$B547,STDesignData,W$6,FALSE)+W$63","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U603&$B547,STDesignData,AE$6,FALSE)+AE$63","v":0},0,0,0,0,0]
[]
[{"$f":"B605&B547","v":"NGDP_RPCH_BC"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B605&$B547,STDesignData,F$6,FALSE)+F$65","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[{"$f":"B606&B547","v":"NGDP_DPCH_BC"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B606&$B547,STDesignData,F$6,FALSE)+F$66","v":0.11349706118085989},-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
[{"$f":"B607&B547","v":"NGDP_R_BC"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B607,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F607*(1+G605)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642]
[{"$f":"B608&B547","v":"NGDP_D_BC"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B608,BaseDBData,F$5,FALSE)","v":122.02263273336548},{"$f":"F608*(1+G606)","v":121.83622860235369},121.8473008118043,122.93279357282559,124.06649369171535,125.62273974197095,127.42082293917281]
[{"$f":"B609&B547","v":"NGDP_BC"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B609,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F609*(1+G605)*(1+G606)","v":191.66614108858931},195.98755863663905,202.43306841289242,208.51047583599058,214.82154687918819,221.50493432118279]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[]
[{"$f":"B614&B547","v":"ISS_AMT_BC"},"ISS_AMT",null,"Share",null,null,{"$f":"G$74","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O$74","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W$74","v":9.544680590197703E-2},{"$f":"X$74","v":0.23282929832260357},0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE$74","v":8.590212531177871E-2},{"$f":"AF$74","v":0.2095463684903435},9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,"FI",null,"Shock in basis points",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B617&$B547,STDesignData,G$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B617&$B547,STDesignData,O$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B617&$B547,STDesignData,W$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B617&$B547,STDesignData,AE$6,FALSE)","v":0},0,0,0,0,0]
[null,null,null,0,{"$f":"ProjYr+D618","v":2023},null,{"$f":"$G617/100+G$78","v":0},3.4075880181313668E-2,3.4075880181313668E-2,3.4024308106226163E-2,3.3967859456921892E-2,3.3905808226601782E-2,null,null,{"$f":"$O617/100+O$78","v":0},{"$f":"$O617/100+P$78","v":0.04},0.04,0.04,0.04,0.04,null,null,{"$f":"$W617/100+W$78","v":0},{"$f":"$W617/100+X$78","v":0.03},{"$f":"$W617/100+Y$78","v":0.03},{"$f":"$W617/100+Z$78","v":0.03},{"$f":"$W617/100+AA$78","v":0.03},{"$f":"$W617/100+AB$78","v":0.03},null,null,{"$f":"$AE617/100+AE$78","v":0},3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2]
[null,null,null,1,2024,null,null,{"$f":"$H617/100+H$79","v":0},{"$f":"$H617/100+I$79","v":3.0587878824808956E-2},{"$f":"$H617/100+J$79","v":3.0587878824808956E-2},{"$f":"$H617/100+K$79","v":3.1264055614511788E-2},{"$f":"$H617/100+L$79","v":3.2016688383014844E-2},null,null,null,{"$f":"$P617/100+P$79","v":0},{"$f":"$P617/100+Q$79","v":0.04},{"$f":"$P617/100+R$79","v":0.04},{"$f":"$P617/100+S$79","v":0.04},{"$f":"$P617/100+T$79","v":0.04},null,null,null,{"$f":"$X617/100+X$79","v":0},{"$f":"$X617/100+Y$79","v":0.02},0.02,0.02,0.02,null,null,null,{"$f":"$AF617/100+AF$79","v":0},{"$f":"$AF617/100+AG$79","v":0.02},{"$f":"$AF617/100+AH$79","v":0.02},{"$f":"$AF617/100+AI$79","v":0.02},{"$f":"$AF617/100+AJ$79","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"$I617/100+I$80","v":0},{"$f":"$I617/100+J$80","v":2.9193136175820686E-2},{"$f":"$I617/100+K$80","v":2.9193136175820686E-2},{"$f":"$I617/100+L$80","v":2.9775696631456287E-2},null,null,null,null,{"$f":"$Q617/100+Q$80","v":0},{"$f":"$Q617/100+R$80","v":0.04},{"$f":"$Q617/100+S$80","v":0.04},{"$f":"$Q617/100+T$80","v":0.04},null,null,null,null,{"$f":"$Y617/100+Y$80","v":0},{"$f":"$Y617/100+Z$80","v":0.02},0.02,0.02,null,null,null,null,{"$f":"$AG617/100+AG$80","v":0},{"$f":"$AG617/100+AH$80","v":0.02},{"$f":"$AG617/100+AI$80","v":0.02},{"$f":"$AG617/100+AJ$80","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"$J617/100+J$81","v":0},{"$f":"$J617/100+K$81","v":2.8975339187224856E-2},{"$f":"$J617/100+L$81","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"$R617/100+R$81","v":0},{"$f":"$R617/100+S$81","v":0.04},{"$f":"$R617/100+T$81","v":0.04},null,null,null,null,null,{"$f":"$Z617/100+Z$81","v":0},{"$f":"$Z617/100+AA$81","v":0.02},0.02,null,null,null,null,null,{"$f":"$AH617/100+AH$81","v":0},{"$f":"$AH617/100+AI$81","v":0.02},{"$f":"$AH617/100+AJ$81","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"$K617/100+K$82","v":0},{"$f":"$K617/100+L$82","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"$S617/100+S$82","v":0},{"$f":"$S617/100+T$82","v":0.04},null,null,null,null,null,null,{"$f":"$AA617/100+AA$82","v":0},{"$f":"$AA617/100+AB$82","v":0.02},null,null,null,null,null,null,{"$f":"$AI617/100+AI$82","v":0},{"$f":"$AI617/100+AJ$82","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"$L617/100+L$83","v":0},null,null,null,null,null,null,null,{"$f":"$T617/100+T$83","v":0},null,null,null,null,null,null,null,{"$f":"$AB617/100+AB$83","v":0},null,null,null,null,null,null,null,{"$f":"$AJ617/100+AJ$83","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D625","v":2023},null,{"$f":"IF(G615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E625,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E625,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E626,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E626,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E627,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E627,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E628,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E628,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E629,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E629,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E630,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E630,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D632","v":2023},null,{"$f":"IF(G615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE615,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E632,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E632,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF615,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E633,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E633,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG615,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E634,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E634,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH615,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E635,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E635,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI615,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AI615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E636,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E636,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ615,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E637,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E637,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,{"$f":"I639=I369","v":true},null,0,{"$f":"ProjYr+D639","v":2023},null,{"$f":"G614*G600*G618*G632/G600","v":0},{"$f":"G614*H600*H618*H632/G600","v":2.7571012338103953E-2},{"$f":"G614*I600*I618*I632/G600","v":2.7571012338103953E-2},{"$f":"G614*J600*J618*J632/G600","v":2.6340163573010028E-2},{"$f":"G614*K600*K618*K632/G600","v":2.5109314807916103E-2},{"$f":"G614*L600*L618*L632/G600","v":2.3878466042822181E-2},null,null,{"$f":"O614*O600*O618*O632/O600","v":0},{"$f":"O614*P600*P618*P632/O600","v":3.8178722360790533E-4},{"$f":"O614*Q600*Q618*Q632/O600","v":3.8178722360790533E-4},{"$f":"O614*R600*R618*R632/O600","v":3.8178722360790533E-4},{"$f":"O614*S600*S618*S632/O600","v":3.8178722360790533E-4},{"$f":"O614*T600*T618*T632/O600","v":3.8178722360790533E-4},null,null,{"$f":"W614*W600*W618*W632/W600","v":0},{"$f":"W614*X600*X618*X632/W600","v":2.8634041770593107E-3},{"$f":"W614*Y600*Y618*Y632/W600","v":2.8634041770593107E-3},{"$f":"W614*Z600*Z618*Z632/W600","v":2.8634041770593107E-3},{"$f":"W614*AA600*AA618*AA632/W600","v":2.8634041770593107E-3},{"$f":"W614*AB600*AB618*AB632/W600","v":2.8634041770593107E-3},null,null,{"$f":"AE614*AE600*AE618*AE632/AE600","v":0},{"$f":"AE614*AF600*AF618*AF632/AE600","v":2.5770637593533615E-3},{"$f":"AE614*AG600*AG618*AG632/AE600","v":2.5770637593533615E-3},{"$f":"AE614*AH600*AH618*AH632/AE600","v":2.5770637593533615E-3},{"$f":"AE614*AI600*AI618*AI632/AE600","v":2.5770637593533615E-3},{"$f":"AE614*AJ600*AJ618*AJ632/AE600","v":2.5770637593533615E-3}]
[null,{"$f":"I640=I370","v":true},null,1,2024,null,null,{"$f":"H614*H600*H619*H633/H600","v":0},{"$f":"H614*I600*I619*I633/H600","v":1.634437009689476E-2},{"$f":"H614*J600*J619*J633/H600","v":1.634437009689476E-2},{"$f":"H614*K600*K619*K633/H600","v":1.5857158585715608E-2},{"$f":"H614*L600*L619*L633/H600","v":1.536994707453646E-2},null,null,null,{"$f":"P614*P600*P619*P633/P600","v":0},{"$f":"P614*Q600*Q619*Q633/P600","v":9.3131719329041446E-4},{"$f":"P614*R600*R619*R633/P600","v":9.3131719329041446E-4},{"$f":"P614*S600*S619*S633/P600","v":9.3131719329041446E-4},{"$f":"P614*T600*T619*T633/P600","v":9.3131719329041446E-4},null,null,null,{"$f":"X614*X600*X619*X633/X600","v":0},{"$f":"X614*Y600*Y619*Y633/X600","v":4.6565859664520716E-3},{"$f":"X614*Z600*Z619*Z633/X600","v":4.6565859664520716E-3},{"$f":"X614*AA600*AA619*AA633/X600","v":4.6565859664520716E-3},{"$f":"X614*AB600*AB619*AB633/X600","v":4.6565859664520716E-3},null,null,null,{"$f":"AF614*AF600*AF619*AF633/AF600","v":0},{"$f":"AF614*AG600*AG619*AG633/AF600","v":4.1909273698068697E-3},{"$f":"AF614*AH600*AH619*AH633/AF600","v":4.1909273698068697E-3},{"$f":"AF614*AI600*AI619*AI633/AF600","v":4.1909273698068697E-3},{"$f":"AF614*AJ600*AJ619*AJ633/AF600","v":4.1909273698068697E-3}]
[null,{"$f":"I641=I371","v":true},null,2,2025,null,null,null,{"$f":"I614*I600*I620*I634/I600","v":0},{"$f":"I614*J600*J620*J634/I600","v":2.2807669165726317E-2},{"$f":"I614*K600*K620*K634/I600","v":2.2807669165726317E-2},{"$f":"I614*L600*L620*L634/I600","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q614*Q600*Q620*Q634/Q600","v":0},{"$f":"Q614*R600*R620*R634/Q600","v":4.3746358538779642E-4},{"$f":"Q614*S600*S620*S634/Q600","v":4.3746358538779642E-4},{"$f":"Q614*T600*T620*T634/Q600","v":4.3746358538779642E-4},null,null,null,null,{"$f":"Y614*Y600*Y620*Y634/Y600","v":0},{"$f":"Y614*Z600*Z620*Z634/Y600","v":2.1873179269389824E-3},{"$f":"Y614*AA600*AA620*AA634/Y600","v":2.1873179269389824E-3},{"$f":"Y614*AB600*AB620*AB634/Y600","v":2.1873179269389824E-3},null,null,null,null,{"$f":"AG614*AG600*AG620*AG634/AG600","v":0},{"$f":"AG614*AH600*AH620*AH634/AG600","v":1.968586134245099E-3},{"$f":"AG614*AI600*AI620*AI634/AG600","v":1.968586134245099E-3},{"$f":"AG614*AJ600*AJ620*AJ634/AG600","v":1.968586134245099E-3}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J614*J600*J621*J635/J600","v":0},{"$f":"J614*K600*K621*K635/J600","v":1.2553741959868851E-2},{"$f":"J614*L600*L621*L635/J600","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R614*R600*R621*R635/R600","v":0},{"$f":"R614*S600*S621*S635/R600","v":1.1334878339989375E-3},{"$f":"R614*T600*T621*T635/R600","v":1.1334878339989375E-3},null,null,null,null,null,{"$f":"Z614*Z600*Z621*Z635/Z600","v":0},{"$f":"Z614*AA600*AA621*AA635/Z600","v":5.6674391699946874E-3},{"$f":"Z614*AB600*AB621*AB635/Z600","v":5.6674391699946874E-3},null,null,null,null,null,{"$f":"AH614*AH600*AH621*AH635/AH600","v":0},{"$f":"AH614*AI600*AI621*AI635/AH600","v":5.1006952529952096E-3},{"$f":"AH614*AJ600*AJ621*AJ635/AH600","v":5.1006952529952096E-3}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K614*K600*K622*K636/K600","v":0},{"$f":"K614*L600*L622*L636/K600","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S614*S600*S622*S636/S600","v":0},{"$f":"S614*T600*T622*T636/S600","v":5.6913086901485296E-4},null,null,null,null,null,null,{"$f":"AA614*AA600*AA622*AA636/AA600","v":0},{"$f":"AA614*AB600*AB622*AB636/AA600","v":4.2432300108780066E-3},null,null,null,null,null,null,{"$f":"AI614*AI600*AI622*AI636/AI600","v":0},{"$f":"AI614*AJ600*AJ622*AJ636/AI600","v":2.5610889105668311E-3}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L614*L600*L623*L637/L600","v":0},null,null,null,null,null,null,null,{"$f":"T614*T600*T623*T637/T600","v":0},null,null,null,null,null,null,null,{"$f":"AB614*AB600*AB623*AB637/AB600","v":0},null,null,null,null,null,null,null,{"$f":"AJ614*AJ600*AJ623*AJ637/AJ600","v":0}]
[null,null,"Calculation in terms of amortization"]
[null,{"$f":"I646=I376","v":true},null,0,{"$f":"ProjYr+D646","v":2023},null,{"$f":"G614*G600*G625/G600","v":0},{"$f":"G614*H600*H625/G600","v":0},{"$f":"G614*I600*I625/G600","v":3.4949174160296859E-2},{"$f":"G614*J600*J625/G600","v":3.4949174160296859E-2},{"$f":"G614*K600*K625/G600","v":3.4949174160296859E-2},{"$f":"G614*L600*L625/G600","v":3.4949174160296859E-2},null,null,{"$f":"O614*O600*O625/O600","v":0},{"$f":"O614*P600*P625/O600","v":0},{"$f":"O614*Q600*Q625/O600","v":0},{"$f":"O614*R600*R625/O600","v":0},{"$f":"O614*S600*S625/O600","v":0},{"$f":"O614*T600*T625/O600","v":0},null,null,{"$f":"W614*W600*W625/W600","v":0},{"$f":"W614*X600*X625/W600","v":0},{"$f":"W614*Y600*Y625/W600","v":0},{"$f":"W614*Z600*Z625/W600","v":0},{"$f":"W614*AA600*AA625/W600","v":0},{"$f":"W614*AB600*AB625/W600","v":0},null,null,{"$f":"AE614*AE600*AE625/AE600","v":0},{"$f":"AE614*AF600*AF625/AE600","v":0},{"$f":"AE614*AG600*AG625/AE600","v":0},{"$f":"AE614*AH600*AH625/AE600","v":0},{"$f":"AE614*AI600*AI625/AE600","v":0},{"$f":"AE614*AJ600*AJ625/AE600","v":0}]
[null,{"$f":"I647=I377","v":true},null,1,2024,null,null,{"$f":"H614*H600*H626/H600","v":0},{"$f":"H614*I600*I626/H600","v":0},{"$f":"H614*J600*J626/H600","v":2.7140457283188965E-2},{"$f":"H614*K600*K626/H600","v":2.7140457283188965E-2},{"$f":"H614*L600*L626/H600","v":2.7140457283188965E-2},null,null,null,{"$f":"P614*P600*P626/P600","v":0},{"$f":"P614*Q600*Q626/P600","v":0},{"$f":"P614*R600*R626/P600","v":0},{"$f":"P614*S600*S626/P600","v":0},{"$f":"P614*T600*T626/P600","v":0},null,null,null,{"$f":"X614*X600*X626/X600","v":0},{"$f":"X614*Y600*Y626/X600","v":0},{"$f":"X614*Z600*Z626/X600","v":0},{"$f":"X614*AA600*AA626/X600","v":0},{"$f":"X614*AB600*AB626/X600","v":0},null,null,null,{"$f":"AF614*AF600*AF626/AF600","v":0},{"$f":"AF614*AG600*AG626/AF600","v":0},{"$f":"AF614*AH600*AH626/AF600","v":0},{"$f":"AF614*AI600*AI626/AF600","v":0},{"$f":"AF614*AJ600*AJ626/AF600","v":0}]
[null,{"$f":"I648=I378","v":true},null,2,2025,null,null,null,{"$f":"I614*I600*I627/I600","v":0},{"$f":"I614*J600*J627/I600","v":0},{"$f":"I614*K600*K627/I600","v":3.7170420289862074E-2},{"$f":"I614*L600*L627/I600","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q614*Q600*Q627/Q600","v":0},{"$f":"Q614*R600*R627/Q600","v":0},{"$f":"Q614*S600*S627/Q600","v":0},{"$f":"Q614*T600*T627/Q600","v":0},null,null,null,null,{"$f":"Y614*Y600*Y627/Y600","v":0},{"$f":"Y614*Z600*Z627/Y600","v":0},{"$f":"Y614*AA600*AA627/Y600","v":0},{"$f":"Y614*AB600*AB627/Y600","v":0},null,null,null,null,{"$f":"AG614*AG600*AG627/AG600","v":0},{"$f":"AG614*AH600*AH627/AG600","v":0},{"$f":"AG614*AI600*AI627/AG600","v":0},{"$f":"AG614*AJ600*AJ627/AG600","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J614*J600*J628/J600","v":0},{"$f":"J614*K600*K628/J600","v":0},{"$f":"J614*L600*L628/J600","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R614*R600*R628/R600","v":0},{"$f":"R614*S600*S628/R600","v":0},{"$f":"R614*T600*T628/R600","v":0},null,null,null,null,null,{"$f":"Z614*Z600*Z628/Z600","v":0},{"$f":"Z614*AA600*AA628/Z600","v":0},{"$f":"Z614*AB600*AB628/Z600","v":0},null,null,null,null,null,{"$f":"AH614*AH600*AH628/AH600","v":0},{"$f":"AH614*AI600*AI628/AH600","v":0},{"$f":"AH614*AJ600*AJ628/AH600","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K614*K600*K629/K600","v":0},{"$f":"K614*L600*L629/K600","v":0},null,null,null,null,null,null,{"$f":"S614*S600*S629/S600","v":0},{"$f":"S614*T600*T629/S600","v":0},null,null,null,null,null,null,{"$f":"AA614*AA600*AA629/AA600","v":0},{"$f":"AA614*AB600*AB629/AA600","v":0},null,null,null,null,null,null,{"$f":"AI614*AI600*AI629/AI600","v":0},{"$f":"AI614*AJ600*AJ629/AI600","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L614*L600*L630/L600","v":0},null,null,null,null,null,null,null,{"$f":"T614*T600*T630/T600","v":0},null,null,null,null,null,null,null,{"$f":"AB614*AB600*AB630/AB600","v":0},null,null,null,null,null,null,null,{"$f":"AJ614*AJ600*AJ630/AJ600","v":0}]
[null,null,"Inputs to debt issuancecalculation"]
[null,{"$f":"I653=I383","v":true},null,0,{"$f":"ProjYr+D653","v":2023},null,{"$f":"G639+O639+W639+G646+O646+W646+AE639+AE646","v":0},{"$f":"H639+P639+X639+H646+P646+X646+AF639+AF646","v":3.3393267498124532E-2},6.8342441658421391E-2,6.7111592893327465E-2,6.588074412823354E-2,6.4649895363139614E-2]
[null,{"$f":"I654=I384","v":true},null,1,2024,null,null,0,2.6123200626444118E-2,5.3263657909633083E-2,5.2776446398453934E-2,5.2289234887274778E-2]
[null,{"$f":"I655=I385","v":true},null,2,2025,null,null,null,0,2.7401036812298194E-2,6.4571457102160265E-2,6.3919817906767457E-2]
[null,null,null,3,2026,null,null,null,null,0,2.4455364216857688E-2,4.7806904024912292E-2]
[null,null,null,4,2027,null,null,null,null,null,0,2.6128200039886976E-2]
[null,null,null,5,2028,null,null,null,null,null,null,0]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D660","v":2023},null,{"$f":"G582*G614/G600","v":11.735311905347507},{"$f":"G660-H667","v":11.735311905347507},{"$f":"H660-I667","v":11.228407664336844},{"$f":"I660-J667","v":10.721503423326181},{"$f":"J660-K667","v":10.214599182315519},{"$f":"K660-L667","v":9.7076949413048563},null,null,{"$f":"G582*O614/O600","v":2.0484720650525402E-2},{"$f":"O660-P667","v":2.0484720650525402E-2},{"$f":"P660-Q667","v":2.0484720650525402E-2},{"$f":"Q660-R667","v":2.0484720650525402E-2},{"$f":"R660-S667","v":2.0484720650525402E-2},{"$f":"S660-T667","v":2.0484720650525402E-2},null,null,{"$f":"$G$582*W614/W600","v":1.384364348088009},{"$f":"W660-X667","v":1.384364348088009},{"$f":"X660-Y667","v":1.384364348088009},1.384364348088009,1.384364348088009,1.384364348088009,null,null,{"$f":"$G$582*AE614/AE600","v":1.2459279132791992},{"$f":"AE660-AF667","v":1.2459279132791992},{"$f":"AF660-AG667","v":1.2459279132791992},{"$f":"AG660-AH667","v":1.2459279132791992},{"$f":"AH660-AI667","v":1.2459279132791992},{"$f":"AI660-AJ667","v":1.2459279132791992}]
[null,null,null,1,2024,null,null,{"$f":"H582*H614/H600","v":7.3396957077147809},{"$f":"H661-I668","v":7.3396957077147809},{"$f":"I661-J668","v":6.9668952910220625},{"$f":"J661-K668","v":6.5940948743293442},{"$f":"K661-L668","v":6.2212944576366258},null,null,null,{"$f":"H582*P614/P600","v":4.7323460792801156E-2},{"$f":"P661-Q668","v":4.7323460792801156E-2},{"$f":"Q661-R668","v":4.7323460792801156E-2},{"$f":"R661-S668","v":4.7323460792801156E-2},{"$f":"S661-T668","v":4.7323460792801156E-2},null,null,null,{"$f":"$H$582*X614/X600","v":3.1981354819214394},{"$f":"X661-Y668","v":3.1981354819214394},3.1981354819214394,3.1981354819214394,3.1981354819214394,null,null,null,{"$f":"$H$582*AF614/AF600","v":2.8783219337292993},2.8783219337292993,2.8783219337292993,2.8783219337292993,2.8783219337292993]
[null,null,null,2,2025,null,null,null,{"$f":"I582*I614/I600","v":9.3280386547813112},{"$f":"I662-J669","v":9.3280386547813112},{"$f":"J662-K669","v":8.8842382875887758},{"$f":"K662-L669","v":8.4404379203962403},null,null,null,null,{"$f":"I582*Q614/Q600","v":1.9321985052992187E-2},{"$f":"Q662-R669","v":1.9321985052992187E-2},{"$f":"R662-S669","v":1.9321985052992187E-2},{"$f":"S662-T669","v":1.9321985052992187E-2},null,null,null,null,{"$f":"$I$582*Y614/Y600","v":1.3057862832493896},{"$f":"Y662-Z669","v":1.3057862832493896},1.3057862832493896,1.3057862832493896,null,null,null,null,{"$f":"$I$582*AG614/AG600","v":1.1752076549244597},1.1752076549244597,1.1752076549244597,1.1752076549244597]
[null,null,null,3,2026,null,null,null,null,{"$f":"J582*J614/J600","v":7.4998722878222779},{"$f":"J663-K670","v":7.4998722878222779},{"$f":"K663-L670","v":7.0956458426411437},null,null,null,null,null,{"$f":"J582*R614/R600","v":7.2584804327808963E-2},{"$f":"R663-S670","v":7.2584804327808963E-2},{"$f":"S663-T670","v":7.2584804327808963E-2},null,null,null,null,null,{"$f":"$J$582*Z614/Z600","v":4.9053056196685283},{"$f":"Z663-AA670","v":4.9053056196685283},4.9053056196685283,null,null,null,null,null,{"$f":"$J$582*AH614/AH600","v":4.414775057701668},4.414775057701668,4.414775057701668]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K582*K614/K600","v":9.2382229885367888},{"$f":"K664-L671","v":9.2382229885367888},null,null,null,null,null,null,{"$f":"K582*S614/S600","v":3.0129120586699365E-2},{"$f":"S664-T671","v":3.0129120586699365E-2},null,null,null,null,null,null,{"$f":"$K$582*AA614/AA600","v":3.0361361568482494},{"$f":"AA664-AB671","v":3.0361361568482494},null,null,null,null,null,null,{"$f":"$K$582*AI614/AI600","v":1.8325225411634196},1.8325225411634196]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L582*L614/L600","v":7.2323488288790321},null,null,null,null,null,null,null,{"$f":"L582*T614/T600","v":2.3315086366378263E-2},null,null,null,null,null,null,null,{"$f":"$L$582*AB614/AB600","v":1.575641420200611},null,null,null,null,null,null,null,{"$f":"$L$582*AJ614/AJ600","v":1.4180772781805511}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D667","v":2023},null,{"$f":"G625*G660","v":0},{"$f":"H625*G660","v":0},{"$f":"I625*G660","v":0.506904241010662},{"$f":"J625*G660","v":0.506904241010662},{"$f":"K625*G660","v":0.506904241010662},{"$f":"L625*G660","v":0.506904241010662},null,null,{"$f":"O625*O660","v":0},{"$f":"P625*O660","v":0},{"$f":"Q625*O660","v":0},{"$f":"R625*O660","v":0},{"$f":"S625*O660","v":0},{"$f":"T625*O660","v":0},null,null,{"$f":"W625*W660","v":0},{"$f":"X625*W660","v":0},{"$f":"Y625*W660","v":0},{"$f":"Z625*W660","v":0},{"$f":"AA625*W660","v":0},{"$f":"AB625*W660","v":0},null,null,{"$f":"AE625*AE660","v":0},{"$f":"AF625*AE660","v":0},{"$f":"AG625*AE660","v":0},{"$f":"AH625*AE660","v":0},{"$f":"AI625*AE660","v":0},{"$f":"AJ625*AE660","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H626*H661","v":0},{"$f":"I626*H661","v":0},{"$f":"J626*H661","v":0.37280041669271813},{"$f":"K626*H661","v":0.37280041669271813},{"$f":"L626*H661","v":0.37280041669271813},null,null,null,{"$f":"P626*P661","v":0},{"$f":"Q626*P661","v":0},{"$f":"R626*P661","v":0},{"$f":"S626*P661","v":0},{"$f":"T626*P661","v":0},null,null,null,{"$f":"X626*X661","v":0},{"$f":"Y626*X661","v":0},{"$f":"Z626*X661","v":0},{"$f":"AA626*X661","v":0},{"$f":"AB626*X661","v":0},null,null,null,{"$f":"AF626*AF661","v":0},{"$f":"AG626*AF661","v":0},{"$f":"AH626*AF661","v":0},{"$f":"AI626*AF661","v":0},{"$f":"AJ626*AF661","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I627*I662","v":0},{"$f":"J627*I662","v":0},{"$f":"K627*I662","v":0.44380036719253468},{"$f":"L627*I662","v":0.44380036719253468},null,null,null,null,{"$f":"Q627*Q662","v":0},{"$f":"R627*Q662","v":0},{"$f":"S627*Q662","v":0},{"$f":"T627*Q662","v":0},null,null,null,null,{"$f":"Y627*Y662","v":0},{"$f":"Z627*Y662","v":0},{"$f":"AA627*Y662","v":0},{"$f":"AB627*Y662","v":0},null,null,null,null,{"$f":"AG627*AG662","v":0},{"$f":"AH627*AG662","v":0},{"$f":"AI627*AG662","v":0},{"$f":"AJ627*AG662","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J628*J663","v":0},{"$f":"K628*J663","v":0},{"$f":"L628*J663","v":0.40422644518113449},null,null,null,null,null,{"$f":"R628*R663","v":0},{"$f":"S628*R663","v":0},{"$f":"T628*R663","v":0},null,null,null,null,null,{"$f":"Z628*Z663","v":0},{"$f":"AA628*Z663","v":0},{"$f":"AB628*Z663","v":0},null,null,null,null,null,{"$f":"AH628*AH663","v":0},{"$f":"AI628*AH663","v":0},{"$f":"AJ628*AH663","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K629*K664","v":0},{"$f":"L629*K664","v":0},null,null,null,null,null,null,{"$f":"S629*S664","v":0},{"$f":"T629*S664","v":0},null,null,null,null,null,null,{"$f":"AA629*AA664","v":0},{"$f":"AB629*AA664","v":0},null,null,null,null,null,null,{"$f":"AI629*AI664","v":0},{"$f":"AJ629*AI664","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L630*L665","v":0},null,null,null,null,null,null,null,{"$f":"T630*T665","v":0},null,null,null,null,null,null,null,{"$f":"AB630*AB665","v":0},null,null,null,null,null,null,null,{"$f":"AJ630*AJ665","v":0}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D674","v":2023},null,{"$f":"G618*G660","v":0},{"$f":"H618*H632*$G660","v":0.39989108237696547},{"$f":"I618*I632*$G660","v":0.39989108237696547},0.38203880191370809,0.36418652145045072,0.3463342409871934,null,null,{"$f":"O618*O660","v":0},{"$f":"P618*P632*$O660","v":8.1938882602101612E-4},{"$f":"Q618*Q632*$O660","v":8.1938882602101612E-4},8.1938882602101612E-4,8.1938882602101612E-4,8.1938882602101612E-4,null,null,{"$f":"W618*W660","v":0},{"$f":"X618*X632*$W660","v":4.1530930442640265E-2},{"$f":"Y618*Y632*$W660","v":4.1530930442640265E-2},4.1530930442640265E-2,4.1530930442640265E-2,4.1530930442640265E-2,null,null,{"$f":"AE618*AE660","v":0},{"$f":"AF618*AF632*$AE660","v":3.7377837398375975E-2},{"$f":"AG618*AG632*$AE660","v":3.7377837398375975E-2},3.7377837398375975E-2,3.7377837398375975E-2,3.7377837398375975E-2]
[null,null,null,1,2024,null,null,{"$f":"H619*H661","v":0},{"$f":"I619*I633*$H661","v":0.22450572291855014},{"$f":"J619*J633*$H661","v":0.22450572291855014},0.21781340183899406,0.21112108075943803,null,null,null,{"$f":"P619*P661","v":0},{"$f":"Q619*Q633*$P661","v":1.8929384317120464E-3},{"$f":"R619*R633*$P661","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,null,null,null,{"$f":"X619*X661","v":0},{"$f":"Y619*Y633*$X661","v":6.3962709638428789E-2},{"$f":"Z619*Z633*$X661","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2,null,null,null,{"$f":"AF619*AF661","v":0},{"$f":"AG619*AG633*$AF661","v":5.7566438674585989E-2},{"$f":"AH619*AH633*$AF661","v":5.7566438674585989E-2},5.7566438674585989E-2,5.7566438674585989E-2]
[null,null,null,2,2025,null,null,null,{"$f":"I620*I662","v":0},{"$f":"J620*J634*$I662","v":0.27231470270235003},{"$f":"K620*K634*$I662","v":0.27231470270235003},0.2645343840528121,null,null,null,null,{"$f":"Q620*Q662","v":0},{"$f":"R620*R634*$Q662","v":7.7287940211968745E-4},{"$f":"S620*S634*$Q662","v":7.7287940211968745E-4},7.7287940211968745E-4,null,null,null,null,{"$f":"Y620*Y662","v":0},{"$f":"Z620*Z634*$Y662","v":2.6115725664987793E-2},{"$f":"AA620*AA634*$Y662","v":2.6115725664987793E-2},2.6115725664987793E-2,null,null,null,null,{"$f":"AG620*AG662","v":0},{"$f":"AH620*AH634*$AG662","v":2.3504153098489192E-2},{"$f":"AI620*AI634*$AG662","v":2.3504153098489192E-2},2.3504153098489192E-2]
[null,null,null,3,2026,null,null,null,null,{"$f":"J621*J663","v":0},{"$f":"K621*K635*$J663","v":0.21731134340051858},{"$f":"L621*L635*$J663","v":0.21731134340051858},null,null,null,null,null,{"$f":"R621*R663","v":0},{"$f":"S621*S635*$R663","v":2.9033921731123585E-3},{"$f":"T621*T635*$R663","v":2.9033921731123585E-3},null,null,null,null,null,{"$f":"Z621*Z663","v":0},{"$f":"AA621*AA635*$Z663","v":9.8106112393370568E-2},{"$f":"AB621*AB635*$Z663","v":9.8106112393370568E-2},null,null,null,null,null,{"$f":"AH621*AH663","v":0},{"$f":"AI621*AI635*$AH663","v":8.8295501154033368E-2},{"$f":"AJ621*AJ635*$AH663","v":8.8295501154033368E-2}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K622*K664","v":0},{"$f":"L622*L636*$K664","v":0.26838976533898762},null,null,null,null,null,null,{"$f":"S622*S664","v":0},{"$f":"T622*T636*$S664","v":1.2051648234679747E-3},null,null,null,null,null,null,{"$f":"AA622*AA664","v":0},{"$f":"AB622*AB636*$AA664","v":6.0722723136964987E-2},null,null,null,null,null,null,{"$f":"AI622*AI664","v":0},{"$f":"AJ622*AJ636*$AI664","v":3.6650450823268392E-2}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L623*L665","v":0},null,null,null,null,null,null,null,{"$f":"T623*T665","v":0},null,null,null,null,null,null,null,{"$f":"AB623*AB665","v":0},null,null,null,null,null,null,null,{"$f":"AJ623*AJ665","v":0}]
[null,null,"Scenario ends"]
[]
[null,"_CP","Commodity price shock scenario"]
[{"$f":"B683&B682","v":"GFN_CP"},"GFN","Gross financing need",null,null,{"$f":"-(F687+F709)+SUM(F688,F690:F695,F699:F701,F704:F706,F710)","v":6.2354595417357359},{"$f":"-(G687+G709)+SUM(G688,G690:G695,G699:G701,G704:G706,G710)","v":15.505540601523521},{"$f":"-(H687+H709)+SUM(H688,H690:H695,H699:H701,H704:H706,H710)","v":13.735966671557662},11.939611221280103,17.310483527159327,14.310495302233278,10.383631669280255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F683-F$8","v":0},{"$f":"G683-G$8","v":0},{"$f":"H683-H$8","v":-4.1530930442661429E-3},{"$f":"I683-I$8","v":-1.054936400809936E-2},{"$f":"J683-J$8","v":-1.3160936574607263E-2},{"$f":"K683-K$8","v":-2.2971547813952498E-2},{"$f":"L683-L$8","v":-4.7043820127626645E-2}]
[null,null,null,"in percent of GDP",null,{"$f":"F683/F744","v":3.3642174920876525E-2},8.08986945396723E-2,7.0085911407387583E-2,5.8980537690252688E-2,8.3019730580708787E-2,6.6615735293449149E-2,4.6877653994939726E-2]
[{"$f":"\"GFN_GDP\"&B682","v":"GFN_GDP_CP"},null,null,null,null,{"$f":"F684-F$9","v":0},{"$f":"G684-G$9","v":0},-2.1190595327347239E-5,-5.2112849401576844E-5,-6.3118826628932867E-5,-1.0693316451571011E-4,-2.1238271856920815E-4]
[null,null,null,"Primary balance"]
[{"$f":"B687&B682","v":"GGRXI_CP"},"GGRXI",null,null,"Noninterest revenue",{"$f":"VLOOKUP(\"SHK_\"&$B687&$B682,STDesignData,F$6,FALSE)+F$11","v":52.754840458264255},51.248959251443331,51.560334214855182,53.574477604915806,55.100687933453521,56.665429150764894,58.169561746363662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F687-F$11","v":0},{"$f":"G687-G$11","v":0},{"$f":"H687-H$11","v":0},{"$f":"I687-I$11","v":0},{"$f":"J687-J$11","v":0},{"$f":"K687-K$11","v":0},{"$f":"L687-L$11","v":0}]
[{"$f":"B688&B682","v":"GGEXI_CP"},"GGEXI",null,null,"Noninterest expenditures",{"$f":"VLOOKUP(\"SHK_\"&$B688&$B682,STDesignData,F$6,FALSE)+F$12","v":48.254899999999999},51.191503779636697,51.493631439975502,52.907497038590911,54.112414572166053,55.360656466507763,56.650938788396097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F688-F$12","v":0},{"$f":"G688-G$12","v":0},{"$f":"H688-H$12","v":0},{"$f":"I688-I$12","v":0},{"$f":"J688-J$12","v":0},{"$f":"K688-K$12","v":0},{"$f":"L688-L$12","v":0}]
[null,null,null,"Interest bill"]
[{"$f":"B690&B682","v":"GGEICL_H_CP"},"GGEICL_H",null,null,"Existing local currency debt",{"$f":"F$14","v":3.6812},{"$f":"G$14","v":4.1715},3.10112197811182,3.0966526628707798,2.9416175254977999,2.7902520672902602,2.5355530922996201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F690-F$14","v":0},{"$f":"G690-G$14","v":0},{"$f":"H690-H$14","v":0},{"$f":"I690-I$14","v":0},{"$f":"J690-J$14","v":0},{"$f":"K690-K$14","v":0},{"$f":"L690-L$14","v":0}]
[{"$f":"B691&B682","v":"GGEICF_H_CP"},"GGEICF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$15/N$60*N735","v":0.96399999999999997},1.2018,1.21020331700413,1.3706517153443001,1.3985806670467,1.07759883902191,0.97876739262492207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F691-F$15","v":0},{"$f":"G691-G$15","v":0},{"$f":"H691-H$15","v":0},{"$f":"I691-I$15","v":0},{"$f":"J691-J$15","v":0},{"$f":"K691-K$15","v":0},{"$f":"L691-L$15","v":0}]
[{"$f":"B692&B682","v":"GGEICI_H_CP"},"GGEICI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B692,BaseDBData,F$5,FALSE)/N$60*N736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,G$5,FALSE)/O$60*O736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,H$5,FALSE)/P$60*P736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,I$5,FALSE)/Q$60*Q736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,J$5,FALSE)/R$60*R736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,K$5,FALSE)/S$60*S736","v":0},{"$f":"VLOOKUP($B692,BaseDBData,L$5,FALSE)/T$60*T736","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F692-F$16","v":0},{"$f":"G692-G$16","v":0},{"$f":"H692-H$16","v":0},{"$f":"I692-I$16","v":0},{"$f":"J692-J$16","v":0},{"$f":"K692-K$16","v":0},{"$f":"L692-L$16","v":0}]
[{"$f":"B693&B682","v":"GGEICL_P_CP"},"GGEICL_P",null,null,"New local currency debt",0,{"$f":"SUM(G809:G809)*G735","v":0},{"$f":"SUM(H809:H810)*H735","v":0.39989108237696547},{"$f":"SUM(I809:I811)*I735","v":0.62439680529551556},{"$f":"SUM(J809:J812)*J735","v":0.87885922753460832},{"$f":"SUM(K809:K813)*K735","v":1.0716259693923134},{"$f":"SUM(L809:L814)*L735","v":1.3076908145389496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F693-F$19","v":0},{"$f":"G693-G$19","v":0},{"$f":"H693-H$19","v":0},{"$f":"I693-I$19","v":0},{"$f":"J693-J$19","v":0},{"$f":"K693-K$19","v":0},{"$f":"L693-L$19","v":0}]
[{"$f":"B694&B682","v":"GGEICF_P_CP"},"GGEICF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O809:O809)*O735","v":0},{"$f":"SUM(P809:P810)*P735","v":5.5374573923519955E-3},{"$f":"SUM(Q809:Q811)*Q735","v":1.8329999320037756E-2},{"$f":"SUM(R809:R812)*R735","v":2.3553144453035316E-2},{"$f":"SUM(S809:S813)*S735","v":4.3174366931709431E-2},{"$f":"SUM(T809:T814)*T735","v":5.1318911559102426E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F694-F$20","v":0},{"$f":"G694-G$20","v":0},{"$f":"H694-H$20","v":0},{"$f":"I694-I$20","v":0},{"$f":"J694-J$20","v":0},{"$f":"K694-K$20","v":0},{"$f":"L694-L$20","v":0}]
[{"$f":"B695&B682","v":"GGEICI_P_CP"},"GGEICI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G696:G697)","v":0},{"$f":"SUM(H696:H697)","v":7.8908767841016247E-2},0.200437916154031,0.25005779491750801,0.43645940846491194,0.53383258242514531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F695-F$21","v":0},{"$f":"G695-G$21","v":0},{"$f":"H695-H$21","v":-4.1530930442642833E-3},{"$f":"I695-I$21","v":-1.0549364008107132E-2},{"$f":"J695-J$21","v":-1.3160936574605708E-2},{"$f":"K695-K$21","v":-2.297154781394295E-2},{"$f":"L695-L$21","v":-4.7043820127639524E-2}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W809:W809)*W735","v":0},{"$f":"SUM(X809:X810)*X735","v":4.1530930442640265E-2},{"$f":"SUM(Y809:Y811)*Y735","v":0.10549364008106905},{"$f":"SUM(Z809:Z812)*Z735","v":0.13160936574605686},{"$f":"SUM(AA809:AA813)*AA735","v":0.22971547813942744},{"$f":"SUM(AB809:AB814)*AB735","v":0.29043820127639242}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE809:AE809)*AE735","v":0},{"$f":"SUM(AF809:AF810)*AF735","v":3.7377837398375975E-2},{"$f":"SUM(AG809:AG811)*AG735","v":9.4944276072961964E-2},{"$f":"SUM(AH809:AH812)*AH735","v":0.11844842917145115},{"$f":"SUM(AI809:AI813)*AI735","v":0.20674393032548452},{"$f":"SUM(AJ809:AJ814)*AJ735","v":0.24339438114875292}]
[null,null,null,"Principal"]
[{"$f":"B699&B682","v":"GGFACL_H_CP"},"GGFACL_H",null,null,"Existing local currency debt",{"$f":"F$25","v":4.9413},8.9458357905058499,4.03120464629969,5.4478622001196904,3.32667790238302,5.95091617797154,2.7389578246810302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F699-F$25","v":0},{"$f":"G699-G$25","v":0},{"$f":"H699-H$25","v":0},{"$f":"I699-I$25","v":0},{"$f":"J699-J$25","v":0},{"$f":"K699-K$25","v":0},{"$f":"L699-L$25","v":0}]
[{"$f":"B700&B682","v":"GGFACF_H_CP"},"GGFACF_H",null,null,"Existing foreign currency debt debt",{"$f":"F$26/N$60*N735","v":1.1528},1.24788721811896,4.97991375901527,1.3455966667956001,8.6040671515115807,2.9262225871213601,2.0330216446238301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F700-F$26","v":0},{"$f":"G700-G$26","v":0},{"$f":"H700-H$26","v":0},{"$f":"I700-I$26","v":0},{"$f":"J700-J$26","v":0},{"$f":"K700-K$26","v":0},{"$f":"L700-L$26","v":0}]
[{"$f":"B701&B682","v":"GGFACI_H_CP"},"GGFACI_H",null,null,"Existing index-linked debt",{"$f":"VLOOKUP($B701,BaseDBData,F$5,FALSE)/N$60*N736","v":0},{"$f":"SUM(G702:G703)","v":0},{"$f":"SUM(H702:H703)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F701-F$27","v":0},{"$f":"G701-G$27","v":0},{"$f":"H701-H$27","v":0},{"$f":"I701-I$27","v":0},{"$f":"J701-J$27","v":0},{"$f":"K701-K$27","v":0},{"$f":"L701-L$27","v":0}]
[null,"GGFACI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B702,BaseDBData,F$5,FALSE)/N$60*N736","v":0},{"$f":"VLOOKUP($B702,BaseDBData,G$5,FALSE)/W$60*W735","v":0},0,0,0,0,0]
[null,"GGFACI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B703,BaseDBData,F$5,FALSE)/N$60*N736","v":0},{"$f":"VLOOKUP($B703,BaseDBData,G$5,FALSE)/AE$60*AE735","v":0},0,0,0,0,0]
[{"$f":"B704&B682","v":"GGFACL_P_CP"},"GGFACL_P",null,null,"New local currency debt",0,{"$f":"SUM(G802:G802)*G735","v":0},{"$f":"SUM(H802:H803)*H735","v":0},{"$f":"SUM(I802:I804)*I735","v":0.506904241010662},{"$f":"SUM(J802:J805)*J735","v":0.87970465770338013},{"$f":"SUM(K802:K806)*K735","v":1.3235050248959148},{"$f":"SUM(L802:L807)*L735","v":1.7277314700770492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F704-F$30","v":0},{"$f":"G704-G$30","v":0},{"$f":"H704-H$30","v":0},{"$f":"I704-I$30","v":0},{"$f":"J704-J$30","v":0},{"$f":"K704-K$30","v":0},{"$f":"L704-L$30","v":0}]
[{"$f":"B705&B682","v":"GGFACF_P_CP"},"GGFACF_P",null,null,"New foreign currency debt",0,{"$f":"SUM(O802:O802)*N735","v":0},{"$f":"SUM(P802:P803)*O735","v":0},{"$f":"SUM(Q802:Q804)*P735","v":0},{"$f":"SUM(R802:R805)*Q735","v":0},{"$f":"SUM(S802:S806)*R735","v":0},{"$f":"SUM(T802:T807)*S735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F705-F$31","v":0},{"$f":"G705-G$31","v":0},{"$f":"H705-H$31","v":0},{"$f":"I705-I$31","v":0},{"$f":"J705-J$31","v":0},{"$f":"K705-K$31","v":0},{"$f":"L705-L$31","v":0}]
[{"$f":"B706&B682","v":"GGFACI_P_CP"},"GGFACI_P",null,null,"New index-linked debt",0,{"$f":"SUM(G707:G708)","v":0},{"$f":"SUM(H707:H708)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F706-F$32","v":0},{"$f":"G706-G$32","v":0},{"$f":"H706-H$32","v":0},{"$f":"I706-I$32","v":0},{"$f":"J706-J$32","v":0},{"$f":"K706-K$32","v":0},{"$f":"L706-L$32","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W802:W802)*W735","v":0},{"$f":"SUM(X802:X803)*X735","v":0},{"$f":"SUM(Y802:Y804)*Y735","v":0},{"$f":"SUM(Z802:Z805)*Z735","v":0},{"$f":"SUM(AA802:AA806)*AA735","v":0},{"$f":"SUM(AB802:AB807)*AB735","v":0}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE802:AE802)*AE735","v":0},{"$f":"SUM(AF802:AF803)*AF735","v":0},{"$f":"SUM(AG802:AG804)*AG735","v":0},{"$f":"SUM(AH802:AH805)*AH735","v":0},{"$f":"SUM(AI802:AI806)*AI735","v":0},{"$f":"SUM(AJ802:AJ807)*AJ735","v":0}]
[{"$f":"B709&B682","v":"GGROPI_CP"},"GGROPI",null,"Interest revenue",null,{"$f":"VLOOKUP(\"SHK_\"&$B709&$B682,STDesignData,F$6,FALSE)+F$35","v":3.8999999999999998E-3},4.0269352946528001E-3,4.1115616038973502E-3,4.2404193056224601E-3,4.3611826008341003E-3,4.4864545995020703E-3,4.6191055818357203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F709-F$35","v":0},{"$f":"G709-G$35","v":0},{"$f":"H709-H$35","v":0},{"$f":"I709-I$35","v":0},{"$f":"J709-J$35","v":0},{"$f":"K709-K$35","v":0},{"$f":"L709-L$35","v":0}]
[{"$f":"B710&B682","v":"CL_CP"},"CL",null,"Contingent liabilities",null,{"$f":"VLOOKUP(\"SHK_\"&$B710&$B682,STDesignData,F$6,FALSE)+F$36","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F710-F$36","v":0},{"$f":"G710-G$36","v":0},{"$f":"H710-H$36","v":0},{"$f":"I710-I$36","v":0},{"$f":"J710-J$36","v":0},{"$f":"K710-K$36","v":0},{"$f":"L710-L$36","v":0}]
[{"$f":"B711&B682","v":"ODCTA_CP"},"ODCTA","Use of asset buffers",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B711&$B682,STDesignData,F$6,FALSE)+F$37","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F711-F$37","v":0},{"$f":"G711-G$37","v":0},{"$f":"H711-H$37","v":0},{"$f":"I711-I$37","v":0},{"$f":"J711-J$37","v":0},{"$f":"K711-K$37","v":0},{"$f":"L711-L$37","v":0}]
[{"$f":"B712&B682","v":"ODCTL_CP"},"ODCTL","Other items (e.g. arrears)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B712&$B682,STDesignData,F$6,FALSE)+F$38","v":-1.7871999999999999},-1.0015000000000001,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F712-F$38","v":0},{"$f":"G712-G$38","v":0},{"$f":"H712-H$38","v":0},{"$f":"I712-I$38","v":0},{"$f":"J712-J$38","v":0},{"$f":"K712-K$38","v":0},{"$f":"L712-L$38","v":0}]
[{"$f":"B713&B682","v":"ODCTP_CP"},"ODCTP","Debt issuance outside of GFN (e.g. prefinancing)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B713&$B682,STDesignData,F$6,FALSE)+F$39","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F713-F$39","v":0},{"$f":"G713-G$39","v":0},{"$f":"H713-H$39","v":0},{"$f":"I713-I$39","v":0},{"$f":"J713-J$39","v":0},{"$f":"K713-K$39","v":0},{"$f":"L713-L$39","v":0}]
[]
[null,null,"Debt issuance calculation:"]
[{"$f":"\"ISS_XD\"&B682","v":"ISS_XD_CP"},null,null,"Borrowing requirement unrelated to new debt",null,0,{"$f":"-(G687+G709)+SUM(G688,G690:G692,G699:G701,G710:G713)","v":14.504040601523513},{"$f":"-(H687+H709)+SUM(H688,H690:H692,H699:H701,H710:H713)","v":13.25162936394733},10.589542259499851,15.278308702550795,11.435730532548433,6.7630578906800096]
[{"$f":"\"ISS\"&B682","v":"ISS_CP"},null,null,"Total debt to be issued",null,0,{"$f":"G716/(1-G788)","v":14.504040601523513},{"$f":"(H716+G717*H788)/(1-H789)","v":13.735966671557664},{"$f":"(I716+G717*I788+H717*I789)/(1-I790)","v":11.939611221280098},{"$f":"(J716+G717*J788+H717*J789+I717*J790)/(1-J791)","v":17.310483527159327},{"$f":"(K716+G717*K788+H717*K789+I717*K790+J717*K791)/(1-K792)","v":14.310495302233283},{"$f":"(L716+G717*L788+H717*L789+I717*L790+J717*L791+K717*L792)/(1-L793)","v":10.383631669280255}]
[]
[{"$f":"\"GGXWDG\"&B682","v":"GGXWDG_CP"},null,"Total debt",null,null,{"$f":"SUM(F722:F724,F727:F729)","v":111.35546935230531},{"$f":"SUM(G722:G724,G727:G729)","v":115.6664267019257},120.39396218104753,125.03391092571293,129.53862335311356,133.65004483801135,137.53504703683251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F719-F$45","v":0},{"$f":"G719-G$45","v":0},{"$f":"H719-H$45","v":0},{"$f":"I719-I$45","v":0},{"$f":"J719-J$45","v":0},{"$f":"K719-K$45","v":0},{"$f":"L719-L$45","v":0}]
[null,null,null,"in percent of GDP",null,{"$f":"F719/F744","v":0.60079616478495124},0.60347866370651215,0.61429390221783386,0.61765556342152372,0.62125714707497759,0.62214450449504377,0.62091188829864308]
[{"$f":"\"GGXWDG_GDP\"&B682","v":"GGXWDG_GDP_CP"},null,null,null,null,{"$f":"F720-F$46","v":0},{"$f":"G720-G$46","v":0},0,0,0,0,0]
[{"$f":"B722&B682","v":"GGXWDGCL_H_CP"},"GGXWDGCL_H",null,"Existing local currency",null,{"$f":"VLOOKUP($B722,BaseDBData,F$5,FALSE)","v":79.284569352305311},{"$f":"F722-G699","v":70.338733561799458},66.307528915499773,60.859666715380087,57.532988812997068,51.582072635025526,48.843114810344495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F722-F$47","v":0},{"$f":"G722-G$47","v":0},{"$f":"H722-H$47","v":0},{"$f":"I722-I$47","v":0},{"$f":"J722-J$47","v":0},{"$f":"K722-K$47","v":0},{"$f":"L722-L$47","v":0}]
[{"$f":"B723&B682","v":"GGXWDGCF_H_CP"},"GGXWDGCF_H",null,"Exisiting foreign currency",null,{"$f":"VLOOKUP($B723,BaseDBData,F$5,FALSE)","v":32.070900000000002},{"$f":"(F723/N737-G700/O735)*O737","v":30.82373236696559},25.846690238984987,24.501869500716566,15.902763821923646,12.97822861976559,10.946379302280615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F723-F$48","v":0},{"$f":"G723-G$48","v":0},{"$f":"H723-H$48","v":0},{"$f":"I723-I$48","v":0},{"$f":"J723-J$48","v":0},{"$f":"K723-K$48","v":0},{"$f":"L723-L$48","v":0}]
[null,"GGXWDGCI_H",null,"Existing index-linked debt",null,{"$f":"VLOOKUP($B724,BaseDBData,F$5,FALSE)","v":0},{"$f":"SUM(G725:G726)","v":0},{"$f":"SUM(H725:H726)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F724-F$49","v":0},{"$f":"G724-G$49","v":0},{"$f":"H724-H$49","v":0},{"$f":"I724-I$49","v":0},{"$f":"J724-J$49","v":0},{"$f":"K724-K$49","v":0},{"$f":"L724-L$49","v":0}]
[null,"GGXWDGCI1",null,null,"   Local-Linked 1",{"$f":"VLOOKUP($B725,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F725/V737-G702/W735)*W737","v":0},{"$f":"(G725/W737-H702/X735)*X737","v":0},0,0,0,0]
[null,"GGXWDGCI2",null,null,"   Local-Linked 2",{"$f":"VLOOKUP($B726,BaseDBData,F$5,FALSE)","v":0},{"$f":"(F726/AD737-G703/AE735)*AE737","v":0},{"$f":"(G726/AE737-H703/AF735)*AF737","v":0},0,0,0,0]
[{"$f":"\"GGXWDGCL_F\"&B682","v":"GGXWDGCL_F_CP"},"GGXWDGCL_P",null,"New local currency",null,0,{"$f":"SUM(G795:G795)*G737","v":11.735311905347507},{"$f":"SUM(H795:H796)*H737","v":19.075007613062287},{"$f":"SUM(I795:I797)*I737","v":27.896142026832933},{"$f":"SUM(J795:J798)*J737","v":34.516309656951833},{"$f":"SUM(K795:K799)*K737","v":42.431027620592708},{"$f":"SUM(L795:L800)*L737","v":47.935644979394688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F727-F$52","v":0},{"$f":"G727-G$52","v":0},{"$f":"H727-H$52","v":0},{"$f":"I727-I$52","v":0},{"$f":"J727-J$52","v":0},{"$f":"K727-K$52","v":0},{"$f":"L727-L$52","v":0}]
[{"$f":"\"GGXWDGCF_F\"&B682","v":"GGXWDGCF_F_CP"},"GGXWDGCF_P",null,"New foreign currency",null,0,{"$f":"SUM(O795:O795)*O737","v":0.13835660644594805},{"$f":"SUM(P795:P796)*P737","v":0.45798573648253016},{"$f":"SUM(Q795:Q797)*Q737","v":0.58848906759155184},{"$f":"SUM(R795:R798)*R737","v":1.0787367686790077},{"$f":"SUM(S795:S799)*S737","v":1.2822329720538661},{"$f":"SUM(T795:T800)*T737","v":1.4397062558578875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F728-F$53","v":0},{"$f":"G728-G$53","v":0},{"$f":"H728-H$53","v":0},{"$f":"I728-I$53","v":0},{"$f":"J728-J$53","v":0},{"$f":"K728-K$53","v":0},{"$f":"L728-L$53","v":0}]
[null,"GGXWDGCI_P",null,"New index-linked debt",null,0,{"$f":"SUM(G730:G731)","v":2.6302922613672082},{"$f":"SUM(H730:H731)","v":8.706749677017946},11.187743615191795,20.507824292561992,25.376482990573663,28.370201688954822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F729-F$54","v":0},{"$f":"G729-G$54","v":0},{"$f":"H729-H$54","v":0},{"$f":"I729-I$54","v":0},{"$f":"J729-J$54","v":0},{"$f":"K729-K$54","v":0},{"$f":"L729-L$54","v":0}]
[null,null,null,null,"   Local-Linked 1",0,{"$f":"SUM(W795:W795)*W737","v":1.384364348088009},{"$f":"SUM(X795:X796)*X737","v":4.5824998300094482},{"$f":"SUM(Y795:Y797)*Y737","v":5.8882861132588378},{"$f":"SUM(Z795:Z798)*Z737","v":10.793591732927366},{"$f":"SUM(AA795:AA799)*AA737","v":13.829727889775615},{"$f":"SUM(AB795:AB800)*AB737","v":15.405369309976226}]
[null,null,null,null,"   Local-Linked 2",0,{"$f":"SUM(AE795:AE795)*AE737","v":1.2459279132791992},{"$f":"SUM(AF795:AF796)*AF737","v":4.1242498470084987},{"$f":"SUM(AG795:AG797)*AG737","v":5.2994575019329586},{"$f":"SUM(AH795:AH798)*AH737","v":9.7142325596346275},{"$f":"SUM(AI795:AI799)*AI737","v":11.546755100798046},{"$f":"SUM(AJ795:AJ800)*AJ737","v":12.964832378978597}]
[]
[null,null,"Macro variables:"]
[null,null,"Exchange rate",null,null,"Local currency (LCU exchange rate with itself is 1 and depreciation is 0)",null,null,null,null,null,null,null,"Foreign currency",null,null,null,null,null,null,null,"Index-Linked 1",null,null,null,null,null,null,null,"Index-Linked 2"]
[{"$f":"B735&B682","v":"ENDA_CP"},"ENDA",null,"Annual average",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B735,BaseDBData,N$5,FALSE)","v":6.75803381313131},{"$f":"N735*(1+O736)","v":6.75803381313131},6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,6.75803381313131,null,{"$f":"V$60","v":1},{"$f":"V735*(1+W736)","v":1},{"$f":"W735*(1+X736)","v":1},{"$f":"X735*(1+Y736)","v":1},{"$f":"Y735*(1+Z736)","v":1},{"$f":"Z735*(1+AA736)","v":1},{"$f":"AA735*(1+AB736)","v":1},null,{"$f":"AD$60","v":1},{"$f":"AD735*(1+AE736)","v":1},{"$f":"AE735*(1+AF736)","v":1},{"$f":"AF735*(1+AG736)","v":1},{"$f":"AG735*(1+AH736)","v":1},{"$f":"AH735*(1+AI736)","v":1},{"$f":"AI735*(1+AJ736)","v":1}]
[{"$f":"B736&B682","v":"ENDA_PCH_CP"},"ENDA_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B736&$B682,STDesignData,N$6,FALSE)+N$61","v":-7.3423662840910175E-5},0,0,0,0,0,0,{"$f":"B741","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U736&$B682,STDesignData,W$6,FALSE)+W$61","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U736&$B682,STDesignData,AE$6,FALSE)+AE$61","v":0},0,0,0,0,0]
[{"$f":"B737&B682","v":"ENDE_CP"},"ENDE",null,"End of period",null,1,1,1,1,1,1,1,null,{"$f":"VLOOKUP($B737,BaseDBData,N$5,FALSE)","v":6.7541368421052601},{"$f":"N737*(1+O738)","v":6.7541368421052601},6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,6.7541368421052601,null,{"$f":"V$62","v":1},{"$f":"V737*(1+W738)","v":1},{"$f":"W737*(1+X738)","v":1},{"$f":"X737*(1+Y738)","v":1},{"$f":"Y737*(1+Z738)","v":1},{"$f":"Z737*(1+AA738)","v":1},{"$f":"AA737*(1+AB738)","v":1},null,{"$f":"AD$62","v":1},{"$f":"AD737*(1+AE738)","v":1},{"$f":"AE737*(1+AF738)","v":1},{"$f":"AF737*(1+AG738)","v":1},{"$f":"AG737*(1+AH738)","v":1},{"$f":"AH737*(1+AI738)","v":1},{"$f":"AI737*(1+AJ738)","v":1}]
[{"$f":"B738&B682","v":"ENDE_PCH_CP"},"ENDE_PCH",null,null,"Depreciation",0,0,0,0,0,0,0,null,{"$f":"VLOOKUP(\"SHK_\"&$B738&$B682,STDesignData,N$6,FALSE)+N$63","v":-1.8160487842175943E-3},0,0,0,0,0,0,{"$f":"B741","v":"NGDP_DPCH"},null,{"$f":"VLOOKUP(\"SHK_\"&$U738&$B682,STDesignData,W$6,FALSE)+W$63","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$U738&$B682,STDesignData,AE$6,FALSE)+AE$63","v":0},0,0,0,0,0]
[]
[{"$f":"B740&B682","v":"NGDP_RPCH_CP"},"NGDP_RPCH","Real GDP growth",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B740&$B682,STDesignData,F$6,FALSE)+F$65","v":2.2949029905536378E-2},3.5678455132034603E-2,2.2453669814898491E-2,2.3766978283075169E-2,2.0609634091802942E-2,1.7504193748941965E-2,1.6560945514609626E-2]
[{"$f":"B741&B682","v":"NGDP_DPCH_CP"},"NGDP_DPCH","Inflation (GDP deflator)",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B741&$B682,STDesignData,F$6,FALSE)+F$66","v":0.11349706118085989},-1.5276193181236186E-3,9.0877808494482792E-5,8.908631982729398E-3,9.2221130419374298E-3,1.2543644975754775E-2,1.4313357604643251E-2]
[{"$f":"B742&B682","v":"NGDP_R_CP"},"NGDP_R","Real GDP",null,null,{"$f":"VLOOKUP($B742,BaseDBData,F$5,FALSE)","v":151.8951860280763},{"$f":"F742*(1+G740)","v":157.31457160755107},160.84686105549923,164.66970490910609,168.06348727328793,171.00530311664241,173.83731262426642]
[{"$f":"B743&B682","v":"NGDP_D_CP"},"NGDP_D","GDP deflator",null,null,{"$f":"VLOOKUP($B743,BaseDBData,F$5,FALSE)","v":122.02263273336548},121.83622860235369,121.8473008118043,122.93279357282559,124.06649369171535,125.62273974197095,127.42082293917281]
[{"$f":"B744&B682","v":"NGDP_CP"},"NGDP","Nominal GDP",null,null,{"$f":"VLOOKUP($B744,BaseDBData,F$5,FALSE)","v":185.34650498670183},{"$f":"F744*(1+G740)*(1+G741)","v":191.66614108858931},195.98755863663905,202.43306841289242,208.51047583599058,214.82154687918819,221.50493432118279]
[]
[null,null,"Debt calculations"]
[null,null,null,null,null,"Local currency debt",null,null,null,null,null,null,null,"Foreign currency debt",null,null,null,null,null,null,null,"Index-Linked Debt 1",null,null,null,null,null,null,null,"Index-Linked Debt 2"]
[]
[{"$f":"B749&B682","v":"ISS_AMT_CP"},"ISS_AMT",null,"Share",null,null,{"$f":"G$74","v":0.80910638819604674},0.53434140335479252,0.78126820730610114,0.4332560830005317,0.64555578220238685,0.69651438525846177,null,null,{"$f":"O$74","v":9.5446805901976337E-3},2.3282929832260362E-2,1.0936589634694911E-2,2.8337195849973434E-2,1.4228271725371323E-2,1.5174280737076907E-2,null,null,{"$f":"W$74","v":9.544680590197703E-2},{"$f":"X$74","v":0.23282929832260357},0.10936589634694911,0.28337195849973434,0.21216150054390032,0.15174280737076906,null,null,{"$f":"AE$74","v":8.590212531177871E-2},{"$f":"AF$74","v":0.2095463684903435},9.8429306712254958E-2,0.25503476264976049,0.12805444552834155,0.13656852663369226]
[null,null,"Debt issuance > 0",null,null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Foreign\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 1\")<>0","v":true},null,null,{"$f":"SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true},{"$f":"SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 2\")<>0","v":true}]
[null,null,"Effective interest rates, by vintage year and year of payment"]
[null,"FI",null,"Shock in basis points",null,null,{"$f":"VLOOKUP(\"SHK_\"&$B752&$B682,STDesignData,G$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B752&$B682,STDesignData,O$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B752&$B682,STDesignData,W$6,FALSE)","v":0},0,0,0,0,0,null,null,{"$f":"VLOOKUP(\"SHK_\"&$B752&$B682,STDesignData,AE$6,FALSE)","v":0},0,0,0,0,0]
[null,null,null,0,{"$f":"ProjYr+D753","v":2023},null,{"$f":"$G752/100+G$78","v":0},3.4075880181313668E-2,3.4075880181313668E-2,3.4024308106226163E-2,3.3967859456921892E-2,3.3905808226601782E-2,null,null,{"$f":"$O752/100+O$78","v":0},{"$f":"$O752/100+P$78","v":0.04},0.04,0.04,0.04,0.04,null,null,{"$f":"$W752/100+W$78","v":0},{"$f":"$W752/100+X$78","v":0.03},{"$f":"$W752/100+Y$78","v":0.03},{"$f":"$W752/100+Z$78","v":0.03},{"$f":"$W752/100+AA$78","v":0.03},{"$f":"$W752/100+AB$78","v":0.03},null,null,{"$f":"$AE752/100+AE$78","v":0},3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2]
[null,null,null,1,2024,null,null,{"$f":"$H752/100+H$79","v":0},{"$f":"$H752/100+I$79","v":3.0587878824808956E-2},{"$f":"$H752/100+J$79","v":3.0587878824808956E-2},{"$f":"$H752/100+K$79","v":3.1264055614511788E-2},{"$f":"$H752/100+L$79","v":3.2016688383014844E-2},null,null,null,{"$f":"$P752/100+P$79","v":0},{"$f":"$P752/100+Q$79","v":0.04},{"$f":"$P752/100+R$79","v":0.04},{"$f":"$P752/100+S$79","v":0.04},{"$f":"$P752/100+T$79","v":0.04},null,null,null,{"$f":"$X752/100+X$79","v":0},{"$f":"$X752/100+Y$79","v":0.02},0.02,0.02,0.02,null,null,null,{"$f":"$AF752/100+AF$79","v":0},{"$f":"$AF752/100+AG$79","v":0.02},{"$f":"$AF752/100+AH$79","v":0.02},{"$f":"$AF752/100+AI$79","v":0.02},{"$f":"$AF752/100+AJ$79","v":0.02}]
[null,null,null,2,2025,null,null,null,{"$f":"$I752/100+I$80","v":0},{"$f":"$I752/100+J$80","v":2.9193136175820686E-2},{"$f":"$I752/100+K$80","v":2.9193136175820686E-2},{"$f":"$I752/100+L$80","v":2.9775696631456287E-2},null,null,null,null,{"$f":"$Q752/100+Q$80","v":0},{"$f":"$Q752/100+R$80","v":0.04},{"$f":"$Q752/100+S$80","v":0.04},{"$f":"$Q752/100+T$80","v":0.04},null,null,null,null,{"$f":"$Y752/100+Y$80","v":0},{"$f":"$Y752/100+Z$80","v":0.02},0.02,0.02,null,null,null,null,{"$f":"$AG752/100+AG$80","v":0},{"$f":"$AG752/100+AH$80","v":0.02},{"$f":"$AG752/100+AI$80","v":0.02},{"$f":"$AG752/100+AJ$80","v":0.02}]
[null,null,null,3,2026,null,null,null,null,{"$f":"$J752/100+J$81","v":0},{"$f":"$J752/100+K$81","v":2.8975339187224856E-2},{"$f":"$J752/100+L$81","v":2.8975339187224856E-2},null,null,null,null,null,{"$f":"$R752/100+R$81","v":0},{"$f":"$R752/100+S$81","v":0.04},{"$f":"$R752/100+T$81","v":0.04},null,null,null,null,null,{"$f":"$Z752/100+Z$81","v":0},{"$f":"$Z752/100+AA$81","v":0.02},0.02,null,null,null,null,null,{"$f":"$AH752/100+AH$81","v":0},{"$f":"$AH752/100+AI$81","v":0.02},{"$f":"$AH752/100+AJ$81","v":0.02}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"$K752/100+K$82","v":0},{"$f":"$K752/100+L$82","v":2.9052098620266902E-2},null,null,null,null,null,null,{"$f":"$S752/100+S$82","v":0},{"$f":"$S752/100+T$82","v":0.04},null,null,null,null,null,null,{"$f":"$AA752/100+AA$82","v":0},{"$f":"$AA752/100+AB$82","v":0.02},null,null,null,null,null,null,{"$f":"$AI752/100+AI$82","v":0},{"$f":"$AI752/100+AJ$82","v":0.02}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"$L752/100+L$83","v":0},null,null,null,null,null,null,null,{"$f":"$T752/100+T$83","v":0},null,null,null,null,null,null,null,{"$f":"$AB752/100+AB$83","v":0},null,null,null,null,null,null,null,{"$f":"$AJ752/100+AJ$83","v":0}]
[null,null,"Effective amortization schedule, by vintage year and year of payment"]
[null,null,null,0,{"$f":"ProjYr+D760","v":2023},null,{"$f":"IF(G750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(G750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},{"$f":"IF(G750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local\")),0)","v":4.3194782132691137E-2},null,null,{"$f":"IF(O750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(O750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,{"$f":"IF(W750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(W750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,{"$f":"IF(AE750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AE750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E760,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E760,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,1,2024,null,null,{"$f":"IF(H750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(H750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},{"$f":"IF(H750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local\")),0)","v":5.0792353189910343E-2},null,null,null,{"$f":"IF(P750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(P750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,{"$f":"IF(X750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(X750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,{"$f":"IF(AF750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AF750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E761,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E761,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(I750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},{"$f":"IF(I750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local\")),0)","v":4.7577029171620565E-2},null,null,null,null,{"$f":"IF(Q750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(Q750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,{"$f":"IF(Y750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Y750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,{"$f":"IF(AG750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AG750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E762,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E762,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(J750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local\")),0)","v":5.3897777144483731E-2},null,null,null,null,null,{"$f":"IF(R750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(R750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,{"$f":"IF(Z750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(Z750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,{"$f":"IF(AH750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AH750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E763,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E763,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local\")),0)","v":0},{"$f":"IF(K750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(S750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},{"$f":"IF(S750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},{"$f":"IF(AA750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0},{"$f":"IF(AI750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E764,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E764,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(T750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Foreign\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AB750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"=GGFA\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"=GGFA\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E765,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E765,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":0}]
[null,null,"Share of debt still outstanding for the purposes of calculating interest"]
[null,null,null,0,{"$f":"ProjYr+D767","v":2023},null,{"$f":"IF(G750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(G750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":0.95680521786730888},{"$f":"IF(G750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":0.91361043573461775},{"$f":"IF(G750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local\")),0)","v":0.87041565360192652},null,null,{"$f":"IF(O750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(O750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,{"$f":"IF(W750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(W750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,{"$f":"IF(AE750,(SUMIFS(IdentFin!U:U,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!U:U,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AE750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$U:$U,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E767,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$U:$U,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E767,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,1,2024,null,null,{"$f":"IF(H750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(H750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")),0)","v":0.94920764681008962},{"$f":"IF(H750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local\")),0)","v":0.89841529362017924},null,null,null,{"$f":"IF(P750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(P750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,{"$f":"IF(X750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(X750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,{"$f":"IF(AF750,(SUMIFS(IdentFin!V:V,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!V:V,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AF750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$V:$V,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E768,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$V:$V,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E768,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,2,2025,null,null,null,{"$f":"IF(I750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(I750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local\")),0)","v":0.95242297082837934},null,null,null,null,{"$f":"IF(Q750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(Q750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,{"$f":"IF(Y750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Y750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,{"$f":"IF(AG750,(SUMIFS(IdentFin!W:W,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!W:W,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AG750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$W:$W,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E769,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$W:$W,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E769,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,3,2026,null,null,null,null,{"$f":"IF(J750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(J750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,{"$f":"IF(R750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(R750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,{"$f":"IF(Z750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(Z750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,{"$f":"IF(AH750,(SUMIFS(IdentFin!X:X,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!X:X,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AH750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$X:$X,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E770,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$X:$X,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E770,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"IF(K750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local\")),0)","v":1},{"$f":"IF(K750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(S750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},{"$f":"IF(S750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AA750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},{"$f":"IF(AA750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,{"$f":"IF(AI750,(SUMIFS(IdentFin!Y:Y,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Y:Y,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1},{"$f":"IF(AI750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Y:$Y,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E771,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Y:$Y,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E771,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"IF(L750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(T750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Foreign\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Foreign\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Foreign\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AB750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local-Linked 1\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local-Linked 1\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local-Linked 1\")),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AJ750,(SUMIFS(IdentFin!Z:Z,IdentFin!$Q:$Q,\"INT_BASE\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!Z:Z,ResidFin!$Q:$Q,\"INT_BASE\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local-Linked 2\"))/(SUMIFS(IdentFin!$Z:$Z,IdentFin!$Q:$Q,\"=GGD\",IdentFin!$G:$G,\"=\"&$E772,IdentFin!$K:$K,\"=Local-Linked 2\")+SUMIFS(ResidFin!$Z:$Z,ResidFin!$Q:$Q,\"=GGD\",ResidFin!$G:$G,\"=\"&$E772,ResidFin!$K:$K,\"=Local-Linked 2\")),0)","v":1}]
[null,null,"Calculation in terms of interest"]
[null,{"$f":"I774=I504","v":true},null,0,{"$f":"ProjYr+D774","v":2023},null,{"$f":"G749*G735*G753*G767/G735","v":0},{"$f":"G749*H735*H753*H767/G735","v":2.7571012338103953E-2},{"$f":"G749*I735*I753*I767/G735","v":2.7571012338103953E-2},{"$f":"G749*J735*J753*J767/G735","v":2.6340163573010028E-2},{"$f":"G749*K735*K753*K767/G735","v":2.5109314807916103E-2},{"$f":"G749*L735*L753*L767/G735","v":2.3878466042822181E-2},null,null,{"$f":"O749*O735*O753*O767/O735","v":0},{"$f":"O749*P735*P753*P767/O735","v":3.8178722360790533E-4},{"$f":"O749*Q735*Q753*Q767/O735","v":3.8178722360790533E-4},{"$f":"O749*R735*R753*R767/O735","v":3.8178722360790533E-4},{"$f":"O749*S735*S753*S767/O735","v":3.8178722360790533E-4},{"$f":"O749*T735*T753*T767/O735","v":3.8178722360790533E-4},null,null,{"$f":"W749*W735*W753*W767/W735","v":0},{"$f":"W749*X735*X753*X767/W735","v":2.8634041770593107E-3},{"$f":"W749*Y735*Y753*Y767/W735","v":2.8634041770593107E-3},{"$f":"W749*Z735*Z753*Z767/W735","v":2.8634041770593107E-3},{"$f":"W749*AA735*AA753*AA767/W735","v":2.8634041770593107E-3},{"$f":"W749*AB735*AB753*AB767/W735","v":2.8634041770593107E-3},null,null,{"$f":"AE749*AE735*AE753*AE767/AE735","v":0},{"$f":"AE749*AF735*AF753*AF767/AE735","v":2.5770637593533615E-3},{"$f":"AE749*AG735*AG753*AG767/AE735","v":2.5770637593533615E-3},{"$f":"AE749*AH735*AH753*AH767/AE735","v":2.5770637593533615E-3},{"$f":"AE749*AI735*AI753*AI767/AE735","v":2.5770637593533615E-3},{"$f":"AE749*AJ735*AJ753*AJ767/AE735","v":2.5770637593533615E-3}]
[null,{"$f":"I775=I505","v":true},null,1,2024,null,null,{"$f":"H749*H735*H754*H768/H735","v":0},{"$f":"H749*I735*I754*I768/H735","v":1.634437009689476E-2},{"$f":"H749*J735*J754*J768/H735","v":1.634437009689476E-2},{"$f":"H749*K735*K754*K768/H735","v":1.5857158585715608E-2},{"$f":"H749*L735*L754*L768/H735","v":1.536994707453646E-2},null,null,null,{"$f":"P749*P735*P754*P768/P735","v":0},{"$f":"P749*Q735*Q754*Q768/P735","v":9.3131719329041446E-4},{"$f":"P749*R735*R754*R768/P735","v":9.3131719329041446E-4},{"$f":"P749*S735*S754*S768/P735","v":9.3131719329041446E-4},{"$f":"P749*T735*T754*T768/P735","v":9.3131719329041446E-4},null,null,null,{"$f":"X749*X735*X754*X768/X735","v":0},{"$f":"X749*Y735*Y754*Y768/X735","v":4.6565859664520716E-3},{"$f":"X749*Z735*Z754*Z768/X735","v":4.6565859664520716E-3},{"$f":"X749*AA735*AA754*AA768/X735","v":4.6565859664520716E-3},{"$f":"X749*AB735*AB754*AB768/X735","v":4.6565859664520716E-3},null,null,null,{"$f":"AF749*AF735*AF754*AF768/AF735","v":0},{"$f":"AF749*AG735*AG754*AG768/AF735","v":4.1909273698068697E-3},{"$f":"AF749*AH735*AH754*AH768/AF735","v":4.1909273698068697E-3},{"$f":"AF749*AI735*AI754*AI768/AF735","v":4.1909273698068697E-3},{"$f":"AF749*AJ735*AJ754*AJ768/AF735","v":4.1909273698068697E-3}]
[null,{"$f":"I776=I506","v":true},null,2,2025,null,null,null,{"$f":"I749*I735*I755*I769/I735","v":0},{"$f":"I749*J735*J755*J769/I735","v":2.2807669165726317E-2},{"$f":"I749*K735*K755*K769/I735","v":2.2807669165726317E-2},{"$f":"I749*L735*L755*L769/I735","v":2.2156029970333505E-2},null,null,null,null,{"$f":"Q749*Q735*Q755*Q769/Q735","v":0},{"$f":"Q749*R735*R755*R769/Q735","v":4.3746358538779642E-4},{"$f":"Q749*S735*S755*S769/Q735","v":4.3746358538779642E-4},{"$f":"Q749*T735*T755*T769/Q735","v":4.3746358538779642E-4},null,null,null,null,{"$f":"Y749*Y735*Y755*Y769/Y735","v":0},{"$f":"Y749*Z735*Z755*Z769/Y735","v":2.1873179269389824E-3},{"$f":"Y749*AA735*AA755*AA769/Y735","v":2.1873179269389824E-3},{"$f":"Y749*AB735*AB755*AB769/Y735","v":2.1873179269389824E-3},null,null,null,null,{"$f":"AG749*AG735*AG755*AG769/AG735","v":0},{"$f":"AG749*AH735*AH755*AH769/AG735","v":1.968586134245099E-3},{"$f":"AG749*AI735*AI755*AI769/AG735","v":1.968586134245099E-3},{"$f":"AG749*AJ735*AJ755*AJ769/AG735","v":1.968586134245099E-3}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J749*J735*J756*J770/J735","v":0},{"$f":"J749*K735*K756*K770/J735","v":1.2553741959868851E-2},{"$f":"J749*L735*L756*L770/J735","v":1.2553741959868851E-2},null,null,null,null,null,{"$f":"R749*R735*R756*R770/R735","v":0},{"$f":"R749*S735*S756*S770/R735","v":1.1334878339989375E-3},{"$f":"R749*T735*T756*T770/R735","v":1.1334878339989375E-3},null,null,null,null,null,{"$f":"Z749*Z735*Z756*Z770/Z735","v":0},{"$f":"Z749*AA735*AA756*AA770/Z735","v":5.6674391699946874E-3},{"$f":"Z749*AB735*AB756*AB770/Z735","v":5.6674391699946874E-3},null,null,null,null,null,{"$f":"AH749*AH735*AH756*AH770/AH735","v":0},{"$f":"AH749*AI735*AI756*AI770/AH735","v":5.1006952529952096E-3},{"$f":"AH749*AJ735*AJ756*AJ770/AH735","v":5.1006952529952096E-3}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K749*K735*K757*K771/K735","v":0},{"$f":"K749*L735*L757*L771/K735","v":1.8754750249427285E-2},null,null,null,null,null,null,{"$f":"S749*S735*S757*S771/S735","v":0},{"$f":"S749*T735*T757*T771/S735","v":5.6913086901485296E-4},null,null,null,null,null,null,{"$f":"AA749*AA735*AA757*AA771/AA735","v":0},{"$f":"AA749*AB735*AB757*AB771/AA735","v":4.2432300108780066E-3},null,null,null,null,null,null,{"$f":"AI749*AI735*AI757*AI771/AI735","v":0},{"$f":"AI749*AJ735*AJ757*AJ771/AI735","v":2.5610889105668311E-3}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L749*L735*L758*L772/L735","v":0},null,null,null,null,null,null,null,{"$f":"T749*T735*T758*T772/T735","v":0},null,null,null,null,null,null,null,{"$f":"AB749*AB735*AB758*AB772/AB735","v":0},null,null,null,null,null,null,null,{"$f":"AJ749*AJ735*AJ758*AJ772/AJ735","v":0}]
[null,null,"Calculation in terms of amortization"]
[null,{"$f":"I781=I511","v":true},null,0,{"$f":"ProjYr+D781","v":2023},null,{"$f":"G749*G735*G760/G735","v":0},{"$f":"G749*H735*H760/G735","v":0},{"$f":"G749*I735*I760/G735","v":3.4949174160296859E-2},{"$f":"G749*J735*J760/G735","v":3.4949174160296859E-2},{"$f":"G749*K735*K760/G735","v":3.4949174160296859E-2},{"$f":"G749*L735*L760/G735","v":3.4949174160296859E-2},null,null,{"$f":"O749*O735*O760/O735","v":0},{"$f":"O749*P735*P760/O735","v":0},{"$f":"O749*Q735*Q760/O735","v":0},{"$f":"O749*R735*R760/O735","v":0},{"$f":"O749*S735*S760/O735","v":0},{"$f":"O749*T735*T760/O735","v":0},null,null,{"$f":"W749*W735*W760/W735","v":0},{"$f":"W749*X735*X760/W735","v":0},{"$f":"W749*Y735*Y760/W735","v":0},{"$f":"W749*Z735*Z760/W735","v":0},{"$f":"W749*AA735*AA760/W735","v":0},{"$f":"W749*AB735*AB760/W735","v":0},null,null,{"$f":"AE749*AE735*AE760/AE735","v":0},{"$f":"AE749*AF735*AF760/AE735","v":0},{"$f":"AE749*AG735*AG760/AE735","v":0},{"$f":"AE749*AH735*AH760/AE735","v":0},{"$f":"AE749*AI735*AI760/AE735","v":0},{"$f":"AE749*AJ735*AJ760/AE735","v":0}]
[null,{"$f":"I782=I512","v":true},null,1,2024,null,null,{"$f":"H749*H735*H761/H735","v":0},{"$f":"H749*I735*I761/H735","v":0},{"$f":"H749*J735*J761/H735","v":2.7140457283188965E-2},{"$f":"H749*K735*K761/H735","v":2.7140457283188965E-2},{"$f":"H749*L735*L761/H735","v":2.7140457283188965E-2},null,null,null,{"$f":"P749*P735*P761/P735","v":0},{"$f":"P749*Q735*Q761/P735","v":0},{"$f":"P749*R735*R761/P735","v":0},{"$f":"P749*S735*S761/P735","v":0},{"$f":"P749*T735*T761/P735","v":0},null,null,null,{"$f":"X749*X735*X761/X735","v":0},{"$f":"X749*Y735*Y761/X735","v":0},{"$f":"X749*Z735*Z761/X735","v":0},{"$f":"X749*AA735*AA761/X735","v":0},{"$f":"X749*AB735*AB761/X735","v":0},null,null,null,{"$f":"AF749*AF735*AF761/AF735","v":0},{"$f":"AF749*AG735*AG761/AF735","v":0},{"$f":"AF749*AH735*AH761/AF735","v":0},{"$f":"AF749*AI735*AI761/AF735","v":0},{"$f":"AF749*AJ735*AJ761/AF735","v":0}]
[null,{"$f":"I783=I513","v":true},null,2,2025,null,null,null,{"$f":"I749*I735*I762/I735","v":0},{"$f":"I749*J735*J762/I735","v":0},{"$f":"I749*K735*K762/I735","v":3.7170420289862074E-2},{"$f":"I749*L735*L762/I735","v":3.7170420289862074E-2},null,null,null,null,{"$f":"Q749*Q735*Q762/Q735","v":0},{"$f":"Q749*R735*R762/Q735","v":0},{"$f":"Q749*S735*S762/Q735","v":0},{"$f":"Q749*T735*T762/Q735","v":0},null,null,null,null,{"$f":"Y749*Y735*Y762/Y735","v":0},{"$f":"Y749*Z735*Z762/Y735","v":0},{"$f":"Y749*AA735*AA762/Y735","v":0},{"$f":"Y749*AB735*AB762/Y735","v":0},null,null,null,null,{"$f":"AG749*AG735*AG762/AG735","v":0},{"$f":"AG749*AH735*AH762/AG735","v":0},{"$f":"AG749*AI735*AI762/AG735","v":0},{"$f":"AG749*AJ735*AJ762/AG735","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J749*J735*J763/J735","v":0},{"$f":"J749*K735*K763/J735","v":0},{"$f":"J749*L735*L763/J735","v":2.3351539808054603E-2},null,null,null,null,null,{"$f":"R749*R735*R763/R735","v":0},{"$f":"R749*S735*S763/R735","v":0},{"$f":"R749*T735*T763/R735","v":0},null,null,null,null,null,{"$f":"Z749*Z735*Z763/Z735","v":0},{"$f":"Z749*AA735*AA763/Z735","v":0},{"$f":"Z749*AB735*AB763/Z735","v":0},null,null,null,null,null,{"$f":"AH749*AH735*AH763/AH735","v":0},{"$f":"AH749*AI735*AI763/AH735","v":0},{"$f":"AH749*AJ735*AJ763/AH735","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K749*K735*K764/K735","v":0},{"$f":"K749*L735*L764/K735","v":0},null,null,null,null,null,null,{"$f":"S749*S735*S764/S735","v":0},{"$f":"S749*T735*T764/S735","v":0},null,null,null,null,null,null,{"$f":"AA749*AA735*AA764/AA735","v":0},{"$f":"AA749*AB735*AB764/AA735","v":0},null,null,null,null,null,null,{"$f":"AI749*AI735*AI764/AI735","v":0},{"$f":"AI749*AJ735*AJ764/AI735","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L749*L735*L765/L735","v":0},null,null,null,null,null,null,null,{"$f":"T749*T735*T765/T735","v":0},null,null,null,null,null,null,null,{"$f":"AB749*AB735*AB765/AB735","v":0},null,null,null,null,null,null,null,{"$f":"AJ749*AJ735*AJ765/AJ735","v":0}]
[null,null,"Inputs to debt issuancecalculation"]
[null,{"$f":"I788=I518","v":true},null,0,{"$f":"ProjYr+D788","v":2023},null,{"$f":"G774+O774+W774+G781+O781+W781+AE774+AE781","v":0},{"$f":"H774+P774+X774+H781+P781+X781+AF774+AF781","v":3.3393267498124532E-2},6.8342441658421391E-2,6.7111592893327465E-2,6.588074412823354E-2,6.4649895363139614E-2]
[null,{"$f":"I789=I519","v":true},null,1,2024,null,null,0,2.6123200626444118E-2,5.3263657909633083E-2,5.2776446398453934E-2,5.2289234887274778E-2]
[null,{"$f":"I790=I520","v":true},null,2,2025,null,null,null,0,2.7401036812298194E-2,6.4571457102160265E-2,6.3919817906767457E-2]
[null,null,null,3,2026,null,null,null,null,0,2.4455364216857688E-2,4.7806904024912292E-2]
[null,null,null,4,2027,null,null,null,null,null,0,2.6128200039886976E-2]
[null,null,null,5,2028,null,null,null,null,null,null,0]
[null,null,"Debt outstanding"]
[null,null,null,0,{"$f":"ProjYr+D795","v":2023},null,{"$f":"G717*G749/G735","v":11.735311905347507},{"$f":"G795-H802","v":11.735311905347507},{"$f":"H795-I802","v":11.228407664336844},{"$f":"I795-J802","v":10.721503423326181},{"$f":"J795-K802","v":10.214599182315519},{"$f":"K795-L802","v":9.7076949413048563},null,null,{"$f":"G717*O749/O735","v":2.0484720650525402E-2},{"$f":"O795-P802","v":2.0484720650525402E-2},{"$f":"P795-Q802","v":2.0484720650525402E-2},{"$f":"Q795-R802","v":2.0484720650525402E-2},{"$f":"R795-S802","v":2.0484720650525402E-2},{"$f":"S795-T802","v":2.0484720650525402E-2},null,null,{"$f":"$G$717*W749/W735","v":1.384364348088009},{"$f":"W795-X802","v":1.384364348088009},{"$f":"X795-Y802","v":1.384364348088009},1.384364348088009,1.384364348088009,1.384364348088009,null,null,{"$f":"$G$717*AE749/AE735","v":1.2459279132791992},{"$f":"AE795-AF802","v":1.2459279132791992},{"$f":"AF795-AG802","v":1.2459279132791992},{"$f":"AG795-AH802","v":1.2459279132791992},{"$f":"AH795-AI802","v":1.2459279132791992},{"$f":"AI795-AJ802","v":1.2459279132791992}]
[null,null,null,1,2024,null,null,{"$f":"H717*H749/H735","v":7.3396957077147809},{"$f":"H796-I803","v":7.3396957077147809},{"$f":"I796-J803","v":6.9668952910220625},{"$f":"J796-K803","v":6.5940948743293442},{"$f":"K796-L803","v":6.2212944576366258},null,null,null,{"$f":"H717*P749/P735","v":4.7323460792801156E-2},{"$f":"P796-Q803","v":4.7323460792801156E-2},{"$f":"Q796-R803","v":4.7323460792801156E-2},{"$f":"R796-S803","v":4.7323460792801156E-2},{"$f":"S796-T803","v":4.7323460792801156E-2},null,null,null,{"$f":"$H$717*X749/X735","v":3.1981354819214394},{"$f":"X796-Y803","v":3.1981354819214394},3.1981354819214394,3.1981354819214394,3.1981354819214394,null,null,null,{"$f":"$H$717*AF749/AF735","v":2.8783219337292993},2.8783219337292993,2.8783219337292993,2.8783219337292993,2.8783219337292993]
[null,null,null,2,2025,null,null,null,{"$f":"I717*I749/I735","v":9.3280386547813112},{"$f":"I797-J804","v":9.3280386547813112},{"$f":"J797-K804","v":8.8842382875887758},{"$f":"K797-L804","v":8.4404379203962403},null,null,null,null,{"$f":"I717*Q749/Q735","v":1.9321985052992187E-2},{"$f":"Q797-R804","v":1.9321985052992187E-2},{"$f":"R797-S804","v":1.9321985052992187E-2},{"$f":"S797-T804","v":1.9321985052992187E-2},null,null,null,null,{"$f":"$I$717*Y749/Y735","v":1.3057862832493896},{"$f":"Y797-Z804","v":1.3057862832493896},1.3057862832493896,1.3057862832493896,null,null,null,null,{"$f":"$I$717*AG749/AG735","v":1.1752076549244597},1.1752076549244597,1.1752076549244597,1.1752076549244597]
[null,null,null,3,2026,null,null,null,null,{"$f":"J717*J749/J735","v":7.4998722878222779},{"$f":"J798-K805","v":7.4998722878222779},{"$f":"K798-L805","v":7.0956458426411437},null,null,null,null,null,{"$f":"J717*R749/R735","v":7.2584804327808963E-2},{"$f":"R798-S805","v":7.2584804327808963E-2},{"$f":"S798-T805","v":7.2584804327808963E-2},null,null,null,null,null,{"$f":"$J$717*Z749/Z735","v":4.9053056196685283},{"$f":"Z798-AA805","v":4.9053056196685283},4.9053056196685283,null,null,null,null,null,{"$f":"$J$717*AH749/AH735","v":4.414775057701668},4.414775057701668,4.414775057701668]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K717*K749/K735","v":9.2382229885367888},{"$f":"K799-L806","v":9.2382229885367888},null,null,null,null,null,null,{"$f":"K717*S749/S735","v":3.0129120586699365E-2},{"$f":"S799-T806","v":3.0129120586699365E-2},null,null,null,null,null,null,{"$f":"$K$717*AA749/AA735","v":3.0361361568482494},{"$f":"AA799-AB806","v":3.0361361568482494},null,null,null,null,null,null,{"$f":"$K$717*AI749/AI735","v":1.8325225411634196},1.8325225411634196]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L717*L749/L735","v":7.2323488288790321},null,null,null,null,null,null,null,{"$f":"L717*T749/T735","v":2.3315086366378263E-2},null,null,null,null,null,null,null,{"$f":"$L$717*AB749/AB735","v":1.575641420200611},null,null,null,null,null,null,null,{"$f":"$L$717*AJ749/AJ735","v":1.4180772781805511}]
[null,null,"Amortization payments"]
[null,null,null,0,{"$f":"ProjYr+D802","v":2023},null,{"$f":"G760*G795","v":0},{"$f":"H760*G795","v":0},{"$f":"I760*G795","v":0.506904241010662},{"$f":"J760*G795","v":0.506904241010662},{"$f":"K760*G795","v":0.506904241010662},{"$f":"L760*G795","v":0.506904241010662},null,null,{"$f":"O760*O795","v":0},{"$f":"P760*O795","v":0},{"$f":"Q760*O795","v":0},{"$f":"R760*O795","v":0},{"$f":"S760*O795","v":0},{"$f":"T760*O795","v":0},null,null,{"$f":"W760*W795","v":0},{"$f":"X760*W795","v":0},{"$f":"Y760*W795","v":0},{"$f":"Z760*W795","v":0},{"$f":"AA760*W795","v":0},{"$f":"AB760*W795","v":0},null,null,{"$f":"AE760*AE795","v":0},{"$f":"AF760*AE795","v":0},{"$f":"AG760*AE795","v":0},{"$f":"AH760*AE795","v":0},{"$f":"AI760*AE795","v":0},{"$f":"AJ760*AE795","v":0}]
[null,null,null,1,2024,null,null,{"$f":"H761*H796","v":0},{"$f":"I761*H796","v":0},{"$f":"J761*H796","v":0.37280041669271813},{"$f":"K761*H796","v":0.37280041669271813},{"$f":"L761*H796","v":0.37280041669271813},null,null,null,{"$f":"P761*P796","v":0},{"$f":"Q761*P796","v":0},{"$f":"R761*P796","v":0},{"$f":"S761*P796","v":0},{"$f":"T761*P796","v":0},null,null,null,{"$f":"X761*X796","v":0},{"$f":"Y761*X796","v":0},{"$f":"Z761*X796","v":0},{"$f":"AA761*X796","v":0},{"$f":"AB761*X796","v":0},null,null,null,{"$f":"AF761*AF796","v":0},{"$f":"AG761*AF796","v":0},{"$f":"AH761*AF796","v":0},{"$f":"AI761*AF796","v":0},{"$f":"AJ761*AF796","v":0}]
[null,null,null,2,2025,null,null,null,{"$f":"I762*I797","v":0},{"$f":"J762*I797","v":0},{"$f":"K762*I797","v":0.44380036719253468},{"$f":"L762*I797","v":0.44380036719253468},null,null,null,null,{"$f":"Q762*Q797","v":0},{"$f":"R762*Q797","v":0},{"$f":"S762*Q797","v":0},{"$f":"T762*Q797","v":0},null,null,null,null,{"$f":"Y762*Y797","v":0},{"$f":"Z762*Y797","v":0},{"$f":"AA762*Y797","v":0},{"$f":"AB762*Y797","v":0},null,null,null,null,{"$f":"AG762*AG797","v":0},{"$f":"AH762*AG797","v":0},{"$f":"AI762*AG797","v":0},{"$f":"AJ762*AG797","v":0}]
[null,null,null,3,2026,null,null,null,null,{"$f":"J763*J798","v":0},{"$f":"K763*J798","v":0},{"$f":"L763*J798","v":0.40422644518113449},null,null,null,null,null,{"$f":"R763*R798","v":0},{"$f":"S763*R798","v":0},{"$f":"T763*R798","v":0},null,null,null,null,null,{"$f":"Z763*Z798","v":0},{"$f":"AA763*Z798","v":0},{"$f":"AB763*Z798","v":0},null,null,null,null,null,{"$f":"AH763*AH798","v":0},{"$f":"AI763*AH798","v":0},{"$f":"AJ763*AH798","v":0}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K764*K799","v":0},{"$f":"L764*K799","v":0},null,null,null,null,null,null,{"$f":"S764*S799","v":0},{"$f":"T764*S799","v":0},null,null,null,null,null,null,{"$f":"AA764*AA799","v":0},{"$f":"AB764*AA799","v":0},null,null,null,null,null,null,{"$f":"AI764*AI799","v":0},{"$f":"AJ764*AI799","v":0}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L765*L800","v":0},null,null,null,null,null,null,null,{"$f":"T765*T800","v":0},null,null,null,null,null,null,null,{"$f":"AB765*AB800","v":0},null,null,null,null,null,null,null,{"$f":"AJ765*AJ800","v":0}]
[null,null,"Interest payments"]
[null,null,null,0,{"$f":"ProjYr+D809","v":2023},null,{"$f":"G753*G795","v":0},{"$f":"H753*H767*$G795","v":0.39989108237696547},{"$f":"I753*I767*$G795","v":0.39989108237696547},0.38203880191370809,0.36418652145045072,0.3463342409871934,null,null,{"$f":"O753*O795","v":0},{"$f":"P753*P767*$O795","v":8.1938882602101612E-4},{"$f":"Q753*Q767*$O795","v":8.1938882602101612E-4},8.1938882602101612E-4,8.1938882602101612E-4,8.1938882602101612E-4,null,null,{"$f":"W753*W795","v":0},{"$f":"X753*X767*$W795","v":4.1530930442640265E-2},{"$f":"Y753*Y767*$W795","v":4.1530930442640265E-2},4.1530930442640265E-2,4.1530930442640265E-2,4.1530930442640265E-2,null,null,{"$f":"AE753*AE795","v":0},{"$f":"AF753*AF767*$AE795","v":3.7377837398375975E-2},{"$f":"AG753*AG767*$AE795","v":3.7377837398375975E-2},3.7377837398375975E-2,3.7377837398375975E-2,3.7377837398375975E-2]
[null,null,null,1,2024,null,null,{"$f":"H754*H796","v":0},{"$f":"I754*I768*$H796","v":0.22450572291855014},{"$f":"J754*J768*$H796","v":0.22450572291855014},0.21781340183899406,0.21112108075943803,null,null,null,{"$f":"P754*P796","v":0},{"$f":"Q754*Q768*$P796","v":1.8929384317120464E-3},{"$f":"R754*R768*$P796","v":1.8929384317120464E-3},1.8929384317120464E-3,1.8929384317120464E-3,null,null,null,{"$f":"X754*X796","v":0},{"$f":"Y754*Y768*$X796","v":6.3962709638428789E-2},{"$f":"Z754*Z768*$X796","v":6.3962709638428789E-2},6.3962709638428789E-2,6.3962709638428789E-2,null,null,null,{"$f":"AF754*AF796","v":0},{"$f":"AG754*AG768*$AF796","v":5.7566438674585989E-2},{"$f":"AH754*AH768*$AF796","v":5.7566438674585989E-2},5.7566438674585989E-2,5.7566438674585989E-2]
[null,null,null,2,2025,null,null,null,{"$f":"I755*I797","v":0},{"$f":"J755*J769*$I797","v":0.27231470270235003},{"$f":"K755*K769*$I797","v":0.27231470270235003},0.2645343840528121,null,null,null,null,{"$f":"Q755*Q797","v":0},{"$f":"R755*R769*$Q797","v":7.7287940211968745E-4},{"$f":"S755*S769*$Q797","v":7.7287940211968745E-4},7.7287940211968745E-4,null,null,null,null,{"$f":"Y755*Y797","v":0},{"$f":"Z755*Z769*$Y797","v":2.6115725664987793E-2},{"$f":"AA755*AA769*$Y797","v":2.6115725664987793E-2},2.6115725664987793E-2,null,null,null,null,{"$f":"AG755*AG797","v":0},{"$f":"AH755*AH769*$AG797","v":2.3504153098489192E-2},{"$f":"AI755*AI769*$AG797","v":2.3504153098489192E-2},2.3504153098489192E-2]
[null,null,null,3,2026,null,null,null,null,{"$f":"J756*J798","v":0},{"$f":"K756*K770*$J798","v":0.21731134340051858},{"$f":"L756*L770*$J798","v":0.21731134340051858},null,null,null,null,null,{"$f":"R756*R798","v":0},{"$f":"S756*S770*$R798","v":2.9033921731123585E-3},{"$f":"T756*T770*$R798","v":2.9033921731123585E-3},null,null,null,null,null,{"$f":"Z756*Z798","v":0},{"$f":"AA756*AA770*$Z798","v":9.8106112393370568E-2},{"$f":"AB756*AB770*$Z798","v":9.8106112393370568E-2},null,null,null,null,null,{"$f":"AH756*AH798","v":0},{"$f":"AI756*AI770*$AH798","v":8.8295501154033368E-2},{"$f":"AJ756*AJ770*$AH798","v":8.8295501154033368E-2}]
[null,null,null,4,2027,null,null,null,null,null,{"$f":"K757*K799","v":0},{"$f":"L757*L771*$K799","v":0.26838976533898762},null,null,null,null,null,null,{"$f":"S757*S799","v":0},{"$f":"T757*T771*$S799","v":1.2051648234679747E-3},null,null,null,null,null,null,{"$f":"AA757*AA799","v":0},{"$f":"AB757*AB771*$AA799","v":6.0722723136964987E-2},null,null,null,null,null,null,{"$f":"AI757*AI799","v":0},{"$f":"AJ757*AJ771*$AI799","v":3.6650450823268392E-2}]
[null,null,null,5,2028,null,null,null,null,null,null,{"$f":"L758*L800","v":0},null,null,null,null,null,null,null,{"$f":"T758*T800","v":0},null,null,null,null,null,null,null,{"$f":"AB758*AB800","v":0},null,null,null,null,null,null,null,{"$f":"AJ758*AJ800","v":0}]
[null,null,"Scenario ends"]
[]
[]
["Sheet ends"]

{"sheet":"Triangles","index":16,"n_rows":315,"n_cols":157,"rows_kept":315,"cut":false,"hidden":true,"merged":[]}
[null,"Debt triangles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(U3,$3:$3,0)","v":21},{"$f":"MATCH(V3,$3:$3,)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,"This worksheet calculates all stocks and flows related to debt and debt service on instruments issued during the forecast horizon. No user interaction is needed."]
["Lookups","#","Item","Vintage","Year issued","Year first repayment","Year matures","ER","Currency","Grace","Maturity","Frequency","Type","Domicile","Interest pmt","Payment","ST-LT","Scenario","Perimeter",null,{"$f":"ProjYr+U4","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,"Central Bank",{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,"Commercial banks",{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,"Domestic other",{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,"Ext. offiical",{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038},null,null,null,null,null,"Ext. private",{"$f":"$U3","v":2023},{"$f":"$V3","v":2024},{"$f":"$W3","v":2025},{"$f":"$X3","v":2026},{"$f":"$Y3","v":2027},{"$f":"$Z3","v":2028},{"$f":"$AA3","v":2029},{"$f":"$AB3","v":2030},{"$f":"$AC3","v":2031},{"$f":"$AD3","v":2032},{"$f":"$AE3","v":2033},{"$f":"$AF3","v":2034},{"$f":"$AG3","v":2035},{"$f":"$AH3","v":2036},{"$f":"$AI3","v":2037},{"$f":"$AJ3","v":2038}]
[null,null,null,null,null,null,null,null,"META1","META1","META1","META1","META1","META1","META1",null,null,null,"META1",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,null,null,null,null,null,{"$f":"MATCH(I4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(J4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(K4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(L4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(M4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(N4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(O4,#REF!,0)","v":{"$error":"#REF!"}},null,null,null,{"$f":"MATCH(S4,#REF!,0)","v":{"$error":"#REF!"}},null,{"$f":"MATCH(U4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(V4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(W4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(X4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(Y4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(Z4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AA4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AB4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AC4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AD4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AE4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AF4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AG4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AH4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AI4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AJ4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AK4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AL4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AM4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AN4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AO4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AP4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AQ4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AR4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AS4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AT4,#REF!,0)","v":{"$error":"#REF!"}},{"$f":"MATCH(AU4,#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"-MT-ER","-M$-SH","-MG-SHDB","-MY-SHDN","-MQ-SHDC","-MT-ER","-MD-X1","-M%-IR",null,null,null,"-MX-SHXO",null,{"$f":"MATCH(U4,GFNStressScenDates,0)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"-MQ-SHDC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-MG-SHDB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-MY-SHDN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-MX-SHXO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-ML-SHXP"]
[]
[]
["G",{"$f":"T9&\" instrument \"&B10","v":"Stress instrument 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A9,ScenarioCodes,2,FALSE)","v":"Stress"}]
[{"$f":"COUNTIF($A$1:$A9,\"=X\")&\"-M$-SH\"","v":"0-M$-SH"},{"$f":"COUNTIF($A$1:$A9,\"=\"&A9)","v":1},"Issuance",null,null,null,null,null,{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(I$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(J$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(K$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(L$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Semiannual"},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(M$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Market"},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(N$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A9&$B10,Config!$CG$44:$CN$47,MATCH(O$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Fixed"},{"$f":"IF($J10=$K10,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K10<=1,\"ST\",IF(AND(K10>1,K10<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T9","v":"Stress"},null,null,{"$f":"IF(U$4<=MTHorizon,VLOOKUP(\"DICLMS\",GFNStressScen,U$6,FALSE)*VLOOKUP(\"STRESS_FIN\",GFNStressScen,U$6,FALSE),0)/IF($I10=\"Foreign\",VLOOKUP(\"ENDA_GST\",GFNStressScen,U$6,FALSE),1)","v":0},5.3186579685571109,6.8873645729905171,7.6189795067031438,6.51039959106593,4.9555371672476838,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10","v":1},"IRContribT",null,null,null,null,null,{"$f":"I10","v":"Local"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST","Stress",null,null,{"$f":"U14*U10/SUMIFS(U:U,$C:$C,\"=Issuance\",$M:$M,\"=\"&$M10,$R:$R,\"=\"&$R10)","v":{"$error":"#DIV/0!"}},2.3924069765772726E-2,1.9235504455402234E-2,1.5502478398609878E-2,1.2265900628104322E-2,7.6387185342456712E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B10","v":1},"IRContribC",null,null,null,null,null,"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST","Stress",null,null,{"$f":"U14*U10/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I10,$M:$M,\"=\"&$M10,$R:$R,\"=\"&$R10)","v":{"$error":"#DIV/0!"}},2.529393941240448E-2,2.0336911279119307E-2,1.6390135674889946E-2,1.2968234517093412E-2,8.0761043453419553E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B10","v":1},"MContrib",null,null,null,null,null,{"$f":"I12","v":"Local"},{"$f":"J12","v":1},1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J13=$K13,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K13<=1,\"ST\",IF(AND(K13>1,K13<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T9","v":"Stress"},null,null,{"$f":"$K15*U10/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I10,$M:$M,\"=\"&$M10,$R:$R,\"=\"&$R10)","v":{"$error":"#DIV/0!"}},0.5,0.45,0.39999999999999997,0.34999999999999992,0.30000000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"COUNTIF($A$1:$A13,\"=X\")&\"-M%-IR\"","v":"0-M%-IR"},null,"Interest rate from GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GFN!J$83","v":3.4075880181313668E-2},{"$f":"GFN!K$83","v":5.058787882480896E-2},{"$f":"GFN!L$83","v":4.5193136175820686E-2},{"$f":"GFN!M$83","v":4.097533918722486E-2},{"$f":"GFN!N$83","v":3.7052098620266899E-2},{"$f":"GFN!O$83","v":2.6920347817806511E-2},{"$f":"GFN!P$83","v":2.1758255991196674E-2},{"$f":"GFN!Q$83","v":2.1522743763771317E-2},{"$f":"GFN!R$83","v":2.1785404625760001E-2},{"$f":"GFN!S$83","v":2.1897486438018879E-2},{"$f":"GFN!T$83","v":2.1554092460926738E-2},{"$f":"GFN!U$83","v":2.0922887270041539E-2},{"$f":"GFN!V$83","v":0},{"$f":"GFN!W$83","v":0},{"$f":"GFN!X$83","v":0},{"$f":"GFN!Y$83","v":0}]
[null,{"$f":"B10","v":1},"Interest rate",0,{"$f":"ProjYr+D15","v":2023},{"$f":"E15+J15","v":2024},{"$f":"E15+K15","v":2024},{"$f":"VLOOKUP($B15&H$6,BaseFinData,$U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I10","v":"Local"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J15=$K15,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K15<=1,\"ST\",IF(AND(K15>1,K15<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T9","v":"Stress"},null,null,{"$f":"IF(O15=\"Zero-coupon\",0,U14)","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",U15,\"Floating\",V14,\"Zero-coupon\",IF(V$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",V15,\"Floating\",W14,\"Zero-coupon\",IF(W$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",W15,\"Floating\",X14,\"Zero-coupon\",IF(X$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",X15,\"Floating\",Y14,\"Zero-coupon\",IF(Y$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",Y15,\"Floating\",Z14,\"Zero-coupon\",IF(Z$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",Z15,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AA15,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AB15,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AC15,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AD15,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AE15,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AF15,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AG15,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AH15,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O15,\"Fixed\",AI15,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G15,(1+$U14)^$K15-1,0))","v":3.4075880181313668E-2}]
[null,{"$f":"B10","v":1},{"$f":"C15","v":"Interest rate"},1,2024,{"$f":"E16+J16","v":2025},{"$f":"E16+K16","v":2025},{"$f":"VLOOKUP($B15&H$6,BaseFinData,$V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I15","v":"Local"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J16=$K16,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K16<=1,\"ST\",IF(AND(K16>1,K16<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T9","v":"Stress"},null,null,null,{"$f":"IF(O16=\"Zero-coupon\",0,V14)","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",V16,\"Floating\",W14,\"Zero-coupon\",IF(W$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",W16,\"Floating\",X14,\"Zero-coupon\",IF(X$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",X16,\"Floating\",Y14,\"Zero-coupon\",IF(Y$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",Y16,\"Floating\",Z14,\"Zero-coupon\",IF(Z$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",Z16,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AA16,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AB16,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AC16,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AD16,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AE16,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AF16,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AG16,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AH16,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O16,\"Fixed\",AI16,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G16,(1+$V14)^$K16-1,0))","v":5.058787882480896E-2}]
[null,{"$f":"B10","v":1},{"$f":"C16","v":"Interest rate"},2,2025,2026,2026,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I16","v":"Local"},{"$f":"J16","v":1},{"$f":"K16","v":1},{"$f":"L16","v":"Semiannual"},{"$f":"M16","v":"Market"},{"$f":"N16","v":"Local"},{"$f":"O16","v":"Fixed"},"Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,{"$f":"IF(O17=\"Zero-coupon\",0,W14)","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",W17,\"Floating\",X14,\"Zero-coupon\",IF(X$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",X17,\"Floating\",Y14,\"Zero-coupon\",IF(Y$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",Y17,\"Floating\",Z14,\"Zero-coupon\",IF(Z$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",Z17,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AA17,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AB17,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AC17,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AD17,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AE17,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AF17,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AG17,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AH17,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O17,\"Fixed\",AI17,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G17,(1+$W14)^$K17-1,0))","v":4.5193136175820686E-2}]
[null,{"$f":"B10","v":1},"Interest rate",3,2026,2027,2027,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,{"$f":"IF(O18=\"Zero-coupon\",0,X14)","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",X18,\"Floating\",Y14,\"Zero-coupon\",IF(Y$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",Y18,\"Floating\",Z14,\"Zero-coupon\",IF(Z$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",Z18,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AA18,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AB18,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AC18,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AD18,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AE18,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AF18,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AG18,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AH18,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O18,\"Fixed\",AI18,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G18,(1+$X14)^$K18-1,0))","v":4.097533918722486E-2}]
[null,{"$f":"B10","v":1},"Interest rate",4,2027,2028,2028,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(O19=\"Zero-coupon\",0,Y14)","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",Y19,\"Floating\",Z14,\"Zero-coupon\",IF(Z$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",Z19,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AA19,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AB19,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AC19,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AD19,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AE19,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AF19,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AG19,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AH19,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O19,\"Fixed\",AI19,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G19,(1+$Y14)^$K19-1,0))","v":3.7052098620266899E-2}]
[null,{"$f":"B10","v":1},"Interest rate",5,2028,2029,2029,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(O20=\"Zero-coupon\",0,Z14)","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",Z20,\"Floating\",AA14,\"Zero-coupon\",IF(AA$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AA20,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AB20,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AC20,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AD20,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AE20,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AF20,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AG20,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AH20,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O20,\"Fixed\",AI20,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G20,(1+$Z14)^$K20-1,0))","v":2.6920347817806511E-2}]
[null,{"$f":"B10","v":1},"Interest rate",6,2029,2030,2030,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(O21=\"Zero-coupon\",0,AA14)","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AA21,\"Floating\",AB14,\"Zero-coupon\",IF(AB$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AB21,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AC21,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AD21,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AE21,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AF21,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AG21,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AH21,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O21,\"Fixed\",AI21,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G21,(1+$AA14)^$K21-1,0))","v":2.1758255991196674E-2}]
[null,{"$f":"B10","v":1},"Interest rate",7,2030,2031,2031,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(O22=\"Zero-coupon\",0,AB14)","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AB22,\"Floating\",AC14,\"Zero-coupon\",IF(AC$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AC22,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AD22,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AE22,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AF22,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AG22,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AH22,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O22,\"Fixed\",AI22,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G22,(1+$AB14)^$K22-1,0))","v":2.1522743763771317E-2}]
[null,{"$f":"B10","v":1},"Interest rate",8,2031,2032,2032,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O23=\"Zero-coupon\",0,AC14)","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AC23,\"Floating\",AD14,\"Zero-coupon\",IF(AD$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AD23,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AE23,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AF23,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AG23,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AH23,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O23,\"Fixed\",AI23,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G23,(1+$AC14)^$K23-1,0))","v":2.1785404625760001E-2}]
[null,{"$f":"B10","v":1},"Interest rate",9,2032,2033,2033,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O24=\"Zero-coupon\",0,AD14)","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AD24,\"Floating\",AE14,\"Zero-coupon\",IF(AE$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AE24,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AF24,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AG24,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AH24,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O24,\"Fixed\",AI24,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G24,(1+$AD14)^$K24-1,0))","v":2.1897486438018879E-2}]
[null,{"$f":"B10","v":1},"Interest rate",10,2033,2034,2034,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O25=\"Zero-coupon\",0,AE14)","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O25,\"Fixed\",AE25,\"Floating\",AF14,\"Zero-coupon\",IF(AF$3=$G25,(1+$AE14)^$K25-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O25,\"Fixed\",AF25,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G25,(1+$AE14)^$K25-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O25,\"Fixed\",AG25,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G25,(1+$AE14)^$K25-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O25,\"Fixed\",AH25,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G25,(1+$AE14)^$K25-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O25,\"Fixed\",AI25,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G25,(1+$AE14)^$K25-1,0))","v":2.1554092460926738E-2}]
[null,{"$f":"B10","v":1},"Interest rate",11,2034,2035,2035,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O26=\"Zero-coupon\",0,AF14)","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O26,\"Fixed\",AF26,\"Floating\",AG14,\"Zero-coupon\",IF(AG$3=$G26,(1+$AF14)^$K26-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O26,\"Fixed\",AG26,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G26,(1+$AF14)^$K26-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O26,\"Fixed\",AH26,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G26,(1+$AF14)^$K26-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O26,\"Fixed\",AI26,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G26,(1+$AF14)^$K26-1,0))","v":2.0922887270041539E-2}]
[null,{"$f":"B10","v":1},"Interest rate",12,2035,2036,2036,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O27=\"Zero-coupon\",0,AG14)","v":0},{"$f":"_xlfn.SWITCH($O27,\"Fixed\",AG27,\"Floating\",AH14,\"Zero-coupon\",IF(AH$3=$G27,(1+$AG14)^$K27-1,0))","v":0},{"$f":"_xlfn.SWITCH($O27,\"Fixed\",AH27,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G27,(1+$AG14)^$K27-1,0))","v":0},{"$f":"_xlfn.SWITCH($O27,\"Fixed\",AI27,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G27,(1+$AG14)^$K27-1,0))","v":0}]
[null,{"$f":"B10","v":1},"Interest rate",13,2036,2037,2037,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O28=\"Zero-coupon\",0,AH14)","v":0},{"$f":"_xlfn.SWITCH($O28,\"Fixed\",AH28,\"Floating\",AI14,\"Zero-coupon\",IF(AI$3=$G28,(1+$AH14)^$K28-1,0))","v":0},{"$f":"_xlfn.SWITCH($O28,\"Fixed\",AI28,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G28,(1+$AH14)^$K28-1,0))","v":0}]
[null,{"$f":"B10","v":1},"Interest rate",14,2037,2038,2038,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O29=\"Zero-coupon\",0,AI14)","v":0},{"$f":"_xlfn.SWITCH($O29,\"Fixed\",AI29,\"Floating\",AJ14,\"Zero-coupon\",IF(AJ$3=$G29,(1+$AI14)^$K29-1,0))","v":0}]
[null,{"$f":"B10","v":1},"Interest rate",15,2038,2039,2039,{"$f":"VLOOKUP($B15&H$6,BaseFinData,$AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T9","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O30=\"Zero-coupon\",0,AJ14)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Debt stock, \"&B9","v":"Debt stock, Stress instrument 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B10","v":1},"Stock",0,{"$f":"ProjYr+D33","v":2023},{"$f":"E33+J33","v":2024},{"$f":"E33+K33","v":2024},{"$f":"VLOOKUP($B33&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I10","v":"Local"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J33=$K33,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K33<=1,\"ST\",IF(AND(K33>1,K33<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R22","v":"Stress"},null,0,{"$f":"U10","v":0},{"$f":"U33-V51","v":0},{"$f":"V33-W51","v":0},{"$f":"W33-X51","v":0},{"$f":"X33-Y51","v":0},{"$f":"Y33-Z51","v":0},{"$f":"Z33-AA51","v":0},{"$f":"AA33-AB51","v":0},{"$f":"AB33-AC51","v":0},{"$f":"AC33-AD51","v":0},{"$f":"AD33-AE51","v":0},{"$f":"AE33-AF51","v":0},{"$f":"AF33-AG51","v":0},{"$f":"AG33-AH51","v":0},{"$f":"AH33-AI51","v":0},{"$f":"AI33-AJ51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A33,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"V33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"W33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"X33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"Y33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"Z33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AA33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AB33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AC33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AD33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AE33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AF33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AG33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AH33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AI33*$BA33","v":{"$error":"#DIV/0!"}},{"$f":"AJ33*$BA33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A33,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*U33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*V33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*W33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*X33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*Y33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*Z33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AA33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AB33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AC33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AD33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AE33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AF33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AG33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AH33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AI33","v":{"$error":"#DIV/0!"}},{"$f":"$BW33*AJ33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A33,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*U33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*V33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*W33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*X33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*Y33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*Z33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AA33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AB33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AC33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AD33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AE33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AF33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AG33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AH33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AI33","v":{"$error":"#DIV/0!"}},{"$f":"$CS33*AJ33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A33,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*U33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*V33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*W33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*X33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*Y33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*Z33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AA33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AB33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AC33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AD33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AE33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AF33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AG33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AH33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AI33","v":{"$error":"#DIV/0!"}},{"$f":"$DO33*AJ33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A33,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*U33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*V33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*W33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*X33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*Y33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*Z33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AA33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AB33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AC33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AD33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AE33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AF33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AG33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AH33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AI33","v":{"$error":"#DIV/0!"}},{"$f":"$EK33*AJ33","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B10","v":1},{"$f":"C33","v":"Stock"},1,2024,{"$f":"E34+J34","v":2025},{"$f":"E34+K34","v":2025},{"$f":"VLOOKUP($B33&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I33","v":"Local"},{"$f":"J33","v":1},{"$f":"K33","v":1},{"$f":"L33","v":"Semiannual"},{"$f":"M33","v":"Market"},{"$f":"N33","v":"Local"},{"$f":"O33","v":"Fixed"},{"$f":"IF($J34=$K34,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K34<=1,\"ST\",IF(AND(K34>1,K34<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R22","v":"Stress"},null,null,null,{"$f":"V10","v":5.3186579685571109},{"$f":"V34-W52","v":0},{"$f":"W34-X52","v":0},{"$f":"X34-Y52","v":0},{"$f":"Y34-Z52","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A34,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V34*$BA34","v":0.48685297375339787},{"$f":"W34*$BA34","v":0},{"$f":"X34*$BA34","v":0},{"$f":"Y34*$BA34","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A34,FALSE)","v":0.41613098484446959},null,{"$f":"$BW34*V34","v":2.2132583785065565},{"$f":"$BW34*W34","v":0},{"$f":"$BW34*X34","v":0},{"$f":"$BW34*Y34","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A34,FALSE)","v":0.2436644075550396},null,{"$f":"$CS34*V34","v":1.2959676428963589},{"$f":"$CS34*W34","v":0},{"$f":"$CS34*X34","v":0},{"$f":"$CS34*Y34","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A34,FALSE)","v":0.1873387826272615},null,{"$f":"$DO34*V34","v":0.99639090904027283},{"$f":"$DO34*W34","v":0},{"$f":"$DO34*X34","v":0},{"$f":"$DO34*Y34","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A34,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK34*V34","v":0.34197067176263712},{"$f":"$EK34*W34","v":0},{"$f":"$EK34*X34","v":0},{"$f":"$EK34*Y34","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B10","v":1},{"$f":"C34","v":"Stock"},2,2025,2026,2026,{"$f":"VLOOKUP($B33&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I34","v":"Local"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,{"$f":"W10","v":6.8873645729905171},{"$f":"W35-X53","v":0},{"$f":"X35-Y53","v":0},{"$f":"Y35-Z53","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A35,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W35*$BA35","v":0.66175004815950789},{"$f":"X35*$BA35","v":0},{"$f":"Y35*$BA35","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A35,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW35*W35","v":2.8918990076959763},{"$f":"$BW35*X35","v":0},{"$f":"$BW35*Y35","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A35,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS35*W35","v":1.7615310911795448},{"$f":"$CS35*X35","v":0},{"$f":"$CS35*Y35","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A35,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO35*W35","v":1.3543344039982756},{"$f":"$DO35*X35","v":0},{"$f":"$DO35*Y35","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A35,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK35*W35","v":0.22839069387245534},{"$f":"$EK35*X35","v":0},{"$f":"$EK35*Y35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B10","v":1},"Stock",3,2026,2027,2027,{"$f":"VLOOKUP($B33&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,{"$f":"X10","v":7.6189795067031438},{"$f":"X36-Y54","v":0},{"$f":"Y36-Z54","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A36,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X36*$BA36","v":0.71565735257313701},{"$f":"Y36*$BA36","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A36,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW36*X36","v":3.0058234613779438},{"$f":"$BW36*Y36","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A36,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS36*X36","v":1.9050284630806031},{"$f":"$CS36*Y36","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A36,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO36*X36","v":1.4646608289033305},{"$f":"$DO36*Y36","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A36,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK36*X36","v":0.54465098685233582},{"$f":"$EK36*Y36","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B10","v":1},"Stock",4,2027,2028,2028,{"$f":"VLOOKUP($B33&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,{"$f":"Y10","v":6.51039959106593},{"$f":"Y37-Z55","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A37,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y37*$BA37","v":0.62296090047325248},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A37,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW37*Y37","v":2.6164902567283694},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A37,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS37*Y37","v":1.6582771664692526},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A37,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO37*Y37","v":1.2749487245270394},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A37,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK37*Y37","v":0.34849874971467609},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B10","v":1},"Stock",5,2028,2029,2029,{"$f":"VLOOKUP($B33&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,{"$f":"Z10","v":4.9555371672476838},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A38,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0.48435211756744878,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A38,FALSE)","v":0.41051477957647481},null,null,null,null,null,2.0343212478957113,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A38,FALSE)","v":0.26017573874745686},null,null,null,null,null,1.2893105433791459,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A38,FALSE)","v":0.20003334362687847},null,null,null,null,null,0.99127266903182387,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A38,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0.16126726258436525,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B10","v":1},"Stock",6,2029,2030,2030,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"AA10","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A39,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A39,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A39,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A39,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A39,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B10","v":1},"Stock",7,2030,2031,2031,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"AB10","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A40,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A40,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A40,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A40,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A40,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B10","v":1},"Stock",8,2031,2032,2032,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC10","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A41,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A41,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A41,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A41,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A41,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B10","v":1},"Stock",9,2032,2033,2033,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD10","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A42,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A42,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A42,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A42,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A42,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B10","v":1},"Stock",10,2033,2034,2034,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE10","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A43,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A43,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A43,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A43,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A43,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B10","v":1},"Stock",11,2034,2035,2035,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF10","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A44,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A44,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A44,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A44,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A44,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK44*AF44","v":0},{"$f":"$EK44*AG44","v":0},{"$f":"$EK44*AH44","v":0},{"$f":"$EK44*AI44","v":0},{"$f":"$EK44*AJ44","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B10","v":1},"Stock",12,2035,2036,2036,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG10","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A45,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A45,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A45,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A45,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A45,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK45*AG45","v":{"$error":"#N/A"}},{"$f":"$EK45*AH45","v":{"$error":"#N/A"}},{"$f":"$EK45*AI45","v":{"$error":"#N/A"}},{"$f":"$EK45*AJ45","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B10","v":1},"Stock",13,2036,2037,2037,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH10","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A46,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A46,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A46,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A46,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A46,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK46*AH46","v":{"$error":"#N/A"}},{"$f":"$EK46*AI46","v":{"$error":"#N/A"}},{"$f":"$EK46*AJ46","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B10","v":1},"Stock",14,2037,2038,2038,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI10","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A47,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A47,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A47,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A47,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A47,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK47*AI47","v":{"$error":"#N/A"}},{"$f":"$EK47*AJ47","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B10","v":1},"Stock",15,2038,2039,2039,{"$f":"VLOOKUP($B33&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R22","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA32,GFNStressScen,$A48,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW32,GFNStressScen,$A48,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS32,GFNStressScen,$A48,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO32,GFNStressScen,$A48,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK32,GFNStressScen,$A48,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK48*AJ48","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Amortization, \"&B9","v":"Amortization, Stress instrument 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B10","v":1},"Amortization",0,{"$f":"ProjYr+D51","v":2023},{"$f":"E51+J51","v":2024},{"$f":"E51+K51","v":2024},{"$f":"VLOOKUP($B51&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I10","v":"Local"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J51=$K51,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K51<=1,\"ST\",IF(AND(K51>1,K51<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R39","v":"Stress"},null,null,{"$f":"IF(OR($L51=\"Annual\",$P51=\"Bullet\"),IF(AND($P51=\"Bullet\",$E51+$K51=U$3),$U33,IF(AND($P51=\"Amortizing\",$E51+$J51<U$3,$E51+$K51>=U$3),$U33/($K51-$J51),0)),IF(OR($E51+$J51=U$3,$E51+$K51=U$3),$U33/(($K51-$J51)*2),IF(AND($E51+$J51<U$3,$E51+$K51>=U$3),$U33/($K51-$J51),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A51,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"V51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"W51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"X51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"Y51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"Z51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AA51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AB51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AC51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AD51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AE51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AF51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AG51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AH51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AI51*$BA51","v":{"$error":"#DIV/0!"}},{"$f":"AJ51*$BA51","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A51,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*U51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*V51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*W51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*X51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*Y51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*Z51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AA51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AB51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AC51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AD51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AE51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AF51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AG51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AH51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AI51","v":{"$error":"#DIV/0!"}},{"$f":"$BW51*AJ51","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A51,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*U51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*V51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*W51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*X51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*Y51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*Z51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AA51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AB51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AC51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AD51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AE51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AF51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AG51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AH51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AI51","v":{"$error":"#DIV/0!"}},{"$f":"$CS51*AJ51","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A51,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*U51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*V51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*W51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*X51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*Y51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*Z51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AA51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AB51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AC51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AD51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AE51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AF51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AG51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AH51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AI51","v":{"$error":"#DIV/0!"}},{"$f":"$DO51*AJ51","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A51,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*U51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*V51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*W51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*X51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*Y51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*Z51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AA51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AB51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AC51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AD51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AE51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AF51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AG51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AH51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AI51","v":{"$error":"#DIV/0!"}},{"$f":"$EK51*AJ51","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B10","v":1},{"$f":"C51","v":"Amortization"},1,2024,{"$f":"E52+J52","v":2025},{"$f":"E52+K52","v":2025},{"$f":"VLOOKUP($B51&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I51","v":"Local"},{"$f":"J51","v":1},{"$f":"K51","v":1},{"$f":"L51","v":"Semiannual"},{"$f":"M51","v":"Market"},{"$f":"N51","v":"Local"},{"$f":"O51","v":"Fixed"},{"$f":"IF($J52=$K52,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K52<=1,\"ST\",IF(AND(K52>1,K52<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R39","v":"Stress"},null,null,null,{"$f":"IF(OR($L52=\"Annual\",$P52=\"Bullet\"),IF(AND($P52=\"Bullet\",$E52+$K52=V$3),$V34,IF(AND($P52=\"Amortizing\",$E52+$J52<V$3,$E52+$K52>=V$3),$V34/($K52-$J52),0)),IF(OR($E52+$J52=V$3,$E52+$K52=V$3),$V34/(($K52-$J52)*2),IF(AND($E52+$J52<V$3,$E52+$K52>=V$3),$V34/($K52-$J52),0)))","v":0},5.3186579685571109,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A52,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V52*$BA52","v":0},{"$f":"W52*$BA52","v":0.48685297375339787},{"$f":"X52*$BA52","v":0},{"$f":"Y52*$BA52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A52,FALSE)","v":0.41613098484446959},null,{"$f":"$BW52*V52","v":0},{"$f":"$BW52*W52","v":2.2132583785065565},{"$f":"$BW52*X52","v":0},{"$f":"$BW52*Y52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A52,FALSE)","v":0.2436644075550396},null,{"$f":"$CS52*V52","v":0},{"$f":"$CS52*W52","v":1.2959676428963589},{"$f":"$CS52*X52","v":0},{"$f":"$CS52*Y52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A52,FALSE)","v":0.1873387826272615},null,{"$f":"$DO52*V52","v":0},{"$f":"$DO52*W52","v":0.99639090904027283},{"$f":"$DO52*X52","v":0},{"$f":"$DO52*Y52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A52,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK52*V52","v":0},{"$f":"$EK52*W52","v":0.34197067176263712},{"$f":"$EK52*X52","v":0},{"$f":"$EK52*Y52","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B10","v":1},{"$f":"C52","v":"Amortization"},2,2025,2026,2026,{"$f":"VLOOKUP($B51&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I52","v":"Local"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,{"$f":"IF(OR($L53=\"Annual\",$P53=\"Bullet\"),IF(AND($P53=\"Bullet\",$E53+$K53=W$3),$W35,IF(AND($P53=\"Amortizing\",$E53+$J53<W$3,$E53+$K53>=W$3),$W35/($K53-$J53),0)),IF(OR($E53+$J53=W$3,$E53+$K53=W$3),$W35/(($K53-$J53)*2),IF(AND($E53+$J53<W$3,$E53+$K53>=W$3),$W35/($K53-$J53),0)))","v":0},6.8873645729905171,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A53,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W53*$BA53","v":0},{"$f":"X53*$BA53","v":0.66175004815950789},{"$f":"Y53*$BA53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A53,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW53*W53","v":0},{"$f":"$BW53*X53","v":2.8918990076959763},{"$f":"$BW53*Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A53,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS53*W53","v":0},{"$f":"$CS53*X53","v":1.7615310911795448},{"$f":"$CS53*Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A53,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO53*W53","v":0},{"$f":"$DO53*X53","v":1.3543344039982756},{"$f":"$DO53*Y53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A53,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK53*W53","v":0},{"$f":"$EK53*X53","v":0.22839069387245534},{"$f":"$EK53*Y53","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B10","v":1},"Amortization",3,2026,2027,2027,{"$f":"VLOOKUP($B51&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,{"$f":"IF(OR($L54=\"Annual\",$P54=\"Bullet\"),IF(AND($P54=\"Bullet\",$E54+$K54=X$3),$X36,IF(AND($P54=\"Amortizing\",$E54+$J54<X$3,$E54+$K54>=X$3),$X36/($K54-$J54),0)),IF(OR($E54+$J54=X$3,$E54+$K54=X$3),$X36/(($K54-$J54)*2),IF(AND($E54+$J54<X$3,$E54+$K54>=X$3),$X36/($K54-$J54),0)))","v":0},7.6189795067031438,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A54,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X54*$BA54","v":0},{"$f":"Y54*$BA54","v":0.71565735257313701},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A54,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW54*X54","v":0},{"$f":"$BW54*Y54","v":3.0058234613779438},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A54,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS54*X54","v":0},{"$f":"$CS54*Y54","v":1.9050284630806031},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A54,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO54*X54","v":0},{"$f":"$DO54*Y54","v":1.4646608289033305},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A54,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK54*X54","v":0},{"$f":"$EK54*Y54","v":0.54465098685233582},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B10","v":1},"Amortization",4,2027,2028,2028,{"$f":"VLOOKUP($B51&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(OR($L55=\"Annual\",$P55=\"Bullet\"),IF(AND($P55=\"Bullet\",$E55+$K55=Y$3),$Y37,IF(AND($P55=\"Amortizing\",$E55+$J55<Y$3,$E55+$K55>=Y$3),$Y37/($K55-$J55),0)),IF(OR($E55+$J55=Y$3,$E55+$K55=Y$3),$Y37/(($K55-$J55)*2),IF(AND($E55+$J55<Y$3,$E55+$K55>=Y$3),$Y37/($K55-$J55),0)))","v":0},6.51039959106593,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A55,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y55*$BA55","v":0},0.62296090047325248,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A55,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW55*Y55","v":0},2.6164902567283694,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A55,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS55*Y55","v":0},1.6582771664692526,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A55,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO55*Y55","v":0},1.2749487245270394,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A55,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK55*Y55","v":0},0.34849874971467609,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B10","v":1},"Amortization",5,2028,2029,2029,{"$f":"VLOOKUP($B51&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(OR($L56=\"Annual\",$P56=\"Bullet\"),IF(AND($P56=\"Bullet\",$E56+$K56=Z$3),$Z38,IF(AND($P56=\"Amortizing\",$E56+$J56<Z$3,$E56+$K56>=Z$3),$Z38/($K56-$J56),0)),IF(OR($E56+$J56=Z$3,$E56+$K56=Z$3),$Z38/(($K56-$J56)*2),IF(AND($E56+$J56<Z$3,$E56+$K56>=Z$3),$Z38/($K56-$J56),0)))","v":0},4.9555371672476838,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A56,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,0.48435211756744878,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A56,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,2.0343212478957113,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A56,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,1.2893105433791459,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A56,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,0.99127266903182387,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A56,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,0.16126726258436525,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B10","v":1},"Amortization",6,2029,2030,2030,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(OR($L57=\"Annual\",$P57=\"Bullet\"),IF(AND($P57=\"Bullet\",$E57+$K57=AA$3),$AA39,IF(AND($P57=\"Amortizing\",$E57+$J57<AA$3,$E57+$K57>=AA$3),$AA39/($K57-$J57),0)),IF(OR($E57+$J57=AA$3,$E57+$K57=AA$3),$AA39/(($K57-$J57)*2),IF(AND($E57+$J57<AA$3,$E57+$K57>=AA$3),$AA39/($K57-$J57),0)))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A57,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A57,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A57,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A57,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A57,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B10","v":1},"Amortization",7,2030,2031,2031,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L58=\"Annual\",$P58=\"Bullet\"),IF(AND($P58=\"Bullet\",$E58+$K58=AB$3),$AB40,IF(AND($P58=\"Amortizing\",$E58+$J58<AB$3,$E58+$K58>=AB$3),$AB40/($K58-$J58),0)),IF(OR($E58+$J58=AB$3,$E58+$K58=AB$3),$AB40/(($K58-$J58)*2),IF(AND($E58+$J58<AB$3,$E58+$K58>=AB$3),$AB40/($K58-$J58),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A58,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A58,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A58,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A58,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A58,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B10","v":1},"Amortization",8,2031,2032,2032,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L59=\"Annual\",$P59=\"Bullet\"),IF(AND($P59=\"Bullet\",$E59+$K59=AC$3),$AC41,IF(AND($P59=\"Amortizing\",$E59+$J59<AC$3,$E59+$K59>=AC$3),$AC41/($K59-$J59),0)),IF(OR($E59+$J59=AC$3,$E59+$K59=AC$3),$AC41/(($K59-$J59)*2),IF(AND($E59+$J59<AC$3,$E59+$K59>=AC$3),$AC41/($K59-$J59),0)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A59,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A59,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A59,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A59,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A59,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B10","v":1},"Amortization",9,2032,2033,2033,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L60=\"Annual\",$P60=\"Bullet\"),IF(AND($P60=\"Bullet\",$E60+$K60=AD$3),$AD42,IF(AND($P60=\"Amortizing\",$E60+$J60<AD$3,$E60+$K60>=AD$3),$AD42/($K60-$J60),0)),IF(OR($E60+$J60=AD$3,$E60+$K60=AD$3),$AD42/(($K60-$J60)*2),IF(AND($E60+$J60<AD$3,$E60+$K60>=AD$3),$AD42/($K60-$J60),0)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A60,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A60,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A60,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A60,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A60,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B10","v":1},"Amortization",10,2033,2034,2034,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L61=\"Annual\",$P61=\"Bullet\"),IF(AND($P61=\"Bullet\",$E61+$K61=AE$3),$AE43,IF(AND($P61=\"Amortizing\",$E61+$J61<AE$3,$E61+$K61>=AE$3),$AE43/($K61-$J61),0)),IF(OR($E61+$J61=AE$3,$E61+$K61=AE$3),$AE43/(($K61-$J61)*2),IF(AND($E61+$J61<AE$3,$E61+$K61>=AE$3),$AE43/($K61-$J61),0)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A61,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A61,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A61,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A61,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A61,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B10","v":1},"Amortization",11,2034,2035,2035,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L62=\"Annual\",$P62=\"Bullet\"),IF(AND($P62=\"Bullet\",$E62+$K62=AF$3),$AF44,IF(AND($P62=\"Amortizing\",$E62+$J62<AF$3,$E62+$K62>=AF$3),$AF44/($K62-$J62),0)),IF(OR($E62+$J62=AF$3,$E62+$K62=AF$3),$AF44/(($K62-$J62)*2),IF(AND($E62+$J62<AF$3,$E62+$K62>=AF$3),$AF44/($K62-$J62),0)))","v":0},{"$f":"IF(OR($L62=\"Annual\",$P62=\"Bullet\"),IF(AND($P62=\"Bullet\",$E62+$K62=AG$3),$AF44,IF(AND($P62=\"Amortizing\",$E62+$J62<AG$3,$E62+$K62>=AG$3),$AF44/($K62-$J62),0)),IF(OR($E62+$J62=AG$3,$E62+$K62=AG$3),$AF44/(($K62-$J62)*2),IF(AND($E62+$J62<AG$3,$E62+$K62>=AG$3),$AF44/($K62-$J62),0)))","v":0},{"$f":"IF(OR($L62=\"Annual\",$P62=\"Bullet\"),IF(AND($P62=\"Bullet\",$E62+$K62=AH$3),$AF44,IF(AND($P62=\"Amortizing\",$E62+$J62<AH$3,$E62+$K62>=AH$3),$AF44/($K62-$J62),0)),IF(OR($E62+$J62=AH$3,$E62+$K62=AH$3),$AF44/(($K62-$J62)*2),IF(AND($E62+$J62<AH$3,$E62+$K62>=AH$3),$AF44/($K62-$J62),0)))","v":0},{"$f":"IF(OR($L62=\"Annual\",$P62=\"Bullet\"),IF(AND($P62=\"Bullet\",$E62+$K62=AI$3),$AF44,IF(AND($P62=\"Amortizing\",$E62+$J62<AI$3,$E62+$K62>=AI$3),$AF44/($K62-$J62),0)),IF(OR($E62+$J62=AI$3,$E62+$K62=AI$3),$AF44/(($K62-$J62)*2),IF(AND($E62+$J62<AI$3,$E62+$K62>=AI$3),$AF44/($K62-$J62),0)))","v":0},{"$f":"IF(OR($L62=\"Annual\",$P62=\"Bullet\"),IF(AND($P62=\"Bullet\",$E62+$K62=AJ$3),$AF44,IF(AND($P62=\"Amortizing\",$E62+$J62<AJ$3,$E62+$K62>=AJ$3),$AF44/($K62-$J62),0)),IF(OR($E62+$J62=AJ$3,$E62+$K62=AJ$3),$AF44/(($K62-$J62)*2),IF(AND($E62+$J62<AJ$3,$E62+$K62>=AJ$3),$AF44/($K62-$J62),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A62,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A62,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A62,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A62,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A62,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK62*AF62","v":0},{"$f":"$EK62*AG62","v":0},{"$f":"$EK62*AH62","v":0},{"$f":"$EK62*AI62","v":0},{"$f":"$EK62*AJ62","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B10","v":1},"Amortization",12,2035,2036,2036,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L63=\"Annual\",$P63=\"Bullet\"),IF(AND($P63=\"Bullet\",$E63+$K63=AG$3),$AG45,IF(AND($P63=\"Amortizing\",$E63+$J63<AG$3,$E63+$K63>=AG$3),$AG45/($K63-$J63),0)),IF(OR($E63+$J63=AG$3,$E63+$K63=AG$3),$AG45/(($K63-$J63)*2),IF(AND($E63+$J63<AG$3,$E63+$K63>=AG$3),$AG45/($K63-$J63),0)))","v":0},{"$f":"IF(OR($L63=\"Annual\",$P63=\"Bullet\"),IF(AND($P63=\"Bullet\",$E63+$K63=AH$3),$AG45,IF(AND($P63=\"Amortizing\",$E63+$J63<AH$3,$E63+$K63>=AH$3),$AG45/($K63-$J63),0)),IF(OR($E63+$J63=AH$3,$E63+$K63=AH$3),$AG45/(($K63-$J63)*2),IF(AND($E63+$J63<AH$3,$E63+$K63>=AH$3),$AG45/($K63-$J63),0)))","v":0},{"$f":"IF(OR($L63=\"Annual\",$P63=\"Bullet\"),IF(AND($P63=\"Bullet\",$E63+$K63=AI$3),$AG45,IF(AND($P63=\"Amortizing\",$E63+$J63<AI$3,$E63+$K63>=AI$3),$AG45/($K63-$J63),0)),IF(OR($E63+$J63=AI$3,$E63+$K63=AI$3),$AG45/(($K63-$J63)*2),IF(AND($E63+$J63<AI$3,$E63+$K63>=AI$3),$AG45/($K63-$J63),0)))","v":0},{"$f":"IF(OR($L63=\"Annual\",$P63=\"Bullet\"),IF(AND($P63=\"Bullet\",$E63+$K63=AJ$3),$AG45,IF(AND($P63=\"Amortizing\",$E63+$J63<AJ$3,$E63+$K63>=AJ$3),$AG45/($K63-$J63),0)),IF(OR($E63+$J63=AJ$3,$E63+$K63=AJ$3),$AG45/(($K63-$J63)*2),IF(AND($E63+$J63<AJ$3,$E63+$K63>=AJ$3),$AG45/($K63-$J63),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A63,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A63,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A63,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A63,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A63,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK63*AG63","v":{"$error":"#N/A"}},{"$f":"$EK63*AH63","v":{"$error":"#N/A"}},{"$f":"$EK63*AI63","v":{"$error":"#N/A"}},{"$f":"$EK63*AJ63","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B10","v":1},"Amortization",13,2036,2037,2037,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L64=\"Annual\",$P64=\"Bullet\"),IF(AND($P64=\"Bullet\",$E64+$K64=AH$3),$AH46,IF(AND($P64=\"Amortizing\",$E64+$J64<AH$3,$E64+$K64>=AH$3),$AH46/($K64-$J64),0)),IF(OR($E64+$J64=AH$3,$E64+$K64=AH$3),$AH46/(($K64-$J64)*2),IF(AND($E64+$J64<AH$3,$E64+$K64>=AH$3),$AH46/($K64-$J64),0)))","v":0},{"$f":"IF(OR($L64=\"Annual\",$P64=\"Bullet\"),IF(AND($P64=\"Bullet\",$E64+$K64=AI$3),$AH46,IF(AND($P64=\"Amortizing\",$E64+$J64<AI$3,$E64+$K64>=AI$3),$AH46/($K64-$J64),0)),IF(OR($E64+$J64=AI$3,$E64+$K64=AI$3),$AH46/(($K64-$J64)*2),IF(AND($E64+$J64<AI$3,$E64+$K64>=AI$3),$AH46/($K64-$J64),0)))","v":0},{"$f":"IF(OR($L64=\"Annual\",$P64=\"Bullet\"),IF(AND($P64=\"Bullet\",$E64+$K64=AJ$3),$AH46,IF(AND($P64=\"Amortizing\",$E64+$J64<AJ$3,$E64+$K64>=AJ$3),$AH46/($K64-$J64),0)),IF(OR($E64+$J64=AJ$3,$E64+$K64=AJ$3),$AH46/(($K64-$J64)*2),IF(AND($E64+$J64<AJ$3,$E64+$K64>=AJ$3),$AH46/($K64-$J64),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A64,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A64,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A64,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A64,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A64,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK64*AH64","v":{"$error":"#N/A"}},{"$f":"$EK64*AI64","v":{"$error":"#N/A"}},{"$f":"$EK64*AJ64","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B10","v":1},"Amortization",14,2037,2038,2038,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L65=\"Annual\",$P65=\"Bullet\"),IF(AND($P65=\"Bullet\",$E65+$K65=AI$3),$AI47,IF(AND($P65=\"Amortizing\",$E65+$J65<AI$3,$E65+$K65>=AI$3),$AI47/($K65-$J65),0)),IF(OR($E65+$J65=AI$3,$E65+$K65=AI$3),$AI47/(($K65-$J65)*2),IF(AND($E65+$J65<AI$3,$E65+$K65>=AI$3),$AI47/($K65-$J65),0)))","v":0},{"$f":"IF(OR($L65=\"Annual\",$P65=\"Bullet\"),IF(AND($P65=\"Bullet\",$E65+$K65=AJ$3),$AI47,IF(AND($P65=\"Amortizing\",$E65+$J65<AJ$3,$E65+$K65>=AJ$3),$AI47/($K65-$J65),0)),IF(OR($E65+$J65=AJ$3,$E65+$K65=AJ$3),$AI47/(($K65-$J65)*2),IF(AND($E65+$J65<AJ$3,$E65+$K65>=AJ$3),$AI47/($K65-$J65),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A65,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A65,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A65,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A65,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A65,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK65*AI65","v":{"$error":"#N/A"}},{"$f":"$EK65*AJ65","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B10","v":1},"Amortization",15,2038,2039,2039,{"$f":"VLOOKUP($B51&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R39","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L66=\"Annual\",$P66=\"Bullet\"),IF(AND($P66=\"Bullet\",$E66+$K66=AJ$3),$AJ48,IF(AND($P66=\"Amortizing\",$E66+$J66<AJ$3,$E66+$K66>=AJ$3),$AJ48/($K66-$J66),0)),IF(OR($E66+$J66=AJ$3,$E66+$K66=AJ$3),$AJ48/(($K66-$J66)*2),IF(AND($E66+$J66<AJ$3,$E66+$K66>=AJ$3),$AJ48/($K66-$J66),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA50,GFNStressScen,$A66,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW50,GFNStressScen,$A66,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS50,GFNStressScen,$A66,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO50,GFNStressScen,$A66,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK50,GFNStressScen,$A66,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK66*AJ66","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Interest, \"&B9","v":"Interest, Stress instrument 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B10","v":1},"Interest",0,{"$f":"ProjYr+D69","v":2023},{"$f":"E69+J69","v":2024},{"$f":"E69+K69","v":2024},{"$f":"VLOOKUP($B69&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I10","v":"Local"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J69=$K69,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K69<=1,\"ST\",IF(AND(K69>1,K69<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R57","v":"Stress"},null,null,{"$f":"IF($L69=\"Annual\",IF($E69=U$3,0,U15*T33),IF($E69=U$3,U15*U33/2,IF($E69+$K69<U$3,U15*AVERAGE(T33:U33),IF($E69+$K69=U$3,U15*T33/2,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A69,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"V69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"W69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"X69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"Y69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"Z69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AA69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AB69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AC69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AD69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AE69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AF69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AG69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AH69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AI69*$BA69","v":{"$error":"#DIV/0!"}},{"$f":"AJ69*$BA69","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A69,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*U69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*V69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*W69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*X69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*Y69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*Z69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AA69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AB69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AC69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AD69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AE69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AF69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AG69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AH69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AI69","v":{"$error":"#DIV/0!"}},{"$f":"$BW69*AJ69","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A69,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*U69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*V69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*W69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*X69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*Y69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*Z69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AA69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AB69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AC69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AD69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AE69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AF69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AG69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AH69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AI69","v":{"$error":"#DIV/0!"}},{"$f":"$CS69*AJ69","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A69,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*U69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*V69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*W69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*X69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*Y69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*Z69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AA69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AB69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AC69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AD69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AE69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AF69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AG69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AH69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AI69","v":{"$error":"#DIV/0!"}},{"$f":"$DO69*AJ69","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A69,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*U69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*V69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*W69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*X69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*Y69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*Z69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AA69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AB69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AC69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AD69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AE69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AF69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AG69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AH69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AI69","v":{"$error":"#DIV/0!"}},{"$f":"$EK69*AJ69","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B10","v":1},{"$f":"C69","v":"Interest"},1,2024,{"$f":"E70+J70","v":2025},{"$f":"E70+K70","v":2025},{"$f":"VLOOKUP($B69&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I69","v":"Local"},{"$f":"J69","v":1},{"$f":"K69","v":1},{"$f":"L69","v":"Semiannual"},{"$f":"M69","v":"Market"},{"$f":"N69","v":"Local"},{"$f":"O69","v":"Fixed"},{"$f":"IF($J70=$K70,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K70<=1,\"ST\",IF(AND(K70>1,K70<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R57","v":"Stress"},null,null,null,{"$f":"IF($L70=\"Annual\",IF($E70=V$3,0,V16*U34),IF($E70=V$3,V16*V34/2,IF($E70+$K70<V$3,V16*AVERAGE(U34:V34),IF($E70+$K70=V$3,V16*U34/2,0))))","v":0.13452981241198586},0.13452981241198586,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A70,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V70*$BA70","v":1.2314429620867396E-2},{"$f":"W70*$BA70","v":1.2314429620867396E-2},{"$f":"X70*$BA70","v":0},{"$f":"Y70*$BA70","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A70,FALSE)","v":0.41613098484446959},null,{"$f":"$BW70*V70","v":5.5982023329941427E-2},{"$f":"$BW70*W70","v":5.5982023329941427E-2},{"$f":"$BW70*X70","v":0},{"$f":"$BW70*Y70","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A70,FALSE)","v":0.2436644075550396},null,{"$f":"$CS70*V70","v":3.2780127039857145E-2},{"$f":"$CS70*W70","v":3.2780127039857145E-2},{"$f":"$CS70*X70","v":0},{"$f":"$CS70*Y70","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A70,FALSE)","v":0.1873387826272615},null,{"$f":"$DO70*V70","v":2.5202651284335284E-2},{"$f":"$DO70*W70","v":2.5202651284335284E-2},{"$f":"$DO70*X70","v":0},{"$f":"$DO70*Y70","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A70,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK70*V70","v":8.6497854523834034E-3},{"$f":"$EK70*W70","v":8.6497854523834034E-3},{"$f":"$EK70*X70","v":0},{"$f":"$EK70*Y70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B10","v":1},{"$f":"C70","v":"Interest"},2,2025,2026,2026,{"$f":"VLOOKUP($B69&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I70","v":"Local"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,{"$f":"IF($L71=\"Annual\",IF($E71=W$3,0,W17*V35),IF($E71=W$3,W17*W35/2,IF($E71+$K71<W$3,W17*AVERAGE(V35:W35),IF($E71+$K71=W$3,W17*V35/2,0))))","v":0.15563080251984177},0.15563080251984177,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A71,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W71*$BA71","v":1.4953280020414269E-2},{"$f":"X71*$BA71","v":1.4953280020414269E-2},{"$f":"Y71*$BA71","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A71,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW71*W71","v":6.5346992830762479E-2},{"$f":"$BW71*X71","v":6.5346992830762479E-2},{"$f":"$BW71*Y71","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A71,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS71*W71","v":3.9804557240809585E-2},{"$f":"$CS71*X71","v":3.9804557240809585E-2},{"$f":"$CS71*Y71","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A71,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO71*W71","v":3.0603309573746511E-2},{"$f":"$DO71*X71","v":3.0603309573746511E-2},{"$f":"$DO71*Y71","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A71,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK71*W71","v":5.1608458647340247E-3},{"$f":"$EK71*X71","v":5.1608458647340247E-3},{"$f":"$EK71*Y71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B10","v":1},"Interest",3,2026,2027,2027,{"$f":"VLOOKUP($B69&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,{"$f":"IF($L72=\"Annual\",IF($E72=X$3,0,X18*W36),IF($E72=X$3,X18*X36/2,IF($E72+$K72<X$3,X18*AVERAGE(W36:X36),IF($E72+$K72=X$3,X18*W36/2,0))))","v":0.15609513477383824},0.15609513477383824,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A72,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X72*$BA72","v":1.466215138175783E-2},{"$f":"Y72*$BA72","v":1.466215138175783E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A72,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW72*X72","v":6.1582317933439774E-2},{"$f":"$BW72*Y72","v":6.1582317933439774E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A72,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS72*X72","v":3.9029593718022698E-2},{"$f":"$CS72*Y72","v":3.9029593718022698E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A72,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO72*X72","v":3.0007487129277942E-2},{"$f":"$DO72*Y72","v":3.0007487129277942E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A72,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK72*X72","v":1.1158629462465604E-2},{"$f":"$EK72*Y72","v":1.1158629462465604E-2},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B10","v":1},"Interest",4,2027,2028,2028,{"$f":"VLOOKUP($B69&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,{"$f":"IF($L73=\"Annual\",IF($E73=Y$3,0,Y19*X37),IF($E73=Y$3,Y19*Y37/2,IF($E73+$K73<Y$3,Y19*AVERAGE(X37:Y37),IF($E73+$K73=Y$3,Y19*X37/2,0))))","v":0.12061198385276006},0.12061198385276006,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A73,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y73*$BA73","v":1.1541004360452613E-2},1.1541004360452613E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A73,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW73*Y73","v":4.8473227515633502E-2},4.8473227515633502E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A73,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS73*Y73","v":3.0721324555877751E-2},3.0721324555877751E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A73,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO73*Y73","v":2.3619762938479682E-2},2.3619762938479682E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A73,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK73*Y73","v":6.4563050217339444E-3},6.4563050217339444E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B10","v":1},"Interest",5,2028,2029,2029,{"$f":"VLOOKUP($B69&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF($L74=\"Annual\",IF($E74=Z$3,0,Z20*Y38),IF($E74=Z$3,Z20*Z38/2,IF($E74+$K74<Z$3,Z20*AVERAGE(Y38:Z38),IF($E74+$K74=Z$3,Z20*Y38/2,0))))","v":6.6702392083187623E-2},6.6702392083187623E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A74,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,6.5194637356034164E-3,6.5194637356034164E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A74,FALSE)","v":0.41051477957647481},null,null,null,null,null,2.7382317783253365E-2,2.7382317783253365E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A74,FALSE)","v":0.26017573874745686},null,null,null,null,null,1.7354344136465857E-2,1.7354344136465857E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A74,FALSE)","v":0.20003334362687847},null,null,null,null,null,1.3342702516311047E-2,1.3342702516311047E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A74,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,2.1706854001983232E-3,2.1706854001983232E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B10","v":1},"Interest",6,2029,2030,2030,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF($L75=\"Annual\",IF($E75=AA$3,0,AA21*Z39),IF($E75=AA$3,AA21*AA39/2,IF($E75+$K75<AA$3,AA21*AVERAGE(Z39:AA39),IF($E75+$K75=AA$3,AA21*Z39/2,0))))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A75,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A75,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A75,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A75,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A75,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B10","v":1},"Interest",7,2030,2031,2031,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF($L76=\"Annual\",IF($E76=AB$3,0,AB22*AA40),IF($E76=AB$3,AB22*AB40/2,IF($E76+$K76<AB$3,AB22*AVERAGE(AA40:AB40),IF($E76+$K76=AB$3,AB22*AA40/2,0))))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A76,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A76,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A76,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A76,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A76,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B10","v":1},"Interest",8,2031,2032,2032,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L77=\"Annual\",IF($E77=AC$3,0,AC23*AB41),IF($E77=AC$3,AC23*AC41/2,IF($E77+$K77<AC$3,AC23*AVERAGE(AB41:AC41),IF($E77+$K77=AC$3,AC23*AB41/2,0))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A77,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A77,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A77,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A77,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A77,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B10","v":1},"Interest",9,2032,2033,2033,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L78=\"Annual\",IF($E78=AD$3,0,AD24*AC42),IF($E78=AD$3,AD24*AD42/2,IF($E78+$K78<AD$3,AD24*AVERAGE(AC42:AD42),IF($E78+$K78=AD$3,AD24*AC42/2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A78,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A78,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A78,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A78,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A78,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B10","v":1},"Interest",10,2033,2034,2034,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L79=\"Annual\",IF($E79=AE$3,0,AE25*AD43),IF($E79=AE$3,AE25*AE43/2,IF($E79+$K79<AE$3,AE25*AVERAGE(AD43:AE43),IF($E79+$K79=AE$3,AE25*AD43/2,0))))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A79,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A79,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A79,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A79,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A79,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B10","v":1},"Interest",11,2034,2035,2035,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L80=\"Annual\",IF($E80=AF$3,0,AF26*AE44),IF($E80=AF$3,AF26*AF44/2,IF($E80+$K80<AF$3,AF26*AVERAGE(AE44:AF44),IF($E80+$K80=AF$3,AF26*AE44/2,0))))","v":0},{"$f":"IF($L80=\"Annual\",IF($E80=AG$3,0,AG26*AF44),IF($E80=AG$3,AG26*AG44/2,IF($E80+$K80<AG$3,AG26*AVERAGE(AF44:AG44),IF($E80+$K80=AG$3,AG26*AF44/2,0))))","v":0},{"$f":"IF($L80=\"Annual\",IF($E80=AH$3,0,AH26*AG44),IF($E80=AH$3,AH26*AH44/2,IF($E80+$K80<AH$3,AH26*AVERAGE(AG44:AH44),IF($E80+$K80=AH$3,AH26*AG44/2,0))))","v":0},{"$f":"IF($L80=\"Annual\",IF($E80=AI$3,0,AI26*AH44),IF($E80=AI$3,AI26*AI44/2,IF($E80+$K80<AI$3,AI26*AVERAGE(AH44:AI44),IF($E80+$K80=AI$3,AI26*AH44/2,0))))","v":0},{"$f":"IF($L80=\"Annual\",IF($E80=AJ$3,0,AJ26*AI44),IF($E80=AJ$3,AJ26*AJ44/2,IF($E80+$K80<AJ$3,AJ26*AVERAGE(AI44:AJ44),IF($E80+$K80=AJ$3,AJ26*AI44/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A80,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A80,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A80,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A80,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A80,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK80*AF80","v":0},{"$f":"$EK80*AG80","v":0},{"$f":"$EK80*AH80","v":0},{"$f":"$EK80*AI80","v":0},{"$f":"$EK80*AJ80","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B10","v":1},"Interest",12,2035,2036,2036,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L81=\"Annual\",IF($E81=AG$3,0,AG27*AF45),IF($E81=AG$3,AG27*AG45/2,IF($E81+$K81<AG$3,AG27*AVERAGE(AF45:AG45),IF($E81+$K81=AG$3,AG27*AF45/2,0))))","v":0},{"$f":"IF($L81=\"Annual\",IF($E81=AH$3,0,AH27*AG45),IF($E81=AH$3,AH27*AH45/2,IF($E81+$K81<AH$3,AH27*AVERAGE(AG45:AH45),IF($E81+$K81=AH$3,AH27*AG45/2,0))))","v":0},{"$f":"IF($L81=\"Annual\",IF($E81=AI$3,0,AI27*AH45),IF($E81=AI$3,AI27*AI45/2,IF($E81+$K81<AI$3,AI27*AVERAGE(AH45:AI45),IF($E81+$K81=AI$3,AI27*AH45/2,0))))","v":0},{"$f":"IF($L81=\"Annual\",IF($E81=AJ$3,0,AJ27*AI45),IF($E81=AJ$3,AJ27*AJ45/2,IF($E81+$K81<AJ$3,AJ27*AVERAGE(AI45:AJ45),IF($E81+$K81=AJ$3,AJ27*AI45/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A81,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A81,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A81,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A81,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A81,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK81*AG81","v":{"$error":"#N/A"}},{"$f":"$EK81*AH81","v":{"$error":"#N/A"}},{"$f":"$EK81*AI81","v":{"$error":"#N/A"}},{"$f":"$EK81*AJ81","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B10","v":1},"Interest",13,2036,2037,2037,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L82=\"Annual\",IF($E82=AH$3,0,AH28*AG46),IF($E82=AH$3,AH28*AH46/2,IF($E82+$K82<AH$3,AH28*AVERAGE(AG46:AH46),IF($E82+$K82=AH$3,AH28*AG46/2,0))))","v":0},{"$f":"IF($L82=\"Annual\",IF($E82=AI$3,0,AI28*AH46),IF($E82=AI$3,AI28*AI46/2,IF($E82+$K82<AI$3,AI28*AVERAGE(AH46:AI46),IF($E82+$K82=AI$3,AI28*AH46/2,0))))","v":0},{"$f":"IF($L82=\"Annual\",IF($E82=AJ$3,0,AJ28*AI46),IF($E82=AJ$3,AJ28*AJ46/2,IF($E82+$K82<AJ$3,AJ28*AVERAGE(AI46:AJ46),IF($E82+$K82=AJ$3,AJ28*AI46/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A82,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A82,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A82,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A82,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A82,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK82*AH82","v":{"$error":"#N/A"}},{"$f":"$EK82*AI82","v":{"$error":"#N/A"}},{"$f":"$EK82*AJ82","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B10","v":1},"Interest",14,2037,2038,2038,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L83=\"Annual\",IF($E83=AI$3,0,AI29*AH47),IF($E83=AI$3,AI29*AI47/2,IF($E83+$K83<AI$3,AI29*AVERAGE(AH47:AI47),IF($E83+$K83=AI$3,AI29*AH47/2,0))))","v":0},{"$f":"IF($L83=\"Annual\",IF($E83=AJ$3,0,AJ29*AI47),IF($E83=AJ$3,AJ29*AJ47/2,IF($E83+$K83<AJ$3,AJ29*AVERAGE(AI47:AJ47),IF($E83+$K83=AJ$3,AJ29*AI47/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A83,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A83,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A83,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A83,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A83,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK83*AI83","v":{"$error":"#N/A"}},{"$f":"$EK83*AJ83","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B10","v":1},"Interest",15,2038,2039,2039,{"$f":"VLOOKUP($B69&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R57","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L84=\"Annual\",IF($E84=AJ$3,0,AJ30*AI48),IF($E84=AJ$3,AJ30*AJ48/2,IF($E84+$K84<AJ$3,AJ30*AVERAGE(AI48:AJ48),IF($E84+$K84=AJ$3,AJ30*AI48/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA68,GFNStressScen,$A84,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW68,GFNStressScen,$A84,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS68,GFNStressScen,$A84,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO68,GFNStressScen,$A84,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK68,GFNStressScen,$A84,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK84*AJ84","v":{"$error":"#N/A"}}]
[]
["G",{"$f":"T86&\" instrument \"&B87","v":"Stress instrument 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A86,ScenarioCodes,2,FALSE)","v":"Stress"}]
[{"$f":"COUNTIF($A$1:$A86,\"=X\")&\"-M$-SH\"","v":"0-M$-SH"},{"$f":"COUNTIF($A$1:$A86,\"=\"&A86)","v":2},"Issuance",null,null,null,null,{"$f":"IF(V$4<=MTHorizon,VLOOKUP(\"DICFMS\",GFNStressScen,V$6,FALSE))","v":0.1440023565368595},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(I$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Foreign"},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(J$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(K$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(L$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Semiannual"},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(M$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Market"},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(N$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A86&$B87,Config!$CG$44:$CN$47,MATCH(O$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Fixed"},{"$f":"IF($J87=$K87,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K87<=1,\"ST\",IF(AND(K87>1,K87<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T86","v":"Stress"},null,null,{"$f":"IF(U$4<=MTHorizon,VLOOKUP(\"DICFMS\",GFNStressScen,U$6,FALSE)*VLOOKUP(\"STRESS_FIN\",GFNStressScen,U$6,FALSE),0)/IF($I87=\"Foreign\",VLOOKUP(\"ENDA_GST\",GFNStressScen,U$6,FALSE),1)","v":0},{"$f":"IF(V$4<=MTHorizon,VLOOKUP(\"DICFMS\",GFNStressScen,V$6,FALSE)*VLOOKUP(\"STRESS_FIN\",GFNStressScen,V$6,FALSE),0)/IF($I87=\"Foreign\",VLOOKUP(\"ENDA_GST\",GFNStressScen,V$6,FALSE),1)","v":0.30454133361398733},0.39436399267337846,0.43625557301600332,0.37277933372373923,0.28374937937524664,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87","v":2},"IRContribT",null,null,null,null,null,{"$f":"I87","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST","Stress",null,null,{"$f":"U91*U87/SUMIFS(U:U,$C:$C,\"=Issuance\",$M:$M,\"=\"&$M87,$R:$R,\"=\"&$R87)","v":{"$error":"#DIV/0!"}},1.6247405644847317E-3,1.3647820741671745E-3,1.1264867913760809E-3,9.0985471611144963E-4,7.1488584837328185E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B87","v":2},"IRContribC",null,null,null,null,null,"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST","Stress",null,null,{"$f":"U91*U87/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I87,$M:$M,\"=\"&$M87,$R:$R,\"=\"&$R87)","v":{"$error":"#DIV/0!"}},0.03,2.52E-2,2.0800000000000003E-2,1.6799999999999995E-2,1.3199999999999998E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B87","v":2},"MContrib",null,null,null,null,null,{"$f":"I89","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J90=$K90,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K90<=1,\"ST\",IF(AND(K90>1,K90<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T86","v":"Stress"},null,null,{"$f":"$K92*U87/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I87,$M:$M,\"=\"&$M87,$R:$R,\"=\"&$R87)","v":{"$error":"#DIV/0!"}},0.5,0.45,0.39999999999999997,0.35,0.3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"COUNTIF($A$1:$A90,\"=X\")&\"-M%-IR\"","v":"0-M%-IR"},null,"Interest rate from GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GFN!J$88","v":0.04},{"$f":"GFN!K$88","v":0.06},{"$f":"GFN!L$88","v":5.6000000000000001E-2},{"$f":"GFN!M$88","v":5.2000000000000005E-2},{"$f":"GFN!N$88","v":4.8000000000000001E-2},{"$f":"GFN!O$88","v":4.3999999999999997E-2},{"$f":"GFN!P$88","v":0.04},{"$f":"GFN!Q$88","v":0.04},{"$f":"GFN!R$88","v":0.04},{"$f":"GFN!S$88","v":0.04},{"$f":"GFN!T$88","v":0.04},{"$f":"GFN!U$88","v":0.04},{"$f":"GFN!V$88","v":0},{"$f":"GFN!W$88","v":0},{"$f":"GFN!X$88","v":0},{"$f":"GFN!Y$88","v":0}]
[null,{"$f":"B87","v":2},"Interest rate",0,{"$f":"ProjYr+D92","v":2023},{"$f":"E92+J92","v":2024},{"$f":"E92+K92","v":2024},{"$f":"VLOOKUP($B92&H$6,BaseFinData,$U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I87","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J92=$K92,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K92<=1,\"ST\",IF(AND(K92>1,K92<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T86","v":"Stress"},null,null,{"$f":"IF(O92=\"Zero-coupon\",0,U91)","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",U92,\"Floating\",V91,\"Zero-coupon\",IF(V$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",V92,\"Floating\",W91,\"Zero-coupon\",IF(W$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",W92,\"Floating\",X91,\"Zero-coupon\",IF(X$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",X92,\"Floating\",Y91,\"Zero-coupon\",IF(Y$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",Y92,\"Floating\",Z91,\"Zero-coupon\",IF(Z$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",Z92,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AA92,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AB92,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AC92,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AD92,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AE92,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AF92,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AG92,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AH92,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G92,(1+$U91)^$K92-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O92,\"Fixed\",AI92,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G92,(1+$U91)^$K92-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},{"$f":"C92","v":"Interest rate"},1,2024,{"$f":"E93+J93","v":2025},{"$f":"E93+K93","v":2025},{"$f":"VLOOKUP($B92&H$6,BaseFinData,$V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I92","v":"Foreign"},{"$f":"J92","v":1},{"$f":"K92","v":1},{"$f":"L92","v":"Semiannual"},{"$f":"M92","v":"Market"},{"$f":"N92","v":"Local"},{"$f":"O92","v":"Fixed"},{"$f":"IF($J93=$K93,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K93<=1,\"ST\",IF(AND(K93>1,K93<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"T86","v":"Stress"},null,null,null,{"$f":"IF(O93=\"Zero-coupon\",0,V91)","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",V93,\"Floating\",W91,\"Zero-coupon\",IF(W$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",W93,\"Floating\",X91,\"Zero-coupon\",IF(X$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",X93,\"Floating\",Y91,\"Zero-coupon\",IF(Y$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",Y93,\"Floating\",Z91,\"Zero-coupon\",IF(Z$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",Z93,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AA93,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AB93,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AC93,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AD93,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AE93,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AF93,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AG93,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AH93,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G93,(1+$V91)^$K93-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O93,\"Fixed\",AI93,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G93,(1+$V91)^$K93-1,0))","v":0.06}]
[null,{"$f":"B87","v":2},{"$f":"C93","v":"Interest rate"},2,2025,2026,2026,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I93","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,{"$f":"IF(O94=\"Zero-coupon\",0,W91)","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",W94,\"Floating\",X91,\"Zero-coupon\",IF(X$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",X94,\"Floating\",Y91,\"Zero-coupon\",IF(Y$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",Y94,\"Floating\",Z91,\"Zero-coupon\",IF(Z$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",Z94,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AA94,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AB94,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AC94,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AD94,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AE94,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AF94,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AG94,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AH94,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O94,\"Fixed\",AI94,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G94,(1+$W91)^$K94-1,0))","v":5.6000000000000001E-2}]
[null,{"$f":"B87","v":2},"Interest rate",3,2026,2027,2027,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,{"$f":"IF(O95=\"Zero-coupon\",0,X91)","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",X95,\"Floating\",Y91,\"Zero-coupon\",IF(Y$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",Y95,\"Floating\",Z91,\"Zero-coupon\",IF(Z$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",Z95,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AA95,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AB95,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AC95,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AD95,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AE95,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AF95,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AG95,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AH95,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O95,\"Fixed\",AI95,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G95,(1+$X91)^$K95-1,0))","v":5.2000000000000005E-2}]
[null,{"$f":"B87","v":2},"Interest rate",4,2027,2028,2028,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(O96=\"Zero-coupon\",0,Y91)","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",Y96,\"Floating\",Z91,\"Zero-coupon\",IF(Z$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",Z96,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AA96,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AB96,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AC96,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AD96,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AE96,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AF96,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AG96,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AH96,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O96,\"Fixed\",AI96,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G96,(1+$Y91)^$K96-1,0))","v":4.8000000000000001E-2}]
[null,{"$f":"B87","v":2},"Interest rate",5,2028,2029,2029,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(O97=\"Zero-coupon\",0,Z91)","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",Z97,\"Floating\",AA91,\"Zero-coupon\",IF(AA$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AA97,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AB97,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AC97,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AD97,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AE97,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AF97,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AG97,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AH97,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O97,\"Fixed\",AI97,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G97,(1+$Z91)^$K97-1,0))","v":4.3999999999999997E-2}]
[null,{"$f":"B87","v":2},"Interest rate",6,2029,2030,2030,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(O98=\"Zero-coupon\",0,AA91)","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AA98,\"Floating\",AB91,\"Zero-coupon\",IF(AB$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AB98,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AC98,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AD98,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AE98,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AF98,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AG98,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AH98,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O98,\"Fixed\",AI98,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G98,(1+$AA91)^$K98-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",7,2030,2031,2031,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(O99=\"Zero-coupon\",0,AB91)","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AB99,\"Floating\",AC91,\"Zero-coupon\",IF(AC$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AC99,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AD99,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AE99,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AF99,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AG99,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AH99,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O99,\"Fixed\",AI99,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G99,(1+$AB91)^$K99-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",8,2031,2032,2032,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O100=\"Zero-coupon\",0,AC91)","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AC100,\"Floating\",AD91,\"Zero-coupon\",IF(AD$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AD100,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AE100,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AF100,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AG100,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AH100,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O100,\"Fixed\",AI100,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G100,(1+$AC91)^$K100-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",9,2032,2033,2033,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O101=\"Zero-coupon\",0,AD91)","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AD101,\"Floating\",AE91,\"Zero-coupon\",IF(AE$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AE101,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AF101,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AG101,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AH101,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O101,\"Fixed\",AI101,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G101,(1+$AD91)^$K101-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",10,2033,2034,2034,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O102=\"Zero-coupon\",0,AE91)","v":0.04},{"$f":"_xlfn.SWITCH($O102,\"Fixed\",AE102,\"Floating\",AF91,\"Zero-coupon\",IF(AF$3=$G102,(1+$AE91)^$K102-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O102,\"Fixed\",AF102,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G102,(1+$AE91)^$K102-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O102,\"Fixed\",AG102,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G102,(1+$AE91)^$K102-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O102,\"Fixed\",AH102,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G102,(1+$AE91)^$K102-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O102,\"Fixed\",AI102,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G102,(1+$AE91)^$K102-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",11,2034,2035,2035,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O103=\"Zero-coupon\",0,AF91)","v":0.04},{"$f":"_xlfn.SWITCH($O103,\"Fixed\",AF103,\"Floating\",AG91,\"Zero-coupon\",IF(AG$3=$G103,(1+$AF91)^$K103-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O103,\"Fixed\",AG103,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G103,(1+$AF91)^$K103-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O103,\"Fixed\",AH103,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G103,(1+$AF91)^$K103-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O103,\"Fixed\",AI103,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G103,(1+$AF91)^$K103-1,0))","v":0.04}]
[null,{"$f":"B87","v":2},"Interest rate",12,2035,2036,2036,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O104=\"Zero-coupon\",0,AG91)","v":0},{"$f":"_xlfn.SWITCH($O104,\"Fixed\",AG104,\"Floating\",AH91,\"Zero-coupon\",IF(AH$3=$G104,(1+$AG91)^$K104-1,0))","v":0},{"$f":"_xlfn.SWITCH($O104,\"Fixed\",AH104,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G104,(1+$AG91)^$K104-1,0))","v":0},{"$f":"_xlfn.SWITCH($O104,\"Fixed\",AI104,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G104,(1+$AG91)^$K104-1,0))","v":0}]
[null,{"$f":"B87","v":2},"Interest rate",13,2036,2037,2037,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O105=\"Zero-coupon\",0,AH91)","v":0},{"$f":"_xlfn.SWITCH($O105,\"Fixed\",AH105,\"Floating\",AI91,\"Zero-coupon\",IF(AI$3=$G105,(1+$AH91)^$K105-1,0))","v":0},{"$f":"_xlfn.SWITCH($O105,\"Fixed\",AI105,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G105,(1+$AH91)^$K105-1,0))","v":0}]
[null,{"$f":"B87","v":2},"Interest rate",14,2037,2038,2038,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O106=\"Zero-coupon\",0,AI91)","v":0},{"$f":"_xlfn.SWITCH($O106,\"Fixed\",AI106,\"Floating\",AJ91,\"Zero-coupon\",IF(AJ$3=$G106,(1+$AI91)^$K106-1,0))","v":0}]
[null,{"$f":"B87","v":2},"Interest rate",15,2038,2039,2039,{"$f":"VLOOKUP($B92&H$6,BaseFinData,$AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"T86","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O107=\"Zero-coupon\",0,AJ91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Debt stock, \"&B86","v":"Debt stock, Stress instrument 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B87","v":2},"Stock",0,{"$f":"ProjYr+D110","v":2023},{"$f":"E110+J110","v":2024},{"$f":"E110+K110","v":2024},{"$f":"VLOOKUP($B110&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I87","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J110=$K110,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K110<=1,\"ST\",IF(AND(K110>1,K110<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R99","v":"Stress"},null,0,{"$f":"U87","v":0},{"$f":"U110-V128","v":0},{"$f":"V110-W128","v":0},{"$f":"W110-X128","v":0},{"$f":"X110-Y128","v":0},{"$f":"Y110-Z128","v":0},{"$f":"Z110-AA128","v":0},{"$f":"AA110-AB128","v":0},{"$f":"AB110-AC128","v":0},{"$f":"AC110-AD128","v":0},{"$f":"AD110-AE128","v":0},{"$f":"AE110-AF128","v":0},{"$f":"AF110-AG128","v":0},{"$f":"AG110-AH128","v":0},{"$f":"AH110-AI128","v":0},{"$f":"AI110-AJ128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A110,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"V110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"W110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"X110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"Y110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"Z110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AA110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AB110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AC110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AD110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AE110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AF110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AG110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AH110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AI110*$BA110","v":{"$error":"#DIV/0!"}},{"$f":"AJ110*$BA110","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A110,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*U110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*V110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*W110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*X110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*Y110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*Z110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AA110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AB110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AC110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AD110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AE110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AF110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AG110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AH110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AI110","v":{"$error":"#DIV/0!"}},{"$f":"$BW110*AJ110","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A110,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*U110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*V110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*W110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*X110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*Y110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*Z110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AA110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AB110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AC110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AD110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AE110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AF110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AG110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AH110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AI110","v":{"$error":"#DIV/0!"}},{"$f":"$CS110*AJ110","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A110,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*U110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*V110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*W110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*X110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*Y110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*Z110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AA110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AB110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AC110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AD110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AE110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AF110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AG110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AH110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AI110","v":{"$error":"#DIV/0!"}},{"$f":"$DO110*AJ110","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A110,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*U110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*V110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*W110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*X110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*Y110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*Z110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AA110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AB110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AC110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AD110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AE110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AF110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AG110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AH110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AI110","v":{"$error":"#DIV/0!"}},{"$f":"$EK110*AJ110","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B87","v":2},{"$f":"C110","v":"Stock"},1,2024,{"$f":"E111+J111","v":2025},{"$f":"E111+K111","v":2025},{"$f":"VLOOKUP($B110&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I110","v":"Foreign"},{"$f":"J110","v":1},{"$f":"K110","v":1},{"$f":"L110","v":"Semiannual"},{"$f":"M110","v":"Market"},{"$f":"N110","v":"Local"},{"$f":"O110","v":"Fixed"},{"$f":"IF($J111=$K111,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K111<=1,\"ST\",IF(AND(K111>1,K111<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R99","v":"Stress"},null,null,null,{"$f":"V87","v":0.30454133361398733},{"$f":"V111-W129","v":0},{"$f":"W111-X129","v":0},{"$f":"X111-Y129","v":0},{"$f":"Y111-Z129","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A111,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V111*$BA111","v":2.7876741609879907E-2},{"$f":"W111*$BA111","v":0},{"$f":"X111*$BA111","v":0},{"$f":"Y111*$BA111","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A111,FALSE)","v":0.41613098484446959},null,{"$f":"$BW111*V111","v":0.12672908508263672},{"$f":"$BW111*W111","v":0},{"$f":"$BW111*X111","v":0},{"$f":"$BW111*Y111","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A111,FALSE)","v":0.2436644075550396},null,{"$f":"$CS111*V111","v":7.4205883631073888E-2},{"$f":"$CS111*W111","v":0},{"$f":"$CS111*X111","v":0},{"$f":"$CS111*Y111","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A111,FALSE)","v":0.1873387826272615},null,{"$f":"$DO111*V111","v":5.7052402698927099E-2},{"$f":"$DO111*W111","v":0},{"$f":"$DO111*X111","v":0},{"$f":"$DO111*Y111","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A111,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK111*V111","v":1.9580917790003653E-2},{"$f":"$EK111*W111","v":0},{"$f":"$EK111*X111","v":0},{"$f":"$EK111*Y111","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B87","v":2},{"$f":"C111","v":"Stock"},2,2025,2026,2026,{"$f":"VLOOKUP($B110&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I111","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,{"$f":"W87","v":0.39436399267337846},{"$f":"W112-X130","v":0},{"$f":"X112-Y130","v":0},{"$f":"Y112-Z130","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A112,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W112*$BA112","v":3.7891182959503153E-2},{"$f":"X112*$BA112","v":0},{"$f":"Y112*$BA112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A112,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW112*W112","v":0.16558740676449693},{"$f":"$BW112*X112","v":0},{"$f":"$BW112*Y112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A112,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS112*W112","v":0.10086360711325376},{"$f":"$CS112*X112","v":0},{"$f":"$CS112*Y112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A112,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO112*W112","v":7.754790926419218E-2},{"$f":"$DO112*X112","v":0},{"$f":"$DO112*Y112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A112,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK112*W112","v":1.3077435493715487E-2},{"$f":"$EK112*X112","v":0},{"$f":"$EK112*Y112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B87","v":2},"Stock",3,2026,2027,2027,{"$f":"VLOOKUP($B110&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,{"$f":"X87","v":0.43625557301600332},{"$f":"X113-Y131","v":0},{"$f":"Y113-Z131","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A113,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X113*$BA113","v":4.0977864313091972E-2},{"$f":"Y113*$BA113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A113,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW113*X113","v":0.17211061341938239},{"$f":"$BW113*Y113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A113,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS113*X113","v":0.10908013114378964},{"$f":"$CS113*Y113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A113,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO113*X113","v":8.3865096188427468E-2},{"$f":"$DO113*Y113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A113,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK113*X113","v":3.1186201269336904E-2},{"$f":"$EK113*Y113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B87","v":2},"Stock",4,2027,2028,2028,{"$f":"VLOOKUP($B110&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,{"$f":"Y87","v":0.37277933372373923},{"$f":"Y114-Z132","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A114,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y114*$BA114","v":3.5670152986160684E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A114,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW114*Y114","v":0.149817761714095},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A114,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS114*Y114","v":9.4951384872596842E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A114,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO114*Y114","v":7.3002360210474501E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A114,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK114*Y114","v":1.9954709369985505E-2},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B87","v":2},"Stock",5,2028,2029,2029,{"$f":"VLOOKUP($B110&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,{"$f":"Z87","v":0.28374937937524664},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A115,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,2.7733544945881532E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A115,FALSE)","v":0.41051477957647481},null,null,null,null,null,0.1164833139291909,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A115,FALSE)","v":0.26017573874745686},null,null,null,null,null,7.3824704398087193E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A115,FALSE)","v":0.20003334362687847},null,null,null,null,null,5.6759337108482209E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A115,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,9.2340111934370757E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B87","v":2},"Stock",6,2029,2030,2030,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"AA87","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A116,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A116,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A116,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A116,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A116,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B87","v":2},"Stock",7,2030,2031,2031,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"AB87","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A117,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A117,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A117,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A117,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A117,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B87","v":2},"Stock",8,2031,2032,2032,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC87","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A118,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A118,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A118,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A118,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A118,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B87","v":2},"Stock",9,2032,2033,2033,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD87","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A119,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A119,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A119,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A119,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A119,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B87","v":2},"Stock",10,2033,2034,2034,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE87","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A120,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A120,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A120,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A120,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A120,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B87","v":2},"Stock",11,2034,2035,2035,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF87","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A121,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A121,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A121,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A121,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A121,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK121*AF121","v":0},{"$f":"$EK121*AG121","v":0},{"$f":"$EK121*AH121","v":0},{"$f":"$EK121*AI121","v":0},{"$f":"$EK121*AJ121","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B87","v":2},"Stock",12,2035,2036,2036,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG87","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A122,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A122,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A122,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A122,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A122,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK122*AG122","v":{"$error":"#N/A"}},{"$f":"$EK122*AH122","v":{"$error":"#N/A"}},{"$f":"$EK122*AI122","v":{"$error":"#N/A"}},{"$f":"$EK122*AJ122","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B87","v":2},"Stock",13,2036,2037,2037,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH87","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A123,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A123,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A123,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A123,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A123,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK123*AH123","v":{"$error":"#N/A"}},{"$f":"$EK123*AI123","v":{"$error":"#N/A"}},{"$f":"$EK123*AJ123","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B87","v":2},"Stock",14,2037,2038,2038,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI87","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A124,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A124,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A124,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A124,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A124,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK124*AI124","v":{"$error":"#N/A"}},{"$f":"$EK124*AJ124","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B87","v":2},"Stock",15,2038,2039,2039,{"$f":"VLOOKUP($B110&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R99","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA109,GFNStressScen,$A125,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW109,GFNStressScen,$A125,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS109,GFNStressScen,$A125,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO109,GFNStressScen,$A125,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK109,GFNStressScen,$A125,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK125*AJ125","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Amortization, \"&B86","v":"Amortization, Stress instrument 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B87","v":2},"Amortization",0,{"$f":"ProjYr+D128","v":2023},{"$f":"E128+J128","v":2024},{"$f":"E128+K128","v":2024},{"$f":"VLOOKUP($B128&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I87","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J128=$K128,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K128<=1,\"ST\",IF(AND(K128>1,K128<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R116","v":"Stress"},null,null,{"$f":"IF(OR($L128=\"Annual\",$P128=\"Bullet\"),IF(AND($P128=\"Bullet\",$E128+$K128=U$3),$U110,IF(AND($P128=\"Amortizing\",$E128+$J128<U$3,$E128+$K128>=U$3),$U110/($K128-$J128),0)),IF(OR($E128+$J128=U$3,$E128+$K128=U$3),$U110/(($K128-$J128)*2),IF(AND($E128+$J128<U$3,$E128+$K128>=U$3),$U110/($K128-$J128),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A128,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"V128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"W128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"X128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"Y128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"Z128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AA128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AB128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AC128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AD128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AE128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AF128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AG128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AH128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AI128*$BA128","v":{"$error":"#DIV/0!"}},{"$f":"AJ128*$BA128","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A128,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*U128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*V128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*W128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*X128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*Y128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*Z128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AA128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AB128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AC128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AD128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AE128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AF128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AG128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AH128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AI128","v":{"$error":"#DIV/0!"}},{"$f":"$BW128*AJ128","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A128,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*U128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*V128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*W128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*X128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*Y128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*Z128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AA128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AB128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AC128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AD128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AE128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AF128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AG128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AH128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AI128","v":{"$error":"#DIV/0!"}},{"$f":"$CS128*AJ128","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A128,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*U128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*V128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*W128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*X128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*Y128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*Z128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AA128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AB128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AC128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AD128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AE128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AF128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AG128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AH128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AI128","v":{"$error":"#DIV/0!"}},{"$f":"$DO128*AJ128","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A128,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*U128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*V128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*W128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*X128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*Y128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*Z128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AA128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AB128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AC128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AD128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AE128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AF128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AG128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AH128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AI128","v":{"$error":"#DIV/0!"}},{"$f":"$EK128*AJ128","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B87","v":2},{"$f":"C128","v":"Amortization"},1,2024,{"$f":"E129+J129","v":2025},{"$f":"E129+K129","v":2025},{"$f":"VLOOKUP($B128&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I128","v":"Foreign"},{"$f":"J128","v":1},{"$f":"K128","v":1},{"$f":"L128","v":"Semiannual"},{"$f":"M128","v":"Market"},{"$f":"N128","v":"Local"},{"$f":"O128","v":"Fixed"},{"$f":"IF($J129=$K129,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K129<=1,\"ST\",IF(AND(K129>1,K129<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R116","v":"Stress"},null,null,null,{"$f":"IF(OR($L129=\"Annual\",$P129=\"Bullet\"),IF(AND($P129=\"Bullet\",$E129+$K129=V$3),$V111,IF(AND($P129=\"Amortizing\",$E129+$J129<V$3,$E129+$K129>=V$3),$V111/($K129-$J129),0)),IF(OR($E129+$J129=V$3,$E129+$K129=V$3),$V111/(($K129-$J129)*2),IF(AND($E129+$J129<V$3,$E129+$K129>=V$3),$V111/($K129-$J129),0)))","v":0},0.30454133361398733,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A129,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V129*$BA129","v":0},{"$f":"W129*$BA129","v":2.7876741609879907E-2},{"$f":"X129*$BA129","v":0},{"$f":"Y129*$BA129","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A129,FALSE)","v":0.41613098484446959},null,{"$f":"$BW129*V129","v":0},{"$f":"$BW129*W129","v":0.12672908508263672},{"$f":"$BW129*X129","v":0},{"$f":"$BW129*Y129","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A129,FALSE)","v":0.2436644075550396},null,{"$f":"$CS129*V129","v":0},{"$f":"$CS129*W129","v":7.4205883631073888E-2},{"$f":"$CS129*X129","v":0},{"$f":"$CS129*Y129","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A129,FALSE)","v":0.1873387826272615},null,{"$f":"$DO129*V129","v":0},{"$f":"$DO129*W129","v":5.7052402698927099E-2},{"$f":"$DO129*X129","v":0},{"$f":"$DO129*Y129","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A129,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK129*V129","v":0},{"$f":"$EK129*W129","v":1.9580917790003653E-2},{"$f":"$EK129*X129","v":0},{"$f":"$EK129*Y129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B87","v":2},{"$f":"C129","v":"Amortization"},2,2025,2026,2026,{"$f":"VLOOKUP($B128&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I129","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,{"$f":"IF(OR($L130=\"Annual\",$P130=\"Bullet\"),IF(AND($P130=\"Bullet\",$E130+$K130=W$3),$W112,IF(AND($P130=\"Amortizing\",$E130+$J130<W$3,$E130+$K130>=W$3),$W112/($K130-$J130),0)),IF(OR($E130+$J130=W$3,$E130+$K130=W$3),$W112/(($K130-$J130)*2),IF(AND($E130+$J130<W$3,$E130+$K130>=W$3),$W112/($K130-$J130),0)))","v":0},0.39436399267337846,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A130,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W130*$BA130","v":0},{"$f":"X130*$BA130","v":3.7891182959503153E-2},{"$f":"Y130*$BA130","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A130,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW130*W130","v":0},{"$f":"$BW130*X130","v":0.16558740676449693},{"$f":"$BW130*Y130","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A130,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS130*W130","v":0},{"$f":"$CS130*X130","v":0.10086360711325376},{"$f":"$CS130*Y130","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A130,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO130*W130","v":0},{"$f":"$DO130*X130","v":7.754790926419218E-2},{"$f":"$DO130*Y130","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A130,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK130*W130","v":0},{"$f":"$EK130*X130","v":1.3077435493715487E-2},{"$f":"$EK130*Y130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B87","v":2},"Amortization",3,2026,2027,2027,{"$f":"VLOOKUP($B128&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,{"$f":"IF(OR($L131=\"Annual\",$P131=\"Bullet\"),IF(AND($P131=\"Bullet\",$E131+$K131=X$3),$X113,IF(AND($P131=\"Amortizing\",$E131+$J131<X$3,$E131+$K131>=X$3),$X113/($K131-$J131),0)),IF(OR($E131+$J131=X$3,$E131+$K131=X$3),$X113/(($K131-$J131)*2),IF(AND($E131+$J131<X$3,$E131+$K131>=X$3),$X113/($K131-$J131),0)))","v":0},0.43625557301600332,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A131,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X131*$BA131","v":0},{"$f":"Y131*$BA131","v":4.0977864313091972E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A131,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW131*X131","v":0},{"$f":"$BW131*Y131","v":0.17211061341938239},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A131,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS131*X131","v":0},{"$f":"$CS131*Y131","v":0.10908013114378964},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A131,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO131*X131","v":0},{"$f":"$DO131*Y131","v":8.3865096188427468E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A131,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK131*X131","v":0},{"$f":"$EK131*Y131","v":3.1186201269336904E-2},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B87","v":2},"Amortization",4,2027,2028,2028,{"$f":"VLOOKUP($B128&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(OR($L132=\"Annual\",$P132=\"Bullet\"),IF(AND($P132=\"Bullet\",$E132+$K132=Y$3),$Y114,IF(AND($P132=\"Amortizing\",$E132+$J132<Y$3,$E132+$K132>=Y$3),$Y114/($K132-$J132),0)),IF(OR($E132+$J132=Y$3,$E132+$K132=Y$3),$Y114/(($K132-$J132)*2),IF(AND($E132+$J132<Y$3,$E132+$K132>=Y$3),$Y114/($K132-$J132),0)))","v":0},0.37277933372373923,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A132,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y132*$BA132","v":0},3.5670152986160684E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A132,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW132*Y132","v":0},0.149817761714095,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A132,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS132*Y132","v":0},9.4951384872596842E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A132,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO132*Y132","v":0},7.3002360210474501E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A132,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK132*Y132","v":0},1.9954709369985505E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B87","v":2},"Amortization",5,2028,2029,2029,{"$f":"VLOOKUP($B128&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(OR($L133=\"Annual\",$P133=\"Bullet\"),IF(AND($P133=\"Bullet\",$E133+$K133=Z$3),$Z115,IF(AND($P133=\"Amortizing\",$E133+$J133<Z$3,$E133+$K133>=Z$3),$Z115/($K133-$J133),0)),IF(OR($E133+$J133=Z$3,$E133+$K133=Z$3),$Z115/(($K133-$J133)*2),IF(AND($E133+$J133<Z$3,$E133+$K133>=Z$3),$Z115/($K133-$J133),0)))","v":0},0.28374937937524664,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A133,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,2.7733544945881532E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A133,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,0.1164833139291909,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A133,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,7.3824704398087193E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A133,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,5.6759337108482209E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A133,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,9.2340111934370757E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B87","v":2},"Amortization",6,2029,2030,2030,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(OR($L134=\"Annual\",$P134=\"Bullet\"),IF(AND($P134=\"Bullet\",$E134+$K134=AA$3),$AA116,IF(AND($P134=\"Amortizing\",$E134+$J134<AA$3,$E134+$K134>=AA$3),$AA116/($K134-$J134),0)),IF(OR($E134+$J134=AA$3,$E134+$K134=AA$3),$AA116/(($K134-$J134)*2),IF(AND($E134+$J134<AA$3,$E134+$K134>=AA$3),$AA116/($K134-$J134),0)))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A134,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A134,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A134,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A134,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A134,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B87","v":2},"Amortization",7,2030,2031,2031,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L135=\"Annual\",$P135=\"Bullet\"),IF(AND($P135=\"Bullet\",$E135+$K135=AB$3),$AB117,IF(AND($P135=\"Amortizing\",$E135+$J135<AB$3,$E135+$K135>=AB$3),$AB117/($K135-$J135),0)),IF(OR($E135+$J135=AB$3,$E135+$K135=AB$3),$AB117/(($K135-$J135)*2),IF(AND($E135+$J135<AB$3,$E135+$K135>=AB$3),$AB117/($K135-$J135),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A135,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A135,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A135,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A135,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A135,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B87","v":2},"Amortization",8,2031,2032,2032,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L136=\"Annual\",$P136=\"Bullet\"),IF(AND($P136=\"Bullet\",$E136+$K136=AC$3),$AC118,IF(AND($P136=\"Amortizing\",$E136+$J136<AC$3,$E136+$K136>=AC$3),$AC118/($K136-$J136),0)),IF(OR($E136+$J136=AC$3,$E136+$K136=AC$3),$AC118/(($K136-$J136)*2),IF(AND($E136+$J136<AC$3,$E136+$K136>=AC$3),$AC118/($K136-$J136),0)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A136,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A136,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A136,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A136,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A136,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B87","v":2},"Amortization",9,2032,2033,2033,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L137=\"Annual\",$P137=\"Bullet\"),IF(AND($P137=\"Bullet\",$E137+$K137=AD$3),$AD119,IF(AND($P137=\"Amortizing\",$E137+$J137<AD$3,$E137+$K137>=AD$3),$AD119/($K137-$J137),0)),IF(OR($E137+$J137=AD$3,$E137+$K137=AD$3),$AD119/(($K137-$J137)*2),IF(AND($E137+$J137<AD$3,$E137+$K137>=AD$3),$AD119/($K137-$J137),0)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A137,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A137,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A137,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A137,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A137,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B87","v":2},"Amortization",10,2033,2034,2034,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L138=\"Annual\",$P138=\"Bullet\"),IF(AND($P138=\"Bullet\",$E138+$K138=AE$3),$AE120,IF(AND($P138=\"Amortizing\",$E138+$J138<AE$3,$E138+$K138>=AE$3),$AE120/($K138-$J138),0)),IF(OR($E138+$J138=AE$3,$E138+$K138=AE$3),$AE120/(($K138-$J138)*2),IF(AND($E138+$J138<AE$3,$E138+$K138>=AE$3),$AE120/($K138-$J138),0)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A138,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A138,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A138,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A138,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A138,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B87","v":2},"Amortization",11,2034,2035,2035,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L139=\"Annual\",$P139=\"Bullet\"),IF(AND($P139=\"Bullet\",$E139+$K139=AF$3),$AF121,IF(AND($P139=\"Amortizing\",$E139+$J139<AF$3,$E139+$K139>=AF$3),$AF121/($K139-$J139),0)),IF(OR($E139+$J139=AF$3,$E139+$K139=AF$3),$AF121/(($K139-$J139)*2),IF(AND($E139+$J139<AF$3,$E139+$K139>=AF$3),$AF121/($K139-$J139),0)))","v":0},{"$f":"IF(OR($L139=\"Annual\",$P139=\"Bullet\"),IF(AND($P139=\"Bullet\",$E139+$K139=AG$3),$AF121,IF(AND($P139=\"Amortizing\",$E139+$J139<AG$3,$E139+$K139>=AG$3),$AF121/($K139-$J139),0)),IF(OR($E139+$J139=AG$3,$E139+$K139=AG$3),$AF121/(($K139-$J139)*2),IF(AND($E139+$J139<AG$3,$E139+$K139>=AG$3),$AF121/($K139-$J139),0)))","v":0},{"$f":"IF(OR($L139=\"Annual\",$P139=\"Bullet\"),IF(AND($P139=\"Bullet\",$E139+$K139=AH$3),$AF121,IF(AND($P139=\"Amortizing\",$E139+$J139<AH$3,$E139+$K139>=AH$3),$AF121/($K139-$J139),0)),IF(OR($E139+$J139=AH$3,$E139+$K139=AH$3),$AF121/(($K139-$J139)*2),IF(AND($E139+$J139<AH$3,$E139+$K139>=AH$3),$AF121/($K139-$J139),0)))","v":0},{"$f":"IF(OR($L139=\"Annual\",$P139=\"Bullet\"),IF(AND($P139=\"Bullet\",$E139+$K139=AI$3),$AF121,IF(AND($P139=\"Amortizing\",$E139+$J139<AI$3,$E139+$K139>=AI$3),$AF121/($K139-$J139),0)),IF(OR($E139+$J139=AI$3,$E139+$K139=AI$3),$AF121/(($K139-$J139)*2),IF(AND($E139+$J139<AI$3,$E139+$K139>=AI$3),$AF121/($K139-$J139),0)))","v":0},{"$f":"IF(OR($L139=\"Annual\",$P139=\"Bullet\"),IF(AND($P139=\"Bullet\",$E139+$K139=AJ$3),$AF121,IF(AND($P139=\"Amortizing\",$E139+$J139<AJ$3,$E139+$K139>=AJ$3),$AF121/($K139-$J139),0)),IF(OR($E139+$J139=AJ$3,$E139+$K139=AJ$3),$AF121/(($K139-$J139)*2),IF(AND($E139+$J139<AJ$3,$E139+$K139>=AJ$3),$AF121/($K139-$J139),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A139,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A139,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A139,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A139,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A139,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK139*AF139","v":0},{"$f":"$EK139*AG139","v":0},{"$f":"$EK139*AH139","v":0},{"$f":"$EK139*AI139","v":0},{"$f":"$EK139*AJ139","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B87","v":2},"Amortization",12,2035,2036,2036,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L140=\"Annual\",$P140=\"Bullet\"),IF(AND($P140=\"Bullet\",$E140+$K140=AG$3),$AG122,IF(AND($P140=\"Amortizing\",$E140+$J140<AG$3,$E140+$K140>=AG$3),$AG122/($K140-$J140),0)),IF(OR($E140+$J140=AG$3,$E140+$K140=AG$3),$AG122/(($K140-$J140)*2),IF(AND($E140+$J140<AG$3,$E140+$K140>=AG$3),$AG122/($K140-$J140),0)))","v":0},{"$f":"IF(OR($L140=\"Annual\",$P140=\"Bullet\"),IF(AND($P140=\"Bullet\",$E140+$K140=AH$3),$AG122,IF(AND($P140=\"Amortizing\",$E140+$J140<AH$3,$E140+$K140>=AH$3),$AG122/($K140-$J140),0)),IF(OR($E140+$J140=AH$3,$E140+$K140=AH$3),$AG122/(($K140-$J140)*2),IF(AND($E140+$J140<AH$3,$E140+$K140>=AH$3),$AG122/($K140-$J140),0)))","v":0},{"$f":"IF(OR($L140=\"Annual\",$P140=\"Bullet\"),IF(AND($P140=\"Bullet\",$E140+$K140=AI$3),$AG122,IF(AND($P140=\"Amortizing\",$E140+$J140<AI$3,$E140+$K140>=AI$3),$AG122/($K140-$J140),0)),IF(OR($E140+$J140=AI$3,$E140+$K140=AI$3),$AG122/(($K140-$J140)*2),IF(AND($E140+$J140<AI$3,$E140+$K140>=AI$3),$AG122/($K140-$J140),0)))","v":0},{"$f":"IF(OR($L140=\"Annual\",$P140=\"Bullet\"),IF(AND($P140=\"Bullet\",$E140+$K140=AJ$3),$AG122,IF(AND($P140=\"Amortizing\",$E140+$J140<AJ$3,$E140+$K140>=AJ$3),$AG122/($K140-$J140),0)),IF(OR($E140+$J140=AJ$3,$E140+$K140=AJ$3),$AG122/(($K140-$J140)*2),IF(AND($E140+$J140<AJ$3,$E140+$K140>=AJ$3),$AG122/($K140-$J140),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A140,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A140,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A140,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A140,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A140,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK140*AG140","v":{"$error":"#N/A"}},{"$f":"$EK140*AH140","v":{"$error":"#N/A"}},{"$f":"$EK140*AI140","v":{"$error":"#N/A"}},{"$f":"$EK140*AJ140","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B87","v":2},"Amortization",13,2036,2037,2037,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L141=\"Annual\",$P141=\"Bullet\"),IF(AND($P141=\"Bullet\",$E141+$K141=AH$3),$AH123,IF(AND($P141=\"Amortizing\",$E141+$J141<AH$3,$E141+$K141>=AH$3),$AH123/($K141-$J141),0)),IF(OR($E141+$J141=AH$3,$E141+$K141=AH$3),$AH123/(($K141-$J141)*2),IF(AND($E141+$J141<AH$3,$E141+$K141>=AH$3),$AH123/($K141-$J141),0)))","v":0},{"$f":"IF(OR($L141=\"Annual\",$P141=\"Bullet\"),IF(AND($P141=\"Bullet\",$E141+$K141=AI$3),$AH123,IF(AND($P141=\"Amortizing\",$E141+$J141<AI$3,$E141+$K141>=AI$3),$AH123/($K141-$J141),0)),IF(OR($E141+$J141=AI$3,$E141+$K141=AI$3),$AH123/(($K141-$J141)*2),IF(AND($E141+$J141<AI$3,$E141+$K141>=AI$3),$AH123/($K141-$J141),0)))","v":0},{"$f":"IF(OR($L141=\"Annual\",$P141=\"Bullet\"),IF(AND($P141=\"Bullet\",$E141+$K141=AJ$3),$AH123,IF(AND($P141=\"Amortizing\",$E141+$J141<AJ$3,$E141+$K141>=AJ$3),$AH123/($K141-$J141),0)),IF(OR($E141+$J141=AJ$3,$E141+$K141=AJ$3),$AH123/(($K141-$J141)*2),IF(AND($E141+$J141<AJ$3,$E141+$K141>=AJ$3),$AH123/($K141-$J141),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A141,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A141,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A141,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A141,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A141,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK141*AH141","v":{"$error":"#N/A"}},{"$f":"$EK141*AI141","v":{"$error":"#N/A"}},{"$f":"$EK141*AJ141","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B87","v":2},"Amortization",14,2037,2038,2038,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L142=\"Annual\",$P142=\"Bullet\"),IF(AND($P142=\"Bullet\",$E142+$K142=AI$3),$AI124,IF(AND($P142=\"Amortizing\",$E142+$J142<AI$3,$E142+$K142>=AI$3),$AI124/($K142-$J142),0)),IF(OR($E142+$J142=AI$3,$E142+$K142=AI$3),$AI124/(($K142-$J142)*2),IF(AND($E142+$J142<AI$3,$E142+$K142>=AI$3),$AI124/($K142-$J142),0)))","v":0},{"$f":"IF(OR($L142=\"Annual\",$P142=\"Bullet\"),IF(AND($P142=\"Bullet\",$E142+$K142=AJ$3),$AI124,IF(AND($P142=\"Amortizing\",$E142+$J142<AJ$3,$E142+$K142>=AJ$3),$AI124/($K142-$J142),0)),IF(OR($E142+$J142=AJ$3,$E142+$K142=AJ$3),$AI124/(($K142-$J142)*2),IF(AND($E142+$J142<AJ$3,$E142+$K142>=AJ$3),$AI124/($K142-$J142),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A142,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A142,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A142,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A142,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A142,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK142*AI142","v":{"$error":"#N/A"}},{"$f":"$EK142*AJ142","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B87","v":2},"Amortization",15,2038,2039,2039,{"$f":"VLOOKUP($B128&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R116","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L143=\"Annual\",$P143=\"Bullet\"),IF(AND($P143=\"Bullet\",$E143+$K143=AJ$3),$AJ125,IF(AND($P143=\"Amortizing\",$E143+$J143<AJ$3,$E143+$K143>=AJ$3),$AJ125/($K143-$J143),0)),IF(OR($E143+$J143=AJ$3,$E143+$K143=AJ$3),$AJ125/(($K143-$J143)*2),IF(AND($E143+$J143<AJ$3,$E143+$K143>=AJ$3),$AJ125/($K143-$J143),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA127,GFNStressScen,$A143,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW127,GFNStressScen,$A143,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS127,GFNStressScen,$A143,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO127,GFNStressScen,$A143,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK127,GFNStressScen,$A143,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK143*AJ143","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Interest, \"&B86","v":"Interest, Stress instrument 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B87","v":2},"Interest",0,{"$f":"ProjYr+D146","v":2023},{"$f":"E146+J146","v":2024},{"$f":"E146+K146","v":2024},{"$f":"VLOOKUP($B146&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I87","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed",{"$f":"IF($J146=$K146,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K146<=1,\"ST\",IF(AND(K146>1,K146<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R134","v":"Stress"},null,null,{"$f":"IF($L146=\"Annual\",IF($E146=U$3,0,U92*T110),IF($E146=U$3,U92*U110/2,IF($E146+$K146<U$3,U92*AVERAGE(T110:U110),IF($E146+$K146=U$3,U92*T110/2,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A146,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"V146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"W146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"X146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"Y146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"Z146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AA146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AB146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AC146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AD146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AE146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AF146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AG146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AH146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AI146*$BA146","v":{"$error":"#DIV/0!"}},{"$f":"AJ146*$BA146","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A146,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*U146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*V146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*W146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*X146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*Y146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*Z146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AA146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AB146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AC146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AD146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AE146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AF146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AG146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AH146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AI146","v":{"$error":"#DIV/0!"}},{"$f":"$BW146*AJ146","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A146,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*U146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*V146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*W146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*X146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*Y146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*Z146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AA146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AB146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AC146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AD146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AE146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AF146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AG146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AH146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AI146","v":{"$error":"#DIV/0!"}},{"$f":"$CS146*AJ146","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A146,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*U146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*V146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*W146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*X146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*Y146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*Z146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AA146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AB146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AC146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AD146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AE146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AF146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AG146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AH146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AI146","v":{"$error":"#DIV/0!"}},{"$f":"$DO146*AJ146","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A146,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*U146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*V146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*W146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*X146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*Y146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*Z146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AA146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AB146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AC146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AD146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AE146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AF146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AG146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AH146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AI146","v":{"$error":"#DIV/0!"}},{"$f":"$EK146*AJ146","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B87","v":2},{"$f":"C146","v":"Interest"},1,2024,{"$f":"E147+J147","v":2025},{"$f":"E147+K147","v":2025},{"$f":"VLOOKUP($B146&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I146","v":"Foreign"},{"$f":"J146","v":1},{"$f":"K146","v":1},{"$f":"L146","v":"Semiannual"},{"$f":"M146","v":"Market"},{"$f":"N146","v":"Local"},{"$f":"O146","v":"Fixed"},{"$f":"IF($J147=$K147,\"Bullet\",\"Amortizing\")","v":"Bullet"},{"$f":"IF($K147<=1,\"ST\",IF(AND(K147>1,K147<=5),\"MT\",\"LT\"))","v":"ST"},{"$f":"R134","v":"Stress"},null,null,null,{"$f":"IF($L147=\"Annual\",IF($E147=V$3,0,V93*U111),IF($E147=V$3,V93*V111/2,IF($E147+$K147<V$3,V93*AVERAGE(U111:V111),IF($E147+$K147=V$3,V93*U111/2,0))))","v":9.1362400084196195E-3},9.1362400084196195E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A147,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V147*$BA147","v":8.3630224829639725E-4},{"$f":"W147*$BA147","v":8.3630224829639725E-4},{"$f":"X147*$BA147","v":0},{"$f":"Y147*$BA147","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A147,FALSE)","v":0.41613098484446959},null,{"$f":"$BW147*V147","v":3.8018725524791015E-3},{"$f":"$BW147*W147","v":3.8018725524791015E-3},{"$f":"$BW147*X147","v":0},{"$f":"$BW147*Y147","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A147,FALSE)","v":0.2436644075550396},null,{"$f":"$CS147*V147","v":2.2261765089322165E-3},{"$f":"$CS147*W147","v":2.2261765089322165E-3},{"$f":"$CS147*X147","v":0},{"$f":"$CS147*Y147","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A147,FALSE)","v":0.1873387826272615},null,{"$f":"$DO147*V147","v":1.7115720809678129E-3},{"$f":"$DO147*W147","v":1.7115720809678129E-3},{"$f":"$DO147*X147","v":0},{"$f":"$DO147*Y147","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A147,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK147*V147","v":5.8742753370010956E-4},{"$f":"$EK147*W147","v":5.8742753370010956E-4},{"$f":"$EK147*X147","v":0},{"$f":"$EK147*Y147","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B87","v":2},{"$f":"C147","v":"Interest"},2,2025,2026,2026,{"$f":"VLOOKUP($B146&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I147","v":"Foreign"},1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,{"$f":"IF($L148=\"Annual\",IF($E148=W$3,0,W94*V112),IF($E148=W$3,W94*W112/2,IF($E148+$K148<W$3,W94*AVERAGE(V112:W112),IF($E148+$K148=W$3,W94*V112/2,0))))","v":1.1042191794854597E-2},1.1042191794854597E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A148,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W148*$BA148","v":1.0609531228660883E-3},{"$f":"X148*$BA148","v":1.0609531228660883E-3},{"$f":"Y148*$BA148","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A148,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW148*W148","v":4.6364473894059139E-3},{"$f":"$BW148*X148","v":4.6364473894059139E-3},{"$f":"$BW148*Y148","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A148,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS148*W148","v":2.8241809991711056E-3},{"$f":"$CS148*X148","v":2.8241809991711056E-3},{"$f":"$CS148*Y148","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A148,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO148*W148","v":2.1713414593973811E-3},{"$f":"$DO148*X148","v":2.1713414593973811E-3},{"$f":"$DO148*Y148","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A148,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK148*W148","v":3.6616819382403364E-4},{"$f":"$EK148*X148","v":3.6616819382403364E-4},{"$f":"$EK148*Y148","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B87","v":2},"Interest",3,2026,2027,2027,{"$f":"VLOOKUP($B146&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,{"$f":"IF($L149=\"Annual\",IF($E149=X$3,0,X95*W113),IF($E149=X$3,X95*X113/2,IF($E149+$K149<X$3,X95*AVERAGE(W113:X113),IF($E149+$K149=X$3,X95*W113/2,0))))","v":1.1342644898416087E-2},1.1342644898416087E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A149,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X149*$BA149","v":1.0654244721403912E-3},{"$f":"Y149*$BA149","v":1.0654244721403912E-3},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A149,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW149*X149","v":4.4748759489039421E-3},{"$f":"$BW149*Y149","v":4.4748759489039421E-3},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A149,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS149*X149","v":2.836083409738531E-3},{"$f":"$CS149*Y149","v":2.836083409738531E-3},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A149,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO149*X149","v":2.1804925008991143E-3},{"$f":"$DO149*Y149","v":2.1804925008991143E-3},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A149,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK149*X149","v":8.1084123300275953E-4},{"$f":"$EK149*Y149","v":8.1084123300275953E-4},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B87","v":2},"Interest",4,2027,2028,2028,{"$f":"VLOOKUP($B146&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,{"$f":"IF($L150=\"Annual\",IF($E150=Y$3,0,Y96*X114),IF($E150=Y$3,Y96*Y114/2,IF($E150+$K150<Y$3,Y96*AVERAGE(X114:Y114),IF($E150+$K150=Y$3,Y96*X114/2,0))))","v":8.9467040093697409E-3},8.9467040093697409E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A150,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y150*$BA150","v":8.5608367166785642E-4},8.5608367166785642E-4,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A150,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW150*Y150","v":3.5956262811382795E-3},3.5956262811382795E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A150,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS150*Y150","v":2.2788332369423239E-3},2.2788332369423239E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A150,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO150*Y150","v":1.7520566450513881E-3},1.7520566450513881E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A150,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK150*Y150","v":4.7891302487965208E-4},4.7891302487965208E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B87","v":2},"Interest",5,2028,2029,2029,{"$f":"VLOOKUP($B146&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF($L151=\"Annual\",IF($E151=Z$3,0,Z97*Y115),IF($E151=Z$3,Z97*Z115/2,IF($E151+$K151<Z$3,Z97*AVERAGE(Y115:Z115),IF($E151+$K151=Z$3,Z97*Y115/2,0))))","v":6.2424863462554256E-3},6.2424863462554256E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A151,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,6.101379888093937E-4,6.101379888093937E-4,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A151,FALSE)","v":0.41051477957647481},null,null,null,null,null,2.5626329064421995E-3,2.5626329064421995E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A151,FALSE)","v":0.26017573874745686},null,null,null,null,null,1.6241434967579182E-3,1.6241434967579182E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A151,FALSE)","v":0.20003334362687847},null,null,null,null,null,1.2487054163866087E-3,1.2487054163866087E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A151,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,2.0314824625561567E-4,2.0314824625561567E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B87","v":2},"Interest",6,2029,2030,2030,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF($L152=\"Annual\",IF($E152=AA$3,0,AA98*Z116),IF($E152=AA$3,AA98*AA116/2,IF($E152+$K152<AA$3,AA98*AVERAGE(Z116:AA116),IF($E152+$K152=AA$3,AA98*Z116/2,0))))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A152,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A152,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A152,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A152,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A152,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B87","v":2},"Interest",7,2030,2031,2031,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF($L153=\"Annual\",IF($E153=AB$3,0,AB99*AA117),IF($E153=AB$3,AB99*AB117/2,IF($E153+$K153<AB$3,AB99*AVERAGE(AA117:AB117),IF($E153+$K153=AB$3,AB99*AA117/2,0))))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A153,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A153,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A153,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A153,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A153,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B87","v":2},"Interest",8,2031,2032,2032,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L154=\"Annual\",IF($E154=AC$3,0,AC100*AB118),IF($E154=AC$3,AC100*AC118/2,IF($E154+$K154<AC$3,AC100*AVERAGE(AB118:AC118),IF($E154+$K154=AC$3,AC100*AB118/2,0))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A154,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A154,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A154,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A154,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A154,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B87","v":2},"Interest",9,2032,2033,2033,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L155=\"Annual\",IF($E155=AD$3,0,AD101*AC119),IF($E155=AD$3,AD101*AD119/2,IF($E155+$K155<AD$3,AD101*AVERAGE(AC119:AD119),IF($E155+$K155=AD$3,AD101*AC119/2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A155,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A155,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A155,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A155,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A155,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B87","v":2},"Interest",10,2033,2034,2034,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L156=\"Annual\",IF($E156=AE$3,0,AE102*AD120),IF($E156=AE$3,AE102*AE120/2,IF($E156+$K156<AE$3,AE102*AVERAGE(AD120:AE120),IF($E156+$K156=AE$3,AE102*AD120/2,0))))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A156,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A156,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A156,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A156,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A156,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B87","v":2},"Interest",11,2034,2035,2035,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L157=\"Annual\",IF($E157=AF$3,0,AF103*AE121),IF($E157=AF$3,AF103*AF121/2,IF($E157+$K157<AF$3,AF103*AVERAGE(AE121:AF121),IF($E157+$K157=AF$3,AF103*AE121/2,0))))","v":0},{"$f":"IF($L157=\"Annual\",IF($E157=AG$3,0,AG103*AF121),IF($E157=AG$3,AG103*AG121/2,IF($E157+$K157<AG$3,AG103*AVERAGE(AF121:AG121),IF($E157+$K157=AG$3,AG103*AF121/2,0))))","v":0},{"$f":"IF($L157=\"Annual\",IF($E157=AH$3,0,AH103*AG121),IF($E157=AH$3,AH103*AH121/2,IF($E157+$K157<AH$3,AH103*AVERAGE(AG121:AH121),IF($E157+$K157=AH$3,AH103*AG121/2,0))))","v":0},{"$f":"IF($L157=\"Annual\",IF($E157=AI$3,0,AI103*AH121),IF($E157=AI$3,AI103*AI121/2,IF($E157+$K157<AI$3,AI103*AVERAGE(AH121:AI121),IF($E157+$K157=AI$3,AI103*AH121/2,0))))","v":0},{"$f":"IF($L157=\"Annual\",IF($E157=AJ$3,0,AJ103*AI121),IF($E157=AJ$3,AJ103*AJ121/2,IF($E157+$K157<AJ$3,AJ103*AVERAGE(AI121:AJ121),IF($E157+$K157=AJ$3,AJ103*AI121/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A157,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A157,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A157,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A157,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A157,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK157*AF157","v":0},{"$f":"$EK157*AG157","v":0},{"$f":"$EK157*AH157","v":0},{"$f":"$EK157*AI157","v":0},{"$f":"$EK157*AJ157","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B87","v":2},"Interest",12,2035,2036,2036,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L158=\"Annual\",IF($E158=AG$3,0,AG104*AF122),IF($E158=AG$3,AG104*AG122/2,IF($E158+$K158<AG$3,AG104*AVERAGE(AF122:AG122),IF($E158+$K158=AG$3,AG104*AF122/2,0))))","v":0},{"$f":"IF($L158=\"Annual\",IF($E158=AH$3,0,AH104*AG122),IF($E158=AH$3,AH104*AH122/2,IF($E158+$K158<AH$3,AH104*AVERAGE(AG122:AH122),IF($E158+$K158=AH$3,AH104*AG122/2,0))))","v":0},{"$f":"IF($L158=\"Annual\",IF($E158=AI$3,0,AI104*AH122),IF($E158=AI$3,AI104*AI122/2,IF($E158+$K158<AI$3,AI104*AVERAGE(AH122:AI122),IF($E158+$K158=AI$3,AI104*AH122/2,0))))","v":0},{"$f":"IF($L158=\"Annual\",IF($E158=AJ$3,0,AJ104*AI122),IF($E158=AJ$3,AJ104*AJ122/2,IF($E158+$K158<AJ$3,AJ104*AVERAGE(AI122:AJ122),IF($E158+$K158=AJ$3,AJ104*AI122/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A158,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A158,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A158,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A158,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A158,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK158*AG158","v":{"$error":"#N/A"}},{"$f":"$EK158*AH158","v":{"$error":"#N/A"}},{"$f":"$EK158*AI158","v":{"$error":"#N/A"}},{"$f":"$EK158*AJ158","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B87","v":2},"Interest",13,2036,2037,2037,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L159=\"Annual\",IF($E159=AH$3,0,AH105*AG123),IF($E159=AH$3,AH105*AH123/2,IF($E159+$K159<AH$3,AH105*AVERAGE(AG123:AH123),IF($E159+$K159=AH$3,AH105*AG123/2,0))))","v":0},{"$f":"IF($L159=\"Annual\",IF($E159=AI$3,0,AI105*AH123),IF($E159=AI$3,AI105*AI123/2,IF($E159+$K159<AI$3,AI105*AVERAGE(AH123:AI123),IF($E159+$K159=AI$3,AI105*AH123/2,0))))","v":0},{"$f":"IF($L159=\"Annual\",IF($E159=AJ$3,0,AJ105*AI123),IF($E159=AJ$3,AJ105*AJ123/2,IF($E159+$K159<AJ$3,AJ105*AVERAGE(AI123:AJ123),IF($E159+$K159=AJ$3,AJ105*AI123/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A159,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A159,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A159,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A159,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A159,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK159*AH159","v":{"$error":"#N/A"}},{"$f":"$EK159*AI159","v":{"$error":"#N/A"}},{"$f":"$EK159*AJ159","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B87","v":2},"Interest",14,2037,2038,2038,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L160=\"Annual\",IF($E160=AI$3,0,AI106*AH124),IF($E160=AI$3,AI106*AI124/2,IF($E160+$K160<AI$3,AI106*AVERAGE(AH124:AI124),IF($E160+$K160=AI$3,AI106*AH124/2,0))))","v":0},{"$f":"IF($L160=\"Annual\",IF($E160=AJ$3,0,AJ106*AI124),IF($E160=AJ$3,AJ106*AJ124/2,IF($E160+$K160<AJ$3,AJ106*AVERAGE(AI124:AJ124),IF($E160+$K160=AJ$3,AJ106*AI124/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A160,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A160,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A160,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A160,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A160,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK160*AI160","v":{"$error":"#N/A"}},{"$f":"$EK160*AJ160","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B87","v":2},"Interest",15,2038,2039,2039,{"$f":"VLOOKUP($B146&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,1,"Semiannual","Market","Local","Fixed","Bullet","ST",{"$f":"R134","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L161=\"Annual\",IF($E161=AJ$3,0,AJ107*AI125),IF($E161=AJ$3,AJ107*AJ125/2,IF($E161+$K161<AJ$3,AJ107*AVERAGE(AI125:AJ125),IF($E161+$K161=AJ$3,AJ107*AI125/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA145,GFNStressScen,$A161,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW145,GFNStressScen,$A161,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS145,GFNStressScen,$A161,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO145,GFNStressScen,$A161,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK145,GFNStressScen,$A161,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK161*AJ161","v":{"$error":"#N/A"}}]
[]
["G",{"$f":"T163&\" instrument \"&B164","v":"Stress instrument 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A163,ScenarioCodes,2,FALSE)","v":"Stress"}]
[{"$f":"COUNTIF($A$1:$A163,\"=X\")&\"-M$-SH\"","v":"0-M$-SH"},{"$f":"COUNTIF($A$1:$A163,\"=\"&A163)","v":3},"Issuance",null,null,null,null,null,{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(I$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(J$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(K$3,Config!$CG$43:$CN$43,0),FALSE)","v":6},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(L$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Annual"},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(M$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Market"},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(N$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A163&$B164,Config!$CG$44:$CN$47,MATCH(O$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Fixed"},{"$f":"IF($J164=$K164,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K164<=1,\"ST\",IF(AND(K164>1,K164<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T163","v":"Stress"},null,null,{"$f":"IF(U$4<=MTHorizon,VLOOKUP(\"DICLML\",GFNStressScen,U$6,FALSE)*VLOOKUP(\"STRESS_FIN\",GFNStressScen,U$6,FALSE),0)/IF($I164=\"Foreign\",VLOOKUP(\"ENDA_GST\",GFNStressScen,U$6,FALSE),1)","v":0},5.3186579685571109,8.4178900336550768,11.428469260054715,12.090742097693871,11.562920056911262,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B164","v":3},"IRContribT",null,null,null,null,null,{"$f":"I164","v":"Local"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT","Stress",null,null,{"$f":"U168*U164/SUMIFS(U:U,$C:$C,\"=Issuance\",$M:$M,\"=\"&$M164,$R:$R,\"=\"&$R164)","v":{"$error":"#DIV/0!"}},2.3924069765772726E-2,2.3510061001047175E-2,2.3253717597914815E-2,2.2779529737908026E-2,1.7823676579906564E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B164","v":3},"IRContribC",null,null,null,null,null,"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT","Stress",null,null,{"$f":"U168*U164/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I164,$M:$M,\"=\"&$M164,$R:$R,\"=\"&$R164)","v":{"$error":"#DIV/0!"}},2.529393941240448E-2,2.4856224896701379E-2,2.4585203512334914E-2,2.4083864103173484E-2,1.8844243472464561E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B164","v":3},"MContrib",null,null,null,null,null,{"$f":"I166","v":"Local"},1,6,"Annual","Market","Local","Fixed",{"$f":"IF($J167=$K167,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K167<=1,\"ST\",IF(AND(K167>1,K167<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T163","v":"Stress"},null,null,{"$f":"$K169*U164/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I164,$M:$M,\"=\"&$M164,$R:$R,\"=\"&$R164)","v":{"$error":"#DIV/0!"}},3,3.3000000000000003,3.6,3.9,4.2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"COUNTIF($A$1:$A167,\"=X\")&\"-M%-IR\"","v":"0-M%-IR"},null,"Interest rate from GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GFN!J$83","v":3.4075880181313668E-2},{"$f":"GFN!K$83","v":5.058787882480896E-2},{"$f":"GFN!L$83","v":4.5193136175820686E-2},{"$f":"GFN!M$83","v":4.097533918722486E-2},{"$f":"GFN!N$83","v":3.7052098620266899E-2},{"$f":"GFN!O$83","v":2.6920347817806511E-2},{"$f":"GFN!P$83","v":2.1758255991196674E-2},{"$f":"GFN!Q$83","v":2.1522743763771317E-2},{"$f":"GFN!R$83","v":2.1785404625760001E-2},{"$f":"GFN!S$83","v":2.1897486438018879E-2},{"$f":"GFN!T$83","v":2.1554092460926738E-2},{"$f":"GFN!U$83","v":2.0922887270041539E-2},{"$f":"GFN!V$83","v":0},{"$f":"GFN!W$83","v":0},{"$f":"GFN!X$83","v":0},{"$f":"GFN!Y$83","v":0}]
[null,{"$f":"B164","v":3},"Interest rate",0,{"$f":"ProjYr+D169","v":2023},{"$f":"E169+J169","v":2024},{"$f":"E169+K169","v":2029},{"$f":"VLOOKUP($B169&H$6,BaseFinData,$U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I164","v":"Local"},{"$f":"J164","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J169=$K169,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K169<=1,\"ST\",IF(AND(K169>1,K169<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T163","v":"Stress"},null,null,{"$f":"IF(O169=\"Zero-coupon\",0,U168)","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",U169,\"Floating\",V168,\"Zero-coupon\",IF(V$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",V169,\"Floating\",W168,\"Zero-coupon\",IF(W$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",W169,\"Floating\",X168,\"Zero-coupon\",IF(X$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",X169,\"Floating\",Y168,\"Zero-coupon\",IF(Y$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",Y169,\"Floating\",Z168,\"Zero-coupon\",IF(Z$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",Z169,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AA169,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AB169,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AC169,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AD169,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AE169,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AF169,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AG169,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AH169,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2},{"$f":"_xlfn.SWITCH($O169,\"Fixed\",AI169,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G169,(1+$U168)^$K169-1,0))","v":3.4075880181313668E-2}]
[null,{"$f":"B164","v":3},{"$f":"C169","v":"Interest rate"},1,2024,{"$f":"E170+J170","v":2025},{"$f":"E170+K170","v":2030},{"$f":"VLOOKUP($B169&H$6,BaseFinData,$V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I169","v":"Local"},{"$f":"J169","v":1},{"$f":"K169","v":6},{"$f":"L169","v":"Annual"},{"$f":"M169","v":"Market"},{"$f":"N169","v":"Local"},{"$f":"O169","v":"Fixed"},{"$f":"IF($J170=$K170,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K170<=1,\"ST\",IF(AND(K170>1,K170<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T163","v":"Stress"},null,null,null,{"$f":"IF(O170=\"Zero-coupon\",0,V168)","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",V170,\"Floating\",W168,\"Zero-coupon\",IF(W$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",W170,\"Floating\",X168,\"Zero-coupon\",IF(X$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",X170,\"Floating\",Y168,\"Zero-coupon\",IF(Y$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",Y170,\"Floating\",Z168,\"Zero-coupon\",IF(Z$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",Z170,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AA170,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AB170,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AC170,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AD170,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AE170,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AF170,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AG170,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AH170,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2},{"$f":"_xlfn.SWITCH($O170,\"Fixed\",AI170,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G170,(1+$V168)^$K170-1,0))","v":5.058787882480896E-2}]
[null,{"$f":"B164","v":3},{"$f":"C170","v":"Interest rate"},2,2025,2026,2031,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I170","v":"Local"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,{"$f":"IF(O171=\"Zero-coupon\",0,W168)","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",W171,\"Floating\",X168,\"Zero-coupon\",IF(X$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",X171,\"Floating\",Y168,\"Zero-coupon\",IF(Y$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",Y171,\"Floating\",Z168,\"Zero-coupon\",IF(Z$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",Z171,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AA171,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AB171,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AC171,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AD171,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AE171,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AF171,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AG171,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AH171,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2},{"$f":"_xlfn.SWITCH($O171,\"Fixed\",AI171,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G171,(1+$W168)^$K171-1,0))","v":4.5193136175820686E-2}]
[null,{"$f":"B164","v":3},"Interest rate",3,2026,2027,2032,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,{"$f":"IF(O172=\"Zero-coupon\",0,X168)","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",X172,\"Floating\",Y168,\"Zero-coupon\",IF(Y$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",Y172,\"Floating\",Z168,\"Zero-coupon\",IF(Z$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",Z172,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AA172,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AB172,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AC172,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AD172,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AE172,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AF172,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AG172,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AH172,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2},{"$f":"_xlfn.SWITCH($O172,\"Fixed\",AI172,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G172,(1+$X168)^$K172-1,0))","v":4.097533918722486E-2}]
[null,{"$f":"B164","v":3},"Interest rate",4,2027,2028,2033,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(O173=\"Zero-coupon\",0,Y168)","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",Y173,\"Floating\",Z168,\"Zero-coupon\",IF(Z$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",Z173,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AA173,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AB173,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AC173,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AD173,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AE173,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AF173,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AG173,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AH173,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2},{"$f":"_xlfn.SWITCH($O173,\"Fixed\",AI173,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G173,(1+$Y168)^$K173-1,0))","v":3.7052098620266899E-2}]
[null,{"$f":"B164","v":3},"Interest rate",5,2028,2029,2034,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(O174=\"Zero-coupon\",0,Z168)","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",Z174,\"Floating\",AA168,\"Zero-coupon\",IF(AA$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AA174,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AB174,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AC174,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AD174,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AE174,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AF174,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AG174,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AH174,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2},{"$f":"_xlfn.SWITCH($O174,\"Fixed\",AI174,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G174,(1+$Z168)^$K174-1,0))","v":2.6920347817806511E-2}]
[null,{"$f":"B164","v":3},"Interest rate",6,2029,2030,2035,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(O175=\"Zero-coupon\",0,AA168)","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AA175,\"Floating\",AB168,\"Zero-coupon\",IF(AB$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AB175,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AC175,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AD175,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AE175,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AF175,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AG175,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AH175,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2},{"$f":"_xlfn.SWITCH($O175,\"Fixed\",AI175,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G175,(1+$AA168)^$K175-1,0))","v":2.1758255991196674E-2}]
[null,{"$f":"B164","v":3},"Interest rate",7,2030,2031,2036,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(O176=\"Zero-coupon\",0,AB168)","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AB176,\"Floating\",AC168,\"Zero-coupon\",IF(AC$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AC176,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AD176,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AE176,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AF176,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AG176,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AH176,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2},{"$f":"_xlfn.SWITCH($O176,\"Fixed\",AI176,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G176,(1+$AB168)^$K176-1,0))","v":2.1522743763771317E-2}]
[null,{"$f":"B164","v":3},"Interest rate",8,2031,2032,2037,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O177=\"Zero-coupon\",0,AC168)","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AC177,\"Floating\",AD168,\"Zero-coupon\",IF(AD$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AD177,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AE177,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AF177,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AG177,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AH177,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2},{"$f":"_xlfn.SWITCH($O177,\"Fixed\",AI177,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G177,(1+$AC168)^$K177-1,0))","v":2.1785404625760001E-2}]
[null,{"$f":"B164","v":3},"Interest rate",9,2032,2033,2038,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O178=\"Zero-coupon\",0,AD168)","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AD178,\"Floating\",AE168,\"Zero-coupon\",IF(AE$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AE178,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AF178,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AG178,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AH178,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2},{"$f":"_xlfn.SWITCH($O178,\"Fixed\",AI178,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G178,(1+$AD168)^$K178-1,0))","v":2.1897486438018879E-2}]
[null,{"$f":"B164","v":3},"Interest rate",10,2033,2034,2039,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O179=\"Zero-coupon\",0,AE168)","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O179,\"Fixed\",AE179,\"Floating\",AF168,\"Zero-coupon\",IF(AF$3=$G179,(1+$AE168)^$K179-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O179,\"Fixed\",AF179,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G179,(1+$AE168)^$K179-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O179,\"Fixed\",AG179,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G179,(1+$AE168)^$K179-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O179,\"Fixed\",AH179,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G179,(1+$AE168)^$K179-1,0))","v":2.1554092460926738E-2},{"$f":"_xlfn.SWITCH($O179,\"Fixed\",AI179,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G179,(1+$AE168)^$K179-1,0))","v":2.1554092460926738E-2}]
[null,{"$f":"B164","v":3},"Interest rate",11,2034,2035,2040,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O180=\"Zero-coupon\",0,AF168)","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O180,\"Fixed\",AF180,\"Floating\",AG168,\"Zero-coupon\",IF(AG$3=$G180,(1+$AF168)^$K180-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O180,\"Fixed\",AG180,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G180,(1+$AF168)^$K180-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O180,\"Fixed\",AH180,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G180,(1+$AF168)^$K180-1,0))","v":2.0922887270041539E-2},{"$f":"_xlfn.SWITCH($O180,\"Fixed\",AI180,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G180,(1+$AF168)^$K180-1,0))","v":2.0922887270041539E-2}]
[null,{"$f":"B164","v":3},"Interest rate",12,2035,2036,2041,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O181=\"Zero-coupon\",0,AG168)","v":0},{"$f":"_xlfn.SWITCH($O181,\"Fixed\",AG181,\"Floating\",AH168,\"Zero-coupon\",IF(AH$3=$G181,(1+$AG168)^$K181-1,0))","v":0},{"$f":"_xlfn.SWITCH($O181,\"Fixed\",AH181,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G181,(1+$AG168)^$K181-1,0))","v":0},{"$f":"_xlfn.SWITCH($O181,\"Fixed\",AI181,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G181,(1+$AG168)^$K181-1,0))","v":0}]
[null,{"$f":"B164","v":3},"Interest rate",13,2036,2037,2042,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O182=\"Zero-coupon\",0,AH168)","v":0},{"$f":"_xlfn.SWITCH($O182,\"Fixed\",AH182,\"Floating\",AI168,\"Zero-coupon\",IF(AI$3=$G182,(1+$AH168)^$K182-1,0))","v":0},{"$f":"_xlfn.SWITCH($O182,\"Fixed\",AI182,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G182,(1+$AH168)^$K182-1,0))","v":0}]
[null,{"$f":"B164","v":3},"Interest rate",14,2037,2038,2043,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O183=\"Zero-coupon\",0,AI168)","v":0},{"$f":"_xlfn.SWITCH($O183,\"Fixed\",AI183,\"Floating\",AJ168,\"Zero-coupon\",IF(AJ$3=$G183,(1+$AI168)^$K183-1,0))","v":0}]
[null,{"$f":"B164","v":3},"Interest rate",15,2038,2039,2044,{"$f":"VLOOKUP($B169&H$6,BaseFinData,$AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T163","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O184=\"Zero-coupon\",0,AJ168)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Debt stock, \"&B163","v":"Debt stock, Stress instrument 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B164","v":3},"Stock",0,{"$f":"ProjYr+D187","v":2023},{"$f":"E187+J187","v":2024},{"$f":"E187+K187","v":2029},{"$f":"VLOOKUP($B187&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I164","v":"Local"},{"$f":"J164","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J187=$K187,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K187<=1,\"ST\",IF(AND(K187>1,K187<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R176","v":"Stress"},null,0,{"$f":"U164","v":0},{"$f":"U187-V205","v":0},{"$f":"V187-W205","v":0},{"$f":"W187-X205","v":0},{"$f":"X187-Y205","v":0},{"$f":"Y187-Z205","v":0},{"$f":"Z187-AA205","v":0},{"$f":"AA187-AB205","v":0},{"$f":"AB187-AC205","v":0},{"$f":"AC187-AD205","v":0},{"$f":"AD187-AE205","v":0},{"$f":"AE187-AF205","v":0},{"$f":"AF187-AG205","v":0},{"$f":"AG187-AH205","v":0},{"$f":"AH187-AI205","v":0},{"$f":"AI187-AJ205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A187,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"V187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"W187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"X187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"Y187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"Z187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AA187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AB187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AC187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AD187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AE187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AF187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AG187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AH187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AI187*$BA187","v":{"$error":"#DIV/0!"}},{"$f":"AJ187*$BA187","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A187,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*U187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*V187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*W187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*X187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*Y187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*Z187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AA187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AB187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AC187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AD187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AE187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AF187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AG187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AH187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AI187","v":{"$error":"#DIV/0!"}},{"$f":"$BW187*AJ187","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A187,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*U187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*V187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*W187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*X187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*Y187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*Z187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AA187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AB187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AC187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AD187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AE187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AF187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AG187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AH187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AI187","v":{"$error":"#DIV/0!"}},{"$f":"$CS187*AJ187","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A187,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*U187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*V187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*W187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*X187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*Y187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*Z187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AA187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AB187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AC187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AD187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AE187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AF187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AG187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AH187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AI187","v":{"$error":"#DIV/0!"}},{"$f":"$DO187*AJ187","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A187,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*U187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*V187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*W187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*X187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*Y187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*Z187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AA187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AB187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AC187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AD187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AE187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AF187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AG187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AH187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AI187","v":{"$error":"#DIV/0!"}},{"$f":"$EK187*AJ187","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B164","v":3},{"$f":"C187","v":"Stock"},1,2024,{"$f":"E188+J188","v":2025},{"$f":"E188+K188","v":2030},{"$f":"VLOOKUP($B187&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I187","v":"Local"},{"$f":"J187","v":1},{"$f":"K187","v":6},{"$f":"L187","v":"Annual"},{"$f":"M187","v":"Market"},{"$f":"N187","v":"Local"},{"$f":"O187","v":"Fixed"},{"$f":"IF($J188=$K188,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K188<=1,\"ST\",IF(AND(K188>1,K188<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R176","v":"Stress"},null,null,null,{"$f":"V164","v":5.3186579685571109},{"$f":"V188-W206","v":5.3186579685571109},{"$f":"W188-X206","v":4.2549263748456889},{"$f":"X188-Y206","v":3.1911947811342669},{"$f":"Y188-Z206","v":2.1274631874228449},1.0637315937114227,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A188,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V188*$BA188","v":0.48685297375339787},{"$f":"W188*$BA188","v":0.48685297375339787},{"$f":"X188*$BA188","v":0.38948237900271832},{"$f":"Y188*$BA188","v":0.29211178425203876},0.19474118950135919,9.737059475067962E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A188,FALSE)","v":0.41613098484446959},null,{"$f":"$BW188*V188","v":2.2132583785065565},{"$f":"$BW188*W188","v":2.2132583785065565},{"$f":"$BW188*X188","v":1.7706067028052452},{"$f":"$BW188*Y188","v":1.327955027103934},0.88530335140262284,0.44265167570131153,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A188,FALSE)","v":0.2436644075550396},null,{"$f":"$CS188*V188","v":1.2959676428963589},{"$f":"$CS188*W188","v":1.2959676428963589},{"$f":"$CS188*X188","v":1.0367741143170872},{"$f":"$CS188*Y188","v":0.77758058573781541},0.51838705715854372,0.25919352857927191,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A188,FALSE)","v":0.1873387826272615},null,{"$f":"$DO188*V188","v":0.99639090904027283},{"$f":"$DO188*W188","v":0.99639090904027283},{"$f":"$DO188*X188","v":0.79711272723221827},{"$f":"$DO188*Y188","v":0.59783454542416381},0.39855636361610924,0.19927818180805465,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A188,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK188*V188","v":0.34197067176263712},{"$f":"$EK188*W188","v":0.34197067176263712},{"$f":"$EK188*X188","v":0.27357653741010968},{"$f":"$EK188*Y188","v":0.20518240305758229},0.13678826870505487,6.8394134352527447E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B164","v":3},{"$f":"C188","v":"Stock"},2,2025,2026,2031,{"$f":"VLOOKUP($B187&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I188","v":"Local"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,{"$f":"W164","v":8.4178900336550768},{"$f":"W189-X207","v":8.4178900336550768},{"$f":"X189-Y207","v":6.7343120269240613},{"$f":"Y189-Z207","v":5.0507340201930457},3.3671560134620302,1.6835780067310149,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A189,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W189*$BA189","v":0.80880561441717636},{"$f":"X189*$BA189","v":0.80880561441717636},{"$f":"Y189*$BA189","v":0.647044491533741},0.48528336865030575,0.3235222457668705,0.16176112288343522,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A189,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW189*W189","v":3.5345432316284153},{"$f":"$BW189*X189","v":3.5345432316284153},{"$f":"$BW189*Y189","v":2.8276345853027323},2.1207259389770492,1.4138172926513659,0.70690864632568284,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A189,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS189*W189","v":2.1529824447749992},{"$f":"$CS189*X189","v":2.1529824447749992},{"$f":"$CS189*Y189","v":1.7223859558199992},1.2917894668649994,0.86119297790999949,0.43059648895499969,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A189,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO189*W189","v":1.6552976048867813},{"$f":"$DO189*X189","v":1.6552976048867813},{"$f":"$DO189*Y189","v":1.324238083909425},0.99317856293206874,0.6621190419547125,0.33105952097735619,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A189,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK189*W189","v":0.27914418139966768},{"$f":"$EK189*X189","v":0.27914418139966768},{"$f":"$EK189*Y189","v":0.22331534511973411},0.16748650883980057,0.11165767255986704,5.5828836279933514E-2,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B164","v":3},"Stock",3,2026,2027,2032,{"$f":"VLOOKUP($B187&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,{"$f":"X164","v":11.428469260054715},{"$f":"X190-Y208","v":11.428469260054715},{"$f":"Y190-Z208","v":9.1427754080437715},6.8570815560328287,4.5713877040218858,2.2856938520109429,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A190,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X190*$BA190","v":1.0734860288597055},{"$f":"Y190*$BA190","v":1.0734860288597055},0.85878882308776439,0.64409161731582321,0.42939441154388219,0.2146972057719411,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A190,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW190*X190","v":4.5087351920669159},{"$f":"$BW190*Y190","v":4.5087351920669159},3.6069881536535324,2.7052411152401494,1.8034940768267662,0.90174703841338311,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A190,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS190*X190","v":2.8575426946209044},{"$f":"$CS190*Y190","v":2.8575426946209044},2.2860341556967234,1.7145256167725427,1.1430170778483617,0.57150853892418085,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A190,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO190*X190","v":2.1969912433549954},{"$f":"$DO190*Y190","v":2.1969912433549954},1.7575929946839963,1.3181947460129972,0.87879649734199816,0.43939824867099908,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A190,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK190*X190","v":0.81697648027850367},{"$f":"$EK190*Y190","v":0.81697648027850367},0.65358118422280287,0.49018588816710218,0.32679059211140143,0.16339529605570072,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B164","v":3},"Stock",4,2027,2028,2033,{"$f":"VLOOKUP($B187&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,{"$f":"Y164","v":12.090742097693871},{"$f":"Y191-Z209","v":12.090742097693871},9.6725936781550974,7.2544452586163235,4.8362968390775496,2.4181484195387752,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A191,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y191*$BA191","v":1.1569273865931833},1.1569273865931833,0.92554190927454671,0.69415643195591015,0.46277095463727347,0.23138547731863676,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A191,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW191*Y191","v":4.8591961910669728},4.8591961910669728,3.8873569528535783,2.9155177146401838,1.9436784764267894,0.97183923821339491,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A191,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS191*Y191","v":3.0796575948714695},3.0796575948714695,2.463726075897176,1.847794556922882,1.2318630379485882,0.61593151897429421,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A191,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO191*Y191","v":2.3677619169787878},2.3677619169787878,1.8942095335830305,1.4206571501872729,0.94710476679151545,0.47355238339575778,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A191,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK191*Y191","v":0.64721196375582701},0.64721196375582701,0.5177695710046617,0.38832717825349627,0.25888478550233091,0.12944239275116545,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B164","v":3},"Stock",5,2028,2029,2034,{"$f":"VLOOKUP($B187&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,{"$f":"Z164","v":11.562920056911262},11.562920056911262,9.2503360455290089,6.9377520341467562,4.6251680227645036,2.3125840113822513,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A192,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,1.1301549409907137,1.1301549409907137,0.90412395279257096,0.67809296459442814,0.45206197639628537,0.22603098819814266,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A192,FALSE)","v":0.41051477957647481},null,null,null,null,null,4.7467495784233265,4.7467495784233265,3.7973996627386608,2.8480497470539952,1.89869983136933,0.94934991568466487,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A192,FALSE)","v":0.26017573874745686},null,null,null,null,null,3.0083912678846736,3.0083912678846736,2.4067130143077389,1.8050347607308039,1.203356507153869,0.60167825357693439,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A192,FALSE)","v":0.20003334362687847},null,null,null,null,null,2.3129695610742553,2.3129695610742553,1.8503756488594043,1.3877817366445531,0.92518782442970204,0.46259391221485091,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A192,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0.37629027936351889,0.37629027936351889,0.3010322234908151,0.22577416761811131,0.15051611174540752,7.5258055872703747E-2,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B164","v":3},"Stock",6,2029,2030,2035,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"AA164","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A193,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A193,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A193,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A193,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A193,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B164","v":3},"Stock",7,2030,2031,2036,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"AB164","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A194,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A194,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A194,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A194,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A194,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B164","v":3},"Stock",8,2031,2032,2037,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC164","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A195,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A195,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A195,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A195,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A195,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B164","v":3},"Stock",9,2032,2033,2038,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD164","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A196,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A196,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A196,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A196,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A196,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B164","v":3},"Stock",10,2033,2034,2039,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A197,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A197,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A197,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A197,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A197,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B164","v":3},"Stock",11,2034,2035,2040,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF164","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A198,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A198,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A198,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A198,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A198,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK198*AF198","v":0},{"$f":"$EK198*AG198","v":0},{"$f":"$EK198*AH198","v":0},{"$f":"$EK198*AI198","v":0},{"$f":"$EK198*AJ198","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B164","v":3},"Stock",12,2035,2036,2041,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG164","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A199,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A199,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A199,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A199,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A199,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK199*AG199","v":{"$error":"#N/A"}},{"$f":"$EK199*AH199","v":{"$error":"#N/A"}},{"$f":"$EK199*AI199","v":{"$error":"#N/A"}},{"$f":"$EK199*AJ199","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B164","v":3},"Stock",13,2036,2037,2042,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH164","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A200,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A200,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A200,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A200,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A200,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK200*AH200","v":{"$error":"#N/A"}},{"$f":"$EK200*AI200","v":{"$error":"#N/A"}},{"$f":"$EK200*AJ200","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B164","v":3},"Stock",14,2037,2038,2043,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI164","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A201,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A201,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A201,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A201,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A201,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK201*AI201","v":{"$error":"#N/A"}},{"$f":"$EK201*AJ201","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B164","v":3},"Stock",15,2038,2039,2044,{"$f":"VLOOKUP($B187&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R176","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA186,GFNStressScen,$A202,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW186,GFNStressScen,$A202,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS186,GFNStressScen,$A202,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO186,GFNStressScen,$A202,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK186,GFNStressScen,$A202,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK202*AJ202","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Amortization, \"&B163","v":"Amortization, Stress instrument 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B164","v":3},"Amortization",0,{"$f":"ProjYr+D205","v":2023},{"$f":"E205+J205","v":2024},{"$f":"E205+K205","v":2029},{"$f":"VLOOKUP($B205&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I164","v":"Local"},{"$f":"J164","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J205=$K205,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K205<=1,\"ST\",IF(AND(K205>1,K205<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R193","v":"Stress"},null,null,{"$f":"IF(OR($L205=\"Annual\",$P205=\"Bullet\"),IF(AND($P205=\"Bullet\",$E205+$K205=U$3),$U187,IF(AND($P205=\"Amortizing\",$E205+$J205<U$3,$E205+$K205>=U$3),$U187/($K205-$J205),0)),IF(OR($E205+$J205=U$3,$E205+$K205=U$3),$U187/(($K205-$J205)*2),IF(AND($E205+$J205<U$3,$E205+$K205>=U$3),$U187/($K205-$J205),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A205,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"V205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"W205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"X205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"Y205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"Z205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AA205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AB205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AC205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AD205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AE205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AF205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AG205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AH205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AI205*$BA205","v":{"$error":"#DIV/0!"}},{"$f":"AJ205*$BA205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A205,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*U205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*V205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*W205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*X205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*Y205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*Z205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AA205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AB205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AC205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AD205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AE205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AF205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AG205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AH205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AI205","v":{"$error":"#DIV/0!"}},{"$f":"$BW205*AJ205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A205,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*U205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*V205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*W205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*X205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*Y205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*Z205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AA205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AB205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AC205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AD205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AE205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AF205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AG205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AH205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AI205","v":{"$error":"#DIV/0!"}},{"$f":"$CS205*AJ205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A205,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*U205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*V205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*W205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*X205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*Y205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*Z205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AA205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AB205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AC205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AD205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AE205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AF205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AG205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AH205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AI205","v":{"$error":"#DIV/0!"}},{"$f":"$DO205*AJ205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A205,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*U205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*V205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*W205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*X205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*Y205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*Z205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AA205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AB205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AC205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AD205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AE205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AF205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AG205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AH205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AI205","v":{"$error":"#DIV/0!"}},{"$f":"$EK205*AJ205","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B164","v":3},{"$f":"C205","v":"Amortization"},1,2024,{"$f":"E206+J206","v":2025},{"$f":"E206+K206","v":2030},{"$f":"VLOOKUP($B205&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I205","v":"Local"},{"$f":"J205","v":1},{"$f":"K205","v":6},{"$f":"L205","v":"Annual"},{"$f":"M205","v":"Market"},{"$f":"N205","v":"Local"},{"$f":"O205","v":"Fixed"},{"$f":"IF($J206=$K206,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K206<=1,\"ST\",IF(AND(K206>1,K206<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R193","v":"Stress"},null,null,null,{"$f":"IF(OR($L206=\"Annual\",$P206=\"Bullet\"),IF(AND($P206=\"Bullet\",$E206+$K206=V$3),$V188,IF(AND($P206=\"Amortizing\",$E206+$J206<V$3,$E206+$K206>=V$3),$V188/($K206-$J206),0)),IF(OR($E206+$J206=V$3,$E206+$K206=V$3),$V188/(($K206-$J206)*2),IF(AND($E206+$J206<V$3,$E206+$K206>=V$3),$V188/($K206-$J206),0)))","v":0},0,1.0637315937114222,1.0637315937114222,1.0637315937114222,1.0637315937114222,1.0637315937114222,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A206,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V206*$BA206","v":0},{"$f":"W206*$BA206","v":0},{"$f":"X206*$BA206","v":9.7370594750679579E-2},{"$f":"Y206*$BA206","v":9.7370594750679579E-2},9.7370594750679579E-2,9.7370594750679579E-2,9.7370594750679579E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A206,FALSE)","v":0.41613098484446959},null,{"$f":"$BW206*V206","v":0},{"$f":"$BW206*W206","v":0},{"$f":"$BW206*X206","v":0.44265167570131131},{"$f":"$BW206*Y206","v":0.44265167570131131},0.44265167570131131,0.44265167570131131,0.44265167570131131,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A206,FALSE)","v":0.2436644075550396},null,{"$f":"$CS206*V206","v":0},{"$f":"$CS206*W206","v":0},{"$f":"$CS206*X206","v":0.2591935285792718},{"$f":"$CS206*Y206","v":0.2591935285792718},0.2591935285792718,0.2591935285792718,0.2591935285792718,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A206,FALSE)","v":0.1873387826272615},null,{"$f":"$DO206*V206","v":0},{"$f":"$DO206*W206","v":0},{"$f":"$DO206*X206","v":0.19927818180805457},{"$f":"$DO206*Y206","v":0.19927818180805457},0.19927818180805457,0.19927818180805457,0.19927818180805457,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A206,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK206*V206","v":0},{"$f":"$EK206*W206","v":0},{"$f":"$EK206*X206","v":6.8394134352527419E-2},{"$f":"$EK206*Y206","v":6.8394134352527419E-2},6.8394134352527419E-2,6.8394134352527419E-2,6.8394134352527419E-2,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B164","v":3},{"$f":"C206","v":"Amortization"},2,2025,2026,2031,{"$f":"VLOOKUP($B205&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I206","v":"Local"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,{"$f":"IF(OR($L207=\"Annual\",$P207=\"Bullet\"),IF(AND($P207=\"Bullet\",$E207+$K207=W$3),$W189,IF(AND($P207=\"Amortizing\",$E207+$J207<W$3,$E207+$K207>=W$3),$W189/($K207-$J207),0)),IF(OR($E207+$J207=W$3,$E207+$K207=W$3),$W189/(($K207-$J207)*2),IF(AND($E207+$J207<W$3,$E207+$K207>=W$3),$W189/($K207-$J207),0)))","v":0},0,1.6835780067310153,1.6835780067310153,1.6835780067310153,1.6835780067310153,1.6835780067310153,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A207,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W207*$BA207","v":0},{"$f":"X207*$BA207","v":0},{"$f":"Y207*$BA207","v":0.16176112288343525},0.16176112288343525,0.16176112288343525,0.16176112288343525,0.16176112288343525,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A207,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW207*W207","v":0},{"$f":"$BW207*X207","v":0},{"$f":"$BW207*Y207","v":0.70690864632568307},0.70690864632568307,0.70690864632568307,0.70690864632568307,0.70690864632568307,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A207,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS207*W207","v":0},{"$f":"$CS207*X207","v":0},{"$f":"$CS207*Y207","v":0.4305964889549998},0.4305964889549998,0.4305964889549998,0.4305964889549998,0.4305964889549998,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A207,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO207*W207","v":0},{"$f":"$DO207*X207","v":0},{"$f":"$DO207*Y207","v":0.33105952097735625},0.33105952097735625,0.33105952097735625,0.33105952097735625,0.33105952097735625,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A207,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK207*W207","v":0},{"$f":"$EK207*X207","v":0},{"$f":"$EK207*Y207","v":5.5828836279933527E-2},5.5828836279933527E-2,5.5828836279933527E-2,5.5828836279933527E-2,5.5828836279933527E-2,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B164","v":3},"Amortization",3,2026,2027,2032,{"$f":"VLOOKUP($B205&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,{"$f":"IF(OR($L208=\"Annual\",$P208=\"Bullet\"),IF(AND($P208=\"Bullet\",$E208+$K208=X$3),$X190,IF(AND($P208=\"Amortizing\",$E208+$J208<X$3,$E208+$K208>=X$3),$X190/($K208-$J208),0)),IF(OR($E208+$J208=X$3,$E208+$K208=X$3),$X190/(($K208-$J208)*2),IF(AND($E208+$J208<X$3,$E208+$K208>=X$3),$X190/($K208-$J208),0)))","v":0},0,2.2856938520109429,2.2856938520109429,2.2856938520109429,2.2856938520109429,2.2856938520109429,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A208,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X208*$BA208","v":0},{"$f":"Y208*$BA208","v":0},0.2146972057719411,0.2146972057719411,0.2146972057719411,0.2146972057719411,0.2146972057719411,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A208,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW208*X208","v":0},{"$f":"$BW208*Y208","v":0},0.90174703841338311,0.90174703841338311,0.90174703841338311,0.90174703841338311,0.90174703841338311,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A208,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS208*X208","v":0},{"$f":"$CS208*Y208","v":0},0.57150853892418085,0.57150853892418085,0.57150853892418085,0.57150853892418085,0.57150853892418085,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A208,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO208*X208","v":0},{"$f":"$DO208*Y208","v":0},0.43939824867099908,0.43939824867099908,0.43939824867099908,0.43939824867099908,0.43939824867099908,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A208,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK208*X208","v":0},{"$f":"$EK208*Y208","v":0},0.16339529605570072,0.16339529605570072,0.16339529605570072,0.16339529605570072,0.16339529605570072,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B164","v":3},"Amortization",4,2027,2028,2033,{"$f":"VLOOKUP($B205&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(OR($L209=\"Annual\",$P209=\"Bullet\"),IF(AND($P209=\"Bullet\",$E209+$K209=Y$3),$Y191,IF(AND($P209=\"Amortizing\",$E209+$J209<Y$3,$E209+$K209>=Y$3),$Y191/($K209-$J209),0)),IF(OR($E209+$J209=Y$3,$E209+$K209=Y$3),$Y191/(($K209-$J209)*2),IF(AND($E209+$J209<Y$3,$E209+$K209>=Y$3),$Y191/($K209-$J209),0)))","v":0},0,2.4181484195387744,2.4181484195387744,2.4181484195387744,2.4181484195387744,2.4181484195387744,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A209,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y209*$BA209","v":0},0,0.23138547731863668,0.23138547731863668,0.23138547731863668,0.23138547731863668,0.23138547731863668,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A209,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW209*Y209","v":0},0,0.97183923821339457,0.97183923821339457,0.97183923821339457,0.97183923821339457,0.97183923821339457,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A209,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS209*Y209","v":0},0,0.61593151897429399,0.61593151897429399,0.61593151897429399,0.61593151897429399,0.61593151897429399,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A209,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO209*Y209","v":0},0,0.47355238339575761,0.47355238339575761,0.47355238339575761,0.47355238339575761,0.47355238339575761,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A209,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK209*Y209","v":0},0,0.12944239275116542,0.12944239275116542,0.12944239275116542,0.12944239275116542,0.12944239275116542,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B164","v":3},"Amortization",5,2028,2029,2034,{"$f":"VLOOKUP($B205&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(OR($L210=\"Annual\",$P210=\"Bullet\"),IF(AND($P210=\"Bullet\",$E210+$K210=Z$3),$Z192,IF(AND($P210=\"Amortizing\",$E210+$J210<Z$3,$E210+$K210>=Z$3),$Z192/($K210-$J210),0)),IF(OR($E210+$J210=Z$3,$E210+$K210=Z$3),$Z192/(($K210-$J210)*2),IF(AND($E210+$J210<Z$3,$E210+$K210>=Z$3),$Z192/($K210-$J210),0)))","v":0},0,2.3125840113822522,2.3125840113822522,2.3125840113822522,2.3125840113822522,2.3125840113822522,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A210,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,0,0.22603098819814274,0.22603098819814274,0.22603098819814274,0.22603098819814274,0.22603098819814274,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A210,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,0,0.9493499156846652,0.9493499156846652,0.9493499156846652,0.9493499156846652,0.9493499156846652,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A210,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,0,0.60167825357693472,0.60167825357693472,0.60167825357693472,0.60167825357693472,0.60167825357693472,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A210,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,0,0.46259391221485108,0.46259391221485108,0.46259391221485108,0.46259391221485108,0.46259391221485108,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A210,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,0,7.5258055872703775E-2,7.5258055872703775E-2,7.5258055872703775E-2,7.5258055872703775E-2,7.5258055872703775E-2,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B164","v":3},"Amortization",6,2029,2030,2035,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(OR($L211=\"Annual\",$P211=\"Bullet\"),IF(AND($P211=\"Bullet\",$E211+$K211=AA$3),$AA193,IF(AND($P211=\"Amortizing\",$E211+$J211<AA$3,$E211+$K211>=AA$3),$AA193/($K211-$J211),0)),IF(OR($E211+$J211=AA$3,$E211+$K211=AA$3),$AA193/(($K211-$J211)*2),IF(AND($E211+$J211<AA$3,$E211+$K211>=AA$3),$AA193/($K211-$J211),0)))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A211,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A211,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A211,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A211,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A211,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B164","v":3},"Amortization",7,2030,2031,2036,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L212=\"Annual\",$P212=\"Bullet\"),IF(AND($P212=\"Bullet\",$E212+$K212=AB$3),$AB194,IF(AND($P212=\"Amortizing\",$E212+$J212<AB$3,$E212+$K212>=AB$3),$AB194/($K212-$J212),0)),IF(OR($E212+$J212=AB$3,$E212+$K212=AB$3),$AB194/(($K212-$J212)*2),IF(AND($E212+$J212<AB$3,$E212+$K212>=AB$3),$AB194/($K212-$J212),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A212,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A212,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A212,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A212,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A212,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B164","v":3},"Amortization",8,2031,2032,2037,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L213=\"Annual\",$P213=\"Bullet\"),IF(AND($P213=\"Bullet\",$E213+$K213=AC$3),$AC195,IF(AND($P213=\"Amortizing\",$E213+$J213<AC$3,$E213+$K213>=AC$3),$AC195/($K213-$J213),0)),IF(OR($E213+$J213=AC$3,$E213+$K213=AC$3),$AC195/(($K213-$J213)*2),IF(AND($E213+$J213<AC$3,$E213+$K213>=AC$3),$AC195/($K213-$J213),0)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A213,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A213,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A213,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A213,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A213,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B164","v":3},"Amortization",9,2032,2033,2038,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L214=\"Annual\",$P214=\"Bullet\"),IF(AND($P214=\"Bullet\",$E214+$K214=AD$3),$AD196,IF(AND($P214=\"Amortizing\",$E214+$J214<AD$3,$E214+$K214>=AD$3),$AD196/($K214-$J214),0)),IF(OR($E214+$J214=AD$3,$E214+$K214=AD$3),$AD196/(($K214-$J214)*2),IF(AND($E214+$J214<AD$3,$E214+$K214>=AD$3),$AD196/($K214-$J214),0)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A214,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A214,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A214,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A214,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A214,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B164","v":3},"Amortization",10,2033,2034,2039,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L215=\"Annual\",$P215=\"Bullet\"),IF(AND($P215=\"Bullet\",$E215+$K215=AE$3),$AE197,IF(AND($P215=\"Amortizing\",$E215+$J215<AE$3,$E215+$K215>=AE$3),$AE197/($K215-$J215),0)),IF(OR($E215+$J215=AE$3,$E215+$K215=AE$3),$AE197/(($K215-$J215)*2),IF(AND($E215+$J215<AE$3,$E215+$K215>=AE$3),$AE197/($K215-$J215),0)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A215,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A215,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A215,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A215,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A215,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B164","v":3},"Amortization",11,2034,2035,2040,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L216=\"Annual\",$P216=\"Bullet\"),IF(AND($P216=\"Bullet\",$E216+$K216=AF$3),$AF198,IF(AND($P216=\"Amortizing\",$E216+$J216<AF$3,$E216+$K216>=AF$3),$AF198/($K216-$J216),0)),IF(OR($E216+$J216=AF$3,$E216+$K216=AF$3),$AF198/(($K216-$J216)*2),IF(AND($E216+$J216<AF$3,$E216+$K216>=AF$3),$AF198/($K216-$J216),0)))","v":0},{"$f":"IF(OR($L216=\"Annual\",$P216=\"Bullet\"),IF(AND($P216=\"Bullet\",$E216+$K216=AG$3),$AF198,IF(AND($P216=\"Amortizing\",$E216+$J216<AG$3,$E216+$K216>=AG$3),$AF198/($K216-$J216),0)),IF(OR($E216+$J216=AG$3,$E216+$K216=AG$3),$AF198/(($K216-$J216)*2),IF(AND($E216+$J216<AG$3,$E216+$K216>=AG$3),$AF198/($K216-$J216),0)))","v":0},{"$f":"IF(OR($L216=\"Annual\",$P216=\"Bullet\"),IF(AND($P216=\"Bullet\",$E216+$K216=AH$3),$AF198,IF(AND($P216=\"Amortizing\",$E216+$J216<AH$3,$E216+$K216>=AH$3),$AF198/($K216-$J216),0)),IF(OR($E216+$J216=AH$3,$E216+$K216=AH$3),$AF198/(($K216-$J216)*2),IF(AND($E216+$J216<AH$3,$E216+$K216>=AH$3),$AF198/($K216-$J216),0)))","v":0},{"$f":"IF(OR($L216=\"Annual\",$P216=\"Bullet\"),IF(AND($P216=\"Bullet\",$E216+$K216=AI$3),$AF198,IF(AND($P216=\"Amortizing\",$E216+$J216<AI$3,$E216+$K216>=AI$3),$AF198/($K216-$J216),0)),IF(OR($E216+$J216=AI$3,$E216+$K216=AI$3),$AF198/(($K216-$J216)*2),IF(AND($E216+$J216<AI$3,$E216+$K216>=AI$3),$AF198/($K216-$J216),0)))","v":0},{"$f":"IF(OR($L216=\"Annual\",$P216=\"Bullet\"),IF(AND($P216=\"Bullet\",$E216+$K216=AJ$3),$AF198,IF(AND($P216=\"Amortizing\",$E216+$J216<AJ$3,$E216+$K216>=AJ$3),$AF198/($K216-$J216),0)),IF(OR($E216+$J216=AJ$3,$E216+$K216=AJ$3),$AF198/(($K216-$J216)*2),IF(AND($E216+$J216<AJ$3,$E216+$K216>=AJ$3),$AF198/($K216-$J216),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A216,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A216,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A216,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A216,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A216,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK216*AF216","v":0},{"$f":"$EK216*AG216","v":0},{"$f":"$EK216*AH216","v":0},{"$f":"$EK216*AI216","v":0},{"$f":"$EK216*AJ216","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B164","v":3},"Amortization",12,2035,2036,2041,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L217=\"Annual\",$P217=\"Bullet\"),IF(AND($P217=\"Bullet\",$E217+$K217=AG$3),$AG199,IF(AND($P217=\"Amortizing\",$E217+$J217<AG$3,$E217+$K217>=AG$3),$AG199/($K217-$J217),0)),IF(OR($E217+$J217=AG$3,$E217+$K217=AG$3),$AG199/(($K217-$J217)*2),IF(AND($E217+$J217<AG$3,$E217+$K217>=AG$3),$AG199/($K217-$J217),0)))","v":0},{"$f":"IF(OR($L217=\"Annual\",$P217=\"Bullet\"),IF(AND($P217=\"Bullet\",$E217+$K217=AH$3),$AG199,IF(AND($P217=\"Amortizing\",$E217+$J217<AH$3,$E217+$K217>=AH$3),$AG199/($K217-$J217),0)),IF(OR($E217+$J217=AH$3,$E217+$K217=AH$3),$AG199/(($K217-$J217)*2),IF(AND($E217+$J217<AH$3,$E217+$K217>=AH$3),$AG199/($K217-$J217),0)))","v":0},{"$f":"IF(OR($L217=\"Annual\",$P217=\"Bullet\"),IF(AND($P217=\"Bullet\",$E217+$K217=AI$3),$AG199,IF(AND($P217=\"Amortizing\",$E217+$J217<AI$3,$E217+$K217>=AI$3),$AG199/($K217-$J217),0)),IF(OR($E217+$J217=AI$3,$E217+$K217=AI$3),$AG199/(($K217-$J217)*2),IF(AND($E217+$J217<AI$3,$E217+$K217>=AI$3),$AG199/($K217-$J217),0)))","v":0},{"$f":"IF(OR($L217=\"Annual\",$P217=\"Bullet\"),IF(AND($P217=\"Bullet\",$E217+$K217=AJ$3),$AG199,IF(AND($P217=\"Amortizing\",$E217+$J217<AJ$3,$E217+$K217>=AJ$3),$AG199/($K217-$J217),0)),IF(OR($E217+$J217=AJ$3,$E217+$K217=AJ$3),$AG199/(($K217-$J217)*2),IF(AND($E217+$J217<AJ$3,$E217+$K217>=AJ$3),$AG199/($K217-$J217),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A217,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A217,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A217,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A217,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A217,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK217*AG217","v":{"$error":"#N/A"}},{"$f":"$EK217*AH217","v":{"$error":"#N/A"}},{"$f":"$EK217*AI217","v":{"$error":"#N/A"}},{"$f":"$EK217*AJ217","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B164","v":3},"Amortization",13,2036,2037,2042,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L218=\"Annual\",$P218=\"Bullet\"),IF(AND($P218=\"Bullet\",$E218+$K218=AH$3),$AH200,IF(AND($P218=\"Amortizing\",$E218+$J218<AH$3,$E218+$K218>=AH$3),$AH200/($K218-$J218),0)),IF(OR($E218+$J218=AH$3,$E218+$K218=AH$3),$AH200/(($K218-$J218)*2),IF(AND($E218+$J218<AH$3,$E218+$K218>=AH$3),$AH200/($K218-$J218),0)))","v":0},{"$f":"IF(OR($L218=\"Annual\",$P218=\"Bullet\"),IF(AND($P218=\"Bullet\",$E218+$K218=AI$3),$AH200,IF(AND($P218=\"Amortizing\",$E218+$J218<AI$3,$E218+$K218>=AI$3),$AH200/($K218-$J218),0)),IF(OR($E218+$J218=AI$3,$E218+$K218=AI$3),$AH200/(($K218-$J218)*2),IF(AND($E218+$J218<AI$3,$E218+$K218>=AI$3),$AH200/($K218-$J218),0)))","v":0},{"$f":"IF(OR($L218=\"Annual\",$P218=\"Bullet\"),IF(AND($P218=\"Bullet\",$E218+$K218=AJ$3),$AH200,IF(AND($P218=\"Amortizing\",$E218+$J218<AJ$3,$E218+$K218>=AJ$3),$AH200/($K218-$J218),0)),IF(OR($E218+$J218=AJ$3,$E218+$K218=AJ$3),$AH200/(($K218-$J218)*2),IF(AND($E218+$J218<AJ$3,$E218+$K218>=AJ$3),$AH200/($K218-$J218),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A218,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A218,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A218,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A218,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A218,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK218*AH218","v":{"$error":"#N/A"}},{"$f":"$EK218*AI218","v":{"$error":"#N/A"}},{"$f":"$EK218*AJ218","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B164","v":3},"Amortization",14,2037,2038,2043,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L219=\"Annual\",$P219=\"Bullet\"),IF(AND($P219=\"Bullet\",$E219+$K219=AI$3),$AI201,IF(AND($P219=\"Amortizing\",$E219+$J219<AI$3,$E219+$K219>=AI$3),$AI201/($K219-$J219),0)),IF(OR($E219+$J219=AI$3,$E219+$K219=AI$3),$AI201/(($K219-$J219)*2),IF(AND($E219+$J219<AI$3,$E219+$K219>=AI$3),$AI201/($K219-$J219),0)))","v":0},{"$f":"IF(OR($L219=\"Annual\",$P219=\"Bullet\"),IF(AND($P219=\"Bullet\",$E219+$K219=AJ$3),$AI201,IF(AND($P219=\"Amortizing\",$E219+$J219<AJ$3,$E219+$K219>=AJ$3),$AI201/($K219-$J219),0)),IF(OR($E219+$J219=AJ$3,$E219+$K219=AJ$3),$AI201/(($K219-$J219)*2),IF(AND($E219+$J219<AJ$3,$E219+$K219>=AJ$3),$AI201/($K219-$J219),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A219,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A219,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A219,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A219,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A219,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK219*AI219","v":{"$error":"#N/A"}},{"$f":"$EK219*AJ219","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B164","v":3},"Amortization",15,2038,2039,2044,{"$f":"VLOOKUP($B205&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R193","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L220=\"Annual\",$P220=\"Bullet\"),IF(AND($P220=\"Bullet\",$E220+$K220=AJ$3),$AJ202,IF(AND($P220=\"Amortizing\",$E220+$J220<AJ$3,$E220+$K220>=AJ$3),$AJ202/($K220-$J220),0)),IF(OR($E220+$J220=AJ$3,$E220+$K220=AJ$3),$AJ202/(($K220-$J220)*2),IF(AND($E220+$J220<AJ$3,$E220+$K220>=AJ$3),$AJ202/($K220-$J220),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA204,GFNStressScen,$A220,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW204,GFNStressScen,$A220,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS204,GFNStressScen,$A220,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO204,GFNStressScen,$A220,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK204,GFNStressScen,$A220,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK220*AJ220","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Interest, \"&B163","v":"Interest, Stress instrument 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B164","v":3},"Interest",0,{"$f":"ProjYr+D223","v":2023},{"$f":"E223+J223","v":2024},{"$f":"E223+K223","v":2029},{"$f":"VLOOKUP($B223&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I164","v":"Local"},{"$f":"J164","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J223=$K223,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K223<=1,\"ST\",IF(AND(K223>1,K223<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R211","v":"Stress"},null,null,{"$f":"IF($L223=\"Annual\",IF($E223=U$3,0,U169*T187),IF($E223=U$3,U169*U187/2,IF($E223+$K223<U$3,U169*AVERAGE(T187:U187),IF($E223+$K223=U$3,U169*T187/2,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A223,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"V223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"W223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"X223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"Y223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"Z223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AA223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AB223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AC223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AD223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AE223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AF223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AG223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AH223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AI223*$BA223","v":{"$error":"#DIV/0!"}},{"$f":"AJ223*$BA223","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A223,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*U223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*V223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*W223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*X223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*Y223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*Z223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AA223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AB223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AC223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AD223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AE223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AF223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AG223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AH223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AI223","v":{"$error":"#DIV/0!"}},{"$f":"$BW223*AJ223","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A223,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*U223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*V223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*W223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*X223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*Y223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*Z223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AA223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AB223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AC223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AD223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AE223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AF223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AG223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AH223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AI223","v":{"$error":"#DIV/0!"}},{"$f":"$CS223*AJ223","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A223,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*U223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*V223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*W223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*X223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*Y223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*Z223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AA223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AB223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AC223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AD223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AE223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AF223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AG223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AH223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AI223","v":{"$error":"#DIV/0!"}},{"$f":"$DO223*AJ223","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A223,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*U223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*V223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*W223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*X223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*Y223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*Z223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AA223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AB223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AC223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AD223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AE223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AF223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AG223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AH223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AI223","v":{"$error":"#DIV/0!"}},{"$f":"$EK223*AJ223","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B164","v":3},{"$f":"C223","v":"Interest"},1,2024,{"$f":"E224+J224","v":2025},{"$f":"E224+K224","v":2030},{"$f":"VLOOKUP($B223&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I223","v":"Local"},{"$f":"J223","v":1},{"$f":"K223","v":6},{"$f":"L223","v":"Annual"},{"$f":"M223","v":"Market"},{"$f":"N223","v":"Local"},{"$f":"O223","v":"Fixed"},{"$f":"IF($J224=$K224,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K224<=1,\"ST\",IF(AND(K224>1,K224<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R211","v":"Stress"},null,null,null,{"$f":"IF($L224=\"Annual\",IF($E224=V$3,0,V170*U188),IF($E224=V$3,V170*V188/2,IF($E224+$K224<V$3,V170*AVERAGE(U188:V188),IF($E224+$K224=V$3,V170*U188/2,0))))","v":0},0.26905962482397172,0.26905962482397172,0.21524769985917738,0.16143577489438304,0.10762384992958871,5.3811924964794366E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A224,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V224*$BA224","v":0},{"$f":"W224*$BA224","v":2.4628859241734791E-2},{"$f":"X224*$BA224","v":2.4628859241734791E-2},{"$f":"Y224*$BA224","v":1.9703087393387834E-2},1.4777315545040874E-2,9.8515436966939169E-3,4.9257718483469602E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A224,FALSE)","v":0.41613098484446959},null,{"$f":"$BW224*V224","v":0},{"$f":"$BW224*W224","v":0.11196404665988285},{"$f":"$BW224*X224","v":0.11196404665988285},{"$f":"$BW224*Y224","v":8.9571237327906283E-2},6.7178427995929713E-2,4.4785618663953149E-2,2.2392809331976578E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A224,FALSE)","v":0.2436644075550396},null,{"$f":"$CS224*V224","v":0},{"$f":"$CS224*W224","v":6.5560254079714289E-2},{"$f":"$CS224*X224","v":6.5560254079714289E-2},{"$f":"$CS224*Y224","v":5.2448203263771434E-2},3.9336152447828579E-2,2.622410163188572E-2,1.3112050815942864E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A224,FALSE)","v":0.1873387826272615},null,{"$f":"$DO224*V224","v":0},{"$f":"$DO224*W224","v":5.0405302568670568E-2},{"$f":"$DO224*X224","v":5.0405302568670568E-2},{"$f":"$DO224*Y224","v":4.0324242054936461E-2},3.0243181541202344E-2,2.0162121027468231E-2,1.0081060513734119E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A224,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK224*V224","v":0},{"$f":"$EK224*W224","v":1.7299570904766807E-2},{"$f":"$EK224*X224","v":1.7299570904766807E-2},{"$f":"$EK224*Y224","v":1.3839656723813445E-2},1.0379742542860084E-2,6.9198283619067236E-3,3.4599141809533627E-3,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B164","v":3},{"$f":"C224","v":"Interest"},2,2025,2026,2031,{"$f":"VLOOKUP($B223&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I224","v":"Local"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,{"$f":"IF($L225=\"Annual\",IF($E225=W$3,0,W171*V189),IF($E225=W$3,W171*W189/2,IF($E225+$K225<W$3,W171*AVERAGE(V189:W189),IF($E225+$K225=W$3,W171*V189/2,0))))","v":0},0.38043085060405768,0.38043085060405768,0.30434468048324614,0.22825851036243458,0.15217234024162304,7.6086170120811508E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A225,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W225*$BA225","v":0},{"$f":"X225*$BA225","v":3.6552462272123769E-2},{"$f":"Y225*$BA225","v":3.6552462272123769E-2},2.9241969817699016E-2,2.1931477363274259E-2,1.4620984908849504E-2,7.3104924544247513E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A225,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW225*W225","v":0},{"$f":"$BW225*X225","v":0.1597370935863083},{"$f":"$BW225*Y225","v":0.1597370935863083},0.12778967486904663,9.5842256151784974E-2,6.3894837434523316E-2,3.1947418717261651E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A225,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS225*W225","v":0},{"$f":"$CS225*X225","v":9.7300028810867883E-2},{"$f":"$CS225*Y225","v":9.7300028810867883E-2},7.7840023048694307E-2,5.8380017286520723E-2,3.8920011524347146E-2,1.946000576217357E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A225,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO225*W225","v":0},{"$f":"$DO225*X225","v":7.4808090069158145E-2},{"$f":"$DO225*Y225","v":7.4808090069158145E-2},5.9846472055326512E-2,4.4884854041494879E-2,2.9923236027663249E-2,1.4961618013831623E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A225,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK225*W225","v":0},{"$f":"$EK225*X225","v":1.2615401002683173E-2},{"$f":"$EK225*Y225","v":1.2615401002683173E-2},1.0092320802146539E-2,7.569240601609903E-3,5.0461604010732684E-3,2.5230802005366338E-3,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B164","v":3},"Interest",3,2026,2027,2032,{"$f":"VLOOKUP($B223&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,{"$f":"IF($L226=\"Annual\",IF($E226=X$3,0,X172*W190),IF($E226=X$3,X172*X190/2,IF($E226+$K226<X$3,X172*AVERAGE(W190:X190),IF($E226+$K226=X$3,X172*W190/2,0))))","v":0},0.46828540432151466,0.46828540432151466,0.3746283234572117,0.28097124259290879,0.18731416172860585,9.3657080864302925E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A226,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X226*$BA226","v":0},{"$f":"Y226*$BA226","v":4.3986454145273489E-2},4.3986454145273489E-2,3.518916331621879E-2,2.6391872487164091E-2,1.7594581658109395E-2,8.7972908290546974E-3,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A226,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW226*X226","v":0},{"$f":"$BW226*Y226","v":0.1847469538003193},0.1847469538003193,0.14779756304025543,0.11084817228019157,7.3898781520127715E-2,3.6949390760063858E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A226,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS226*X226","v":0},{"$f":"$CS226*Y226","v":0.11708878115406807},0.11708878115406807,9.3671024923254451E-2,7.0253268692440834E-2,4.6835512461627225E-2,2.3417756230813613E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A226,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO226*X226","v":0},{"$f":"$DO226*Y226","v":9.0022461387833819E-2},9.0022461387833819E-2,7.2017969110267047E-2,5.4013476832700288E-2,3.6008984555133523E-2,1.8004492277566762E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A226,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK226*X226","v":0},{"$f":"$EK226*Y226","v":3.3475888387396811E-2},3.3475888387396811E-2,2.6780710709917444E-2,2.0085533032438083E-2,1.3390355354958722E-2,6.6951776774793609E-3,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B164","v":3},"Interest",4,2027,2028,2033,{"$f":"VLOOKUP($B223&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,{"$f":"IF($L227=\"Annual\",IF($E227=Y$3,0,Y173*X191),IF($E227=Y$3,Y173*Y191/2,IF($E227+$K227<Y$3,Y173*AVERAGE(X191:Y191),IF($E227+$K227=Y$3,Y173*X191/2,0))))","v":0},0.447987368595966,0.447987368595966,0.35838989487677281,0.26879242115757962,0.17919494743838643,8.959747371919323E-2,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A227,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y227*$BA227","v":0},4.286658762453828E-2,4.286658762453828E-2,3.4293270099630624E-2,2.5719952574722968E-2,1.7146635049815315E-2,8.5733175249076594E-3,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A227,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW227*Y227","v":0},0.18004341648663874,0.18004341648663874,0.14403473318931101,0.10802604989198325,7.2017366594655505E-2,3.6008683297327759E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A227,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS227*Y227","v":0},0.11410777692183166,0.11410777692183166,9.1286221537465323E-2,6.8464666153098999E-2,4.5643110768732668E-2,2.2821555384366338E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A227,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO227*Y227","v":0},8.7730548057210256E-2,8.7730548057210256E-2,7.0184438445768202E-2,5.2638328834326155E-2,3.5092219222884108E-2,1.7546109611442057E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A227,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK227*Y227","v":0},2.3980561509297511E-2,2.3980561509297511E-2,1.9184449207438007E-2,1.4388336905578508E-2,9.5922246037190052E-3,4.7961123018595035E-3,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B164","v":3},"Interest",5,2028,2029,2034,{"$f":"VLOOKUP($B223&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF($L228=\"Annual\",IF($E228=Z$3,0,Z174*Y192),IF($E228=Z$3,Z174*Z192/2,IF($E228+$K228<Z$3,Z174*AVERAGE(Y192:Z192),IF($E228+$K228=Z$3,Z174*Y192/2,0))))","v":0},0.31127782972154222,0.31127782972154222,0.24902226377723377,0.18676669783292532,0.12451113188861686,6.2255565944308415E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A228,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,3.0424164099482606E-2,3.0424164099482606E-2,2.4339331279586086E-2,1.8254498459689562E-2,1.2169665639793039E-2,6.0848328198965188E-3,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A228,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,0.12778414965518237,0.12778414965518237,0.10222731972414589,7.667048979310942E-2,5.1113659862072933E-2,2.5556829931036459E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A228,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,8.0986939303507338E-2,8.0986939303507338E-2,6.4789551442805862E-2,4.8592163582104393E-2,3.2394775721402924E-2,1.6197387860701459E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A228,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,6.2265945076118219E-2,6.2265945076118219E-2,4.9812756060894574E-2,3.7359567045670929E-2,2.490637803044728E-2,1.2453189015223638E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A228,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,1.0129865200925509E-2,1.0129865200925509E-2,8.1038921607404068E-3,6.0779191205553047E-3,4.0519460803702025E-3,2.0259730401851008E-3,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B164","v":3},"Interest",6,2029,2030,2035,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF($L229=\"Annual\",IF($E229=AA$3,0,AA175*Z193),IF($E229=AA$3,AA175*AA193/2,IF($E229+$K229<AA$3,AA175*AVERAGE(Z193:AA193),IF($E229+$K229=AA$3,AA175*Z193/2,0))))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A229,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A229,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A229,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A229,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A229,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B164","v":3},"Interest",7,2030,2031,2036,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF($L230=\"Annual\",IF($E230=AB$3,0,AB176*AA194),IF($E230=AB$3,AB176*AB194/2,IF($E230+$K230<AB$3,AB176*AVERAGE(AA194:AB194),IF($E230+$K230=AB$3,AB176*AA194/2,0))))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A230,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A230,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A230,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A230,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A230,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B164","v":3},"Interest",8,2031,2032,2037,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L231=\"Annual\",IF($E231=AC$3,0,AC177*AB195),IF($E231=AC$3,AC177*AC195/2,IF($E231+$K231<AC$3,AC177*AVERAGE(AB195:AC195),IF($E231+$K231=AC$3,AC177*AB195/2,0))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A231,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A231,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A231,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A231,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A231,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B164","v":3},"Interest",9,2032,2033,2038,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L232=\"Annual\",IF($E232=AD$3,0,AD178*AC196),IF($E232=AD$3,AD178*AD196/2,IF($E232+$K232<AD$3,AD178*AVERAGE(AC196:AD196),IF($E232+$K232=AD$3,AD178*AC196/2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A232,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A232,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A232,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A232,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A232,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B164","v":3},"Interest",10,2033,2034,2039,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L233=\"Annual\",IF($E233=AE$3,0,AE179*AD197),IF($E233=AE$3,AE179*AE197/2,IF($E233+$K233<AE$3,AE179*AVERAGE(AD197:AE197),IF($E233+$K233=AE$3,AE179*AD197/2,0))))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A233,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A233,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A233,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A233,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A233,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B164","v":3},"Interest",11,2034,2035,2040,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L234=\"Annual\",IF($E234=AF$3,0,AF180*AE198),IF($E234=AF$3,AF180*AF198/2,IF($E234+$K234<AF$3,AF180*AVERAGE(AE198:AF198),IF($E234+$K234=AF$3,AF180*AE198/2,0))))","v":0},{"$f":"IF($L234=\"Annual\",IF($E234=AG$3,0,AG180*AF198),IF($E234=AG$3,AG180*AG198/2,IF($E234+$K234<AG$3,AG180*AVERAGE(AF198:AG198),IF($E234+$K234=AG$3,AG180*AF198/2,0))))","v":0},{"$f":"IF($L234=\"Annual\",IF($E234=AH$3,0,AH180*AG198),IF($E234=AH$3,AH180*AH198/2,IF($E234+$K234<AH$3,AH180*AVERAGE(AG198:AH198),IF($E234+$K234=AH$3,AH180*AG198/2,0))))","v":0},{"$f":"IF($L234=\"Annual\",IF($E234=AI$3,0,AI180*AH198),IF($E234=AI$3,AI180*AI198/2,IF($E234+$K234<AI$3,AI180*AVERAGE(AH198:AI198),IF($E234+$K234=AI$3,AI180*AH198/2,0))))","v":0},{"$f":"IF($L234=\"Annual\",IF($E234=AJ$3,0,AJ180*AI198),IF($E234=AJ$3,AJ180*AJ198/2,IF($E234+$K234<AJ$3,AJ180*AVERAGE(AI198:AJ198),IF($E234+$K234=AJ$3,AJ180*AI198/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A234,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A234,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A234,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A234,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A234,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK234*AF234","v":0},{"$f":"$EK234*AG234","v":0},{"$f":"$EK234*AH234","v":0},{"$f":"$EK234*AI234","v":0},{"$f":"$EK234*AJ234","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B164","v":3},"Interest",12,2035,2036,2041,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L235=\"Annual\",IF($E235=AG$3,0,AG181*AF199),IF($E235=AG$3,AG181*AG199/2,IF($E235+$K235<AG$3,AG181*AVERAGE(AF199:AG199),IF($E235+$K235=AG$3,AG181*AF199/2,0))))","v":0},{"$f":"IF($L235=\"Annual\",IF($E235=AH$3,0,AH181*AG199),IF($E235=AH$3,AH181*AH199/2,IF($E235+$K235<AH$3,AH181*AVERAGE(AG199:AH199),IF($E235+$K235=AH$3,AH181*AG199/2,0))))","v":0},{"$f":"IF($L235=\"Annual\",IF($E235=AI$3,0,AI181*AH199),IF($E235=AI$3,AI181*AI199/2,IF($E235+$K235<AI$3,AI181*AVERAGE(AH199:AI199),IF($E235+$K235=AI$3,AI181*AH199/2,0))))","v":0},{"$f":"IF($L235=\"Annual\",IF($E235=AJ$3,0,AJ181*AI199),IF($E235=AJ$3,AJ181*AJ199/2,IF($E235+$K235<AJ$3,AJ181*AVERAGE(AI199:AJ199),IF($E235+$K235=AJ$3,AJ181*AI199/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A235,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A235,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A235,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A235,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A235,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK235*AG235","v":{"$error":"#N/A"}},{"$f":"$EK235*AH235","v":{"$error":"#N/A"}},{"$f":"$EK235*AI235","v":{"$error":"#N/A"}},{"$f":"$EK235*AJ235","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B164","v":3},"Interest",13,2036,2037,2042,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L236=\"Annual\",IF($E236=AH$3,0,AH182*AG200),IF($E236=AH$3,AH182*AH200/2,IF($E236+$K236<AH$3,AH182*AVERAGE(AG200:AH200),IF($E236+$K236=AH$3,AH182*AG200/2,0))))","v":0},{"$f":"IF($L236=\"Annual\",IF($E236=AI$3,0,AI182*AH200),IF($E236=AI$3,AI182*AI200/2,IF($E236+$K236<AI$3,AI182*AVERAGE(AH200:AI200),IF($E236+$K236=AI$3,AI182*AH200/2,0))))","v":0},{"$f":"IF($L236=\"Annual\",IF($E236=AJ$3,0,AJ182*AI200),IF($E236=AJ$3,AJ182*AJ200/2,IF($E236+$K236<AJ$3,AJ182*AVERAGE(AI200:AJ200),IF($E236+$K236=AJ$3,AJ182*AI200/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A236,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A236,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A236,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A236,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A236,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK236*AH236","v":{"$error":"#N/A"}},{"$f":"$EK236*AI236","v":{"$error":"#N/A"}},{"$f":"$EK236*AJ236","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B164","v":3},"Interest",14,2037,2038,2043,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L237=\"Annual\",IF($E237=AI$3,0,AI183*AH201),IF($E237=AI$3,AI183*AI201/2,IF($E237+$K237<AI$3,AI183*AVERAGE(AH201:AI201),IF($E237+$K237=AI$3,AI183*AH201/2,0))))","v":0},{"$f":"IF($L237=\"Annual\",IF($E237=AJ$3,0,AJ183*AI201),IF($E237=AJ$3,AJ183*AJ201/2,IF($E237+$K237<AJ$3,AJ183*AVERAGE(AI201:AJ201),IF($E237+$K237=AJ$3,AJ183*AI201/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A237,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A237,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A237,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A237,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A237,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK237*AI237","v":{"$error":"#N/A"}},{"$f":"$EK237*AJ237","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B164","v":3},"Interest",15,2038,2039,2044,{"$f":"VLOOKUP($B223&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Local",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R211","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L238=\"Annual\",IF($E238=AJ$3,0,AJ184*AI202),IF($E238=AJ$3,AJ184*AJ202/2,IF($E238+$K238<AJ$3,AJ184*AVERAGE(AI202:AJ202),IF($E238+$K238=AJ$3,AJ184*AI202/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA222,GFNStressScen,$A238,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW222,GFNStressScen,$A238,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS222,GFNStressScen,$A238,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO222,GFNStressScen,$A238,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK222,GFNStressScen,$A238,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK238*AJ238","v":{"$error":"#N/A"}}]
[]
["G",{"$f":"T240&\" instrument \"&B241","v":"Stress instrument 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A240,ScenarioCodes,2,FALSE)","v":"Stress"}]
[{"$f":"COUNTIF($A$1:$A240,\"=X\")&\"-M$-SH\"","v":"0-M$-SH"},{"$f":"COUNTIF($A$1:$A240,\"=\"&A240)","v":4},"Issuance",null,null,null,null,null,{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(I$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Foreign"},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(J$3,Config!$CG$43:$CN$43,0),FALSE)","v":1},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(K$3,Config!$CG$43:$CN$43,0),FALSE)","v":6},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(L$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Annual"},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(M$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Market"},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(N$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Local"},{"$f":"VLOOKUP($A240&$B241,Config!$CG$44:$CN$47,MATCH(O$3,Config!$CG$43:$CN$43,0),FALSE)","v":"Fixed"},{"$f":"IF($J241=$K241,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K241<=1,\"ST\",IF(AND(K241>1,K241<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T240","v":"Stress"},null,null,{"$f":"IF(U$4<=MTHorizon,VLOOKUP(\"DICFML\",GFNStressScen,U$6,FALSE)*VLOOKUP(\"STRESS_FIN\",GFNStressScen,U$6,FALSE),0)/IF($I241=\"Foreign\",VLOOKUP(\"ENDA_GST\",GFNStressScen,U$6,FALSE),1)","v":0},0.30454133361398733,0.4820004354896848,0.65438335952400495,0.69230447691551578,0.66208188520890887,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B241","v":4},"IRContribT",null,null,null,null,null,{"$f":"I241","v":"Foreign"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT","Stress",null,null,{"$f":"U245*U241/SUMIFS(U:U,$C:$C,\"=Issuance\",$M:$M,\"=\"&$M241,$R:$R,\"=\"&$R241)","v":{"$error":"#DIV/0!"}},1.6247405644847317E-3,1.6680669795376577E-3,1.6897301870641209E-3,1.6897301870641211E-3,1.6680669795376577E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B241","v":4},"IRContribC",null,null,null,null,null,"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT","Stress",null,null,{"$f":"U245*U241/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I241,$M:$M,\"=\"&$M241,$R:$R,\"=\"&$R241)","v":{"$error":"#DIV/0!"}},0.03,3.0799999999999998E-2,3.1199999999999999E-2,3.1200000000000002E-2,3.0799999999999998E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B241","v":4},"MContrib",null,null,null,null,null,{"$f":"I243","v":"Foreign"},1,6,"Annual","Market","Local","Fixed",{"$f":"IF($J244=$K244,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K244<=1,\"ST\",IF(AND(K244>1,K244<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T240","v":"Stress"},null,null,{"$f":"$K246*U241/SUMIFS(U:U,$C:$C,\"=Issuance\",$I:$I,\"=\"&$I241,$M:$M,\"=\"&$M241,$R:$R,\"=\"&$R241)","v":{"$error":"#DIV/0!"}},3,3.3000000000000003,3.5999999999999996,3.8999999999999995,4.1999999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"COUNTIF($A$1:$A244,\"=X\")&\"-M%-IR\"","v":"0-M%-IR"},null,"Interest rate from GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GFN!J$88","v":0.04},{"$f":"GFN!K$88","v":0.06},{"$f":"GFN!L$88","v":5.6000000000000001E-2},{"$f":"GFN!M$88","v":5.2000000000000005E-2},{"$f":"GFN!N$88","v":4.8000000000000001E-2},{"$f":"GFN!O$88","v":4.3999999999999997E-2},{"$f":"GFN!P$88","v":0.04},{"$f":"GFN!Q$88","v":0.04},{"$f":"GFN!R$88","v":0.04},{"$f":"GFN!S$88","v":0.04},{"$f":"GFN!T$88","v":0.04},{"$f":"GFN!U$88","v":0.04},{"$f":"GFN!V$88","v":0},{"$f":"GFN!W$88","v":0},{"$f":"GFN!X$88","v":0},{"$f":"GFN!Y$88","v":0}]
[null,{"$f":"B241","v":4},"Interest rate",0,{"$f":"ProjYr+D246","v":2023},{"$f":"E246+J246","v":2024},{"$f":"E246+K246","v":2029},{"$f":"VLOOKUP($B246&H$6,BaseFinData,$U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I241","v":"Foreign"},{"$f":"J241","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J246=$K246,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K246<=1,\"ST\",IF(AND(K246>1,K246<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T240","v":"Stress"},null,null,{"$f":"IF(O246=\"Zero-coupon\",0,U245)","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",U246,\"Floating\",V245,\"Zero-coupon\",IF(V$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",V246,\"Floating\",W245,\"Zero-coupon\",IF(W$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",W246,\"Floating\",X245,\"Zero-coupon\",IF(X$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",X246,\"Floating\",Y245,\"Zero-coupon\",IF(Y$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",Y246,\"Floating\",Z245,\"Zero-coupon\",IF(Z$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",Z246,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AA246,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AB246,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AC246,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AD246,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AE246,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AF246,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AG246,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AH246,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G246,(1+$U245)^$K246-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O246,\"Fixed\",AI246,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G246,(1+$U245)^$K246-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},{"$f":"C246","v":"Interest rate"},1,2024,{"$f":"E247+J247","v":2025},{"$f":"E247+K247","v":2030},{"$f":"VLOOKUP($B246&H$6,BaseFinData,$V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I246","v":"Foreign"},{"$f":"J246","v":1},{"$f":"K246","v":6},{"$f":"L246","v":"Annual"},{"$f":"M246","v":"Market"},{"$f":"N246","v":"Local"},{"$f":"O246","v":"Fixed"},{"$f":"IF($J247=$K247,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K247<=1,\"ST\",IF(AND(K247>1,K247<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"T240","v":"Stress"},null,null,null,{"$f":"IF(O247=\"Zero-coupon\",0,V245)","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",V247,\"Floating\",W245,\"Zero-coupon\",IF(W$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",W247,\"Floating\",X245,\"Zero-coupon\",IF(X$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",X247,\"Floating\",Y245,\"Zero-coupon\",IF(Y$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",Y247,\"Floating\",Z245,\"Zero-coupon\",IF(Z$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",Z247,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AA247,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AB247,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AC247,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AD247,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AE247,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AF247,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AG247,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AH247,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G247,(1+$V245)^$K247-1,0))","v":0.06},{"$f":"_xlfn.SWITCH($O247,\"Fixed\",AI247,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G247,(1+$V245)^$K247-1,0))","v":0.06}]
[null,{"$f":"B241","v":4},{"$f":"C247","v":"Interest rate"},2,2025,2026,2031,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I247","v":"Foreign"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,{"$f":"IF(O248=\"Zero-coupon\",0,W245)","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",W248,\"Floating\",X245,\"Zero-coupon\",IF(X$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",X248,\"Floating\",Y245,\"Zero-coupon\",IF(Y$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",Y248,\"Floating\",Z245,\"Zero-coupon\",IF(Z$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",Z248,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AA248,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AB248,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AC248,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AD248,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AE248,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AF248,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AG248,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AH248,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2},{"$f":"_xlfn.SWITCH($O248,\"Fixed\",AI248,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G248,(1+$W245)^$K248-1,0))","v":5.6000000000000001E-2}]
[null,{"$f":"B241","v":4},"Interest rate",3,2026,2027,2032,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,{"$f":"IF(O249=\"Zero-coupon\",0,X245)","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",X249,\"Floating\",Y245,\"Zero-coupon\",IF(Y$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",Y249,\"Floating\",Z245,\"Zero-coupon\",IF(Z$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",Z249,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AA249,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AB249,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AC249,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AD249,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AE249,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AF249,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AG249,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AH249,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2},{"$f":"_xlfn.SWITCH($O249,\"Fixed\",AI249,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G249,(1+$X245)^$K249-1,0))","v":5.2000000000000005E-2}]
[null,{"$f":"B241","v":4},"Interest rate",4,2027,2028,2033,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(O250=\"Zero-coupon\",0,Y245)","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",Y250,\"Floating\",Z245,\"Zero-coupon\",IF(Z$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",Z250,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AA250,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AB250,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AC250,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AD250,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AE250,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AF250,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AG250,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AH250,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2},{"$f":"_xlfn.SWITCH($O250,\"Fixed\",AI250,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G250,(1+$Y245)^$K250-1,0))","v":4.8000000000000001E-2}]
[null,{"$f":"B241","v":4},"Interest rate",5,2028,2029,2034,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(O251=\"Zero-coupon\",0,Z245)","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",Z251,\"Floating\",AA245,\"Zero-coupon\",IF(AA$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AA251,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AB251,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AC251,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AD251,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AE251,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AF251,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AG251,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AH251,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2},{"$f":"_xlfn.SWITCH($O251,\"Fixed\",AI251,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G251,(1+$Z245)^$K251-1,0))","v":4.3999999999999997E-2}]
[null,{"$f":"B241","v":4},"Interest rate",6,2029,2030,2035,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(O252=\"Zero-coupon\",0,AA245)","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AA252,\"Floating\",AB245,\"Zero-coupon\",IF(AB$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AB252,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AC252,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AD252,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AE252,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AF252,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AG252,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AH252,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O252,\"Fixed\",AI252,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G252,(1+$AA245)^$K252-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",7,2030,2031,2036,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(O253=\"Zero-coupon\",0,AB245)","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AB253,\"Floating\",AC245,\"Zero-coupon\",IF(AC$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AC253,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AD253,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AE253,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AF253,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AG253,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AH253,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O253,\"Fixed\",AI253,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G253,(1+$AB245)^$K253-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",8,2031,2032,2037,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O254=\"Zero-coupon\",0,AC245)","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AC254,\"Floating\",AD245,\"Zero-coupon\",IF(AD$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AD254,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AE254,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AF254,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AG254,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AH254,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O254,\"Fixed\",AI254,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G254,(1+$AC245)^$K254-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",9,2032,2033,2038,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O255=\"Zero-coupon\",0,AD245)","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AD255,\"Floating\",AE245,\"Zero-coupon\",IF(AE$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AE255,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AF255,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AG255,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AH255,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O255,\"Fixed\",AI255,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G255,(1+$AD245)^$K255-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",10,2033,2034,2039,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O256=\"Zero-coupon\",0,AE245)","v":0.04},{"$f":"_xlfn.SWITCH($O256,\"Fixed\",AE256,\"Floating\",AF245,\"Zero-coupon\",IF(AF$3=$G256,(1+$AE245)^$K256-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O256,\"Fixed\",AF256,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G256,(1+$AE245)^$K256-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O256,\"Fixed\",AG256,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G256,(1+$AE245)^$K256-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O256,\"Fixed\",AH256,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G256,(1+$AE245)^$K256-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O256,\"Fixed\",AI256,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G256,(1+$AE245)^$K256-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",11,2034,2035,2040,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O257=\"Zero-coupon\",0,AF245)","v":0.04},{"$f":"_xlfn.SWITCH($O257,\"Fixed\",AF257,\"Floating\",AG245,\"Zero-coupon\",IF(AG$3=$G257,(1+$AF245)^$K257-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O257,\"Fixed\",AG257,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G257,(1+$AF245)^$K257-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O257,\"Fixed\",AH257,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G257,(1+$AF245)^$K257-1,0))","v":0.04},{"$f":"_xlfn.SWITCH($O257,\"Fixed\",AI257,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G257,(1+$AF245)^$K257-1,0))","v":0.04}]
[null,{"$f":"B241","v":4},"Interest rate",12,2035,2036,2041,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O258=\"Zero-coupon\",0,AG245)","v":0},{"$f":"_xlfn.SWITCH($O258,\"Fixed\",AG258,\"Floating\",AH245,\"Zero-coupon\",IF(AH$3=$G258,(1+$AG245)^$K258-1,0))","v":0},{"$f":"_xlfn.SWITCH($O258,\"Fixed\",AH258,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G258,(1+$AG245)^$K258-1,0))","v":0},{"$f":"_xlfn.SWITCH($O258,\"Fixed\",AI258,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G258,(1+$AG245)^$K258-1,0))","v":0}]
[null,{"$f":"B241","v":4},"Interest rate",13,2036,2037,2042,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O259=\"Zero-coupon\",0,AH245)","v":0},{"$f":"_xlfn.SWITCH($O259,\"Fixed\",AH259,\"Floating\",AI245,\"Zero-coupon\",IF(AI$3=$G259,(1+$AH245)^$K259-1,0))","v":0},{"$f":"_xlfn.SWITCH($O259,\"Fixed\",AI259,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G259,(1+$AH245)^$K259-1,0))","v":0}]
[null,{"$f":"B241","v":4},"Interest rate",14,2037,2038,2043,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O260=\"Zero-coupon\",0,AI245)","v":0},{"$f":"_xlfn.SWITCH($O260,\"Fixed\",AI260,\"Floating\",AJ245,\"Zero-coupon\",IF(AJ$3=$G260,(1+$AI245)^$K260-1,0))","v":0}]
[null,{"$f":"B241","v":4},"Interest rate",15,2038,2039,2044,{"$f":"VLOOKUP($B246&H$6,BaseFinData,$AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"T240","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O261=\"Zero-coupon\",0,AJ245)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Debt stock, \"&B240","v":"Debt stock, Stress instrument 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B241","v":4},"Stock",0,{"$f":"ProjYr+D264","v":2023},{"$f":"E264+J264","v":2024},{"$f":"E264+K264","v":2029},{"$f":"VLOOKUP($B264&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I241","v":"Foreign"},{"$f":"J241","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J264=$K264,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K264<=1,\"ST\",IF(AND(K264>1,K264<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R253","v":"Stress"},null,0,{"$f":"U241","v":0},{"$f":"U264-V282","v":0},{"$f":"V264-W282","v":0},{"$f":"W264-X282","v":0},{"$f":"X264-Y282","v":0},{"$f":"Y264-Z282","v":0},{"$f":"Z264-AA282","v":0},{"$f":"AA264-AB282","v":0},{"$f":"AB264-AC282","v":0},{"$f":"AC264-AD282","v":0},{"$f":"AD264-AE282","v":0},{"$f":"AE264-AF282","v":0},{"$f":"AF264-AG282","v":0},{"$f":"AG264-AH282","v":0},{"$f":"AH264-AI282","v":0},{"$f":"AI264-AJ282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A264,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"V264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"W264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"X264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"Y264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"Z264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AA264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AB264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AC264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AD264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AE264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AF264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AG264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AH264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AI264*$BA264","v":{"$error":"#DIV/0!"}},{"$f":"AJ264*$BA264","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A264,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*U264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*V264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*W264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*X264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*Y264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*Z264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AA264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AB264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AC264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AD264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AE264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AF264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AG264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AH264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AI264","v":{"$error":"#DIV/0!"}},{"$f":"$BW264*AJ264","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A264,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*U264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*V264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*W264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*X264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*Y264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*Z264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AA264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AB264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AC264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AD264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AE264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AF264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AG264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AH264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AI264","v":{"$error":"#DIV/0!"}},{"$f":"$CS264*AJ264","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A264,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*U264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*V264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*W264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*X264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*Y264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*Z264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AA264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AB264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AC264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AD264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AE264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AF264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AG264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AH264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AI264","v":{"$error":"#DIV/0!"}},{"$f":"$DO264*AJ264","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A264,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*U264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*V264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*W264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*X264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*Y264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*Z264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AA264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AB264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AC264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AD264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AE264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AF264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AG264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AH264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AI264","v":{"$error":"#DIV/0!"}},{"$f":"$EK264*AJ264","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B241","v":4},{"$f":"C264","v":"Stock"},1,2024,{"$f":"E265+J265","v":2025},{"$f":"E265+K265","v":2030},{"$f":"VLOOKUP($B264&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I264","v":"Foreign"},{"$f":"J264","v":1},{"$f":"K264","v":6},{"$f":"L264","v":"Annual"},{"$f":"M264","v":"Market"},{"$f":"N264","v":"Local"},{"$f":"O264","v":"Fixed"},{"$f":"IF($J265=$K265,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K265<=1,\"ST\",IF(AND(K265>1,K265<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R253","v":"Stress"},null,null,null,{"$f":"V241","v":0.30454133361398733},{"$f":"V265-W283","v":0.30454133361398733},{"$f":"W265-X283","v":0.24363306689118985},{"$f":"X265-Y283","v":0.18272480016839238},{"$f":"Y265-Z283","v":0.12181653344559491},6.0908266722797449E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A265,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V265*$BA265","v":2.7876741609879907E-2},{"$f":"W265*$BA265","v":2.7876741609879907E-2},{"$f":"X265*$BA265","v":2.2301393287903926E-2},{"$f":"Y265*$BA265","v":1.6726044965927944E-2},1.1150696643951961E-2,5.5753483219759805E-3,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A265,FALSE)","v":0.41613098484446959},null,{"$f":"$BW265*V265","v":0.12672908508263672},{"$f":"$BW265*W265","v":0.12672908508263672},{"$f":"$BW265*X265","v":0.10138326806610937},{"$f":"$BW265*Y265","v":7.6037451049582025E-2},5.0691634033054676E-2,2.5345817016527338E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A265,FALSE)","v":0.2436644075550396},null,{"$f":"$CS265*V265","v":7.4205883631073888E-2},{"$f":"$CS265*W265","v":7.4205883631073888E-2},{"$f":"$CS265*X265","v":5.9364706904859108E-2},{"$f":"$CS265*Y265","v":4.4523530178644327E-2},2.968235345242955E-2,1.4841176726214773E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A265,FALSE)","v":0.1873387826272615},null,{"$f":"$DO265*V265","v":5.7052402698927099E-2},{"$f":"$DO265*W265","v":5.7052402698927099E-2},{"$f":"$DO265*X265","v":4.564192215914168E-2},{"$f":"$DO265*Y265","v":3.4231441619356255E-2},2.2820961079570837E-2,1.1410480539785417E-2,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A265,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK265*V265","v":1.9580917790003653E-2},{"$f":"$EK265*W265","v":1.9580917790003653E-2},{"$f":"$EK265*X265","v":1.5664734232002923E-2},{"$f":"$EK265*Y265","v":1.1748550674002191E-2},7.83236711600146E-3,3.91618355800073E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B241","v":4},{"$f":"C265","v":"Stock"},2,2025,2026,2031,{"$f":"VLOOKUP($B264&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I265","v":"Foreign"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,{"$f":"W241","v":0.4820004354896848},{"$f":"W266-X284","v":0.4820004354896848},{"$f":"X266-Y284","v":0.38560034839174784},{"$f":"Y266-Z284","v":0.28920026129381088},0.19280017419587392,9.640008709793696E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A266,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W266*$BA266","v":4.6311445839392749E-2},{"$f":"X266*$BA266","v":4.6311445839392749E-2},{"$f":"Y266*$BA266","v":3.7049156671514198E-2},2.7786867503635647E-2,1.8524578335757099E-2,9.2622891678785495E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A266,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW266*W266","v":0.20238460826771845},{"$f":"$BW266*X266","v":0.20238460826771845},{"$f":"$BW266*Y266","v":0.16190768661417476},0.12143076496063107,8.0953843307087381E-2,4.047692165354369E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A266,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS266*W266","v":0.12327774202731016},{"$f":"$CS266*X266","v":0.12327774202731016},{"$f":"$CS266*Y266","v":9.8622193621848125E-2},7.3966645216386101E-2,4.9311096810924063E-2,2.4655548405462031E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A266,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO266*W266","v":9.478077798956823E-2},{"$f":"$DO266*X266","v":9.478077798956823E-2},{"$f":"$DO266*Y266","v":7.5824622391654578E-2},5.6868466793740934E-2,3.7912311195827289E-2,1.8956155597913645E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A266,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK266*W266","v":1.5983532270096707E-2},{"$f":"$EK266*X266","v":1.5983532270096707E-2},{"$f":"$EK266*Y266","v":1.2786825816077365E-2},9.5901193620580253E-3,6.3934129080386827E-3,3.1967064540193413E-3,0,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B241","v":4},"Stock",3,2026,2027,2032,{"$f":"VLOOKUP($B264&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,{"$f":"X241","v":0.65438335952400495},{"$f":"X267-Y285","v":0.65438335952400495},{"$f":"Y267-Z285","v":0.52350668761920394},0.39263001571440292,0.26175334380960191,0.13087667190480093,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A267,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X267*$BA267","v":6.1466796469637951E-2},{"$f":"Y267*$BA267","v":6.1466796469637951E-2},4.9173437175710356E-2,3.6880077881782769E-2,2.4586718587855175E-2,1.2293359293927584E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A267,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW267*X267","v":0.25816592012907358},{"$f":"$BW267*Y267","v":0.25816592012907358},0.20653273610325884,0.15489955207744413,0.10326636805162939,5.1633184025814689E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A267,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS267*X267","v":0.16362019671568445},{"$f":"$CS267*Y267","v":0.16362019671568445},0.13089615737254756,9.8172118029410657E-2,6.5448078686273767E-2,3.2724039343136876E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A267,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO267*X267","v":0.1257976442826412},{"$f":"$DO267*Y267","v":0.1257976442826412},0.10063811542611295,7.5478586569584713E-2,5.0319057713056468E-2,2.5159528856528227E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A267,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK267*X267","v":4.6779301904005352E-2},{"$f":"$EK267*Y267","v":4.6779301904005352E-2},3.742344152320428E-2,2.8067581142403208E-2,1.8711720761602137E-2,9.3558603808010666E-3,0,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B241","v":4},"Stock",4,2027,2028,2033,{"$f":"VLOOKUP($B264&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,{"$f":"Y241","v":0.69230447691551578},{"$f":"Y268-Z286","v":0.69230447691551578},0.55384358153241264,0.41538268614930951,0.27692179076620638,0.13846089538310322,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A268,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y268*$BA268","v":6.624456983144128E-2},6.624456983144128E-2,5.2995655865153028E-2,3.9746741898864776E-2,2.6497827932576521E-2,1.3248913966288262E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A268,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW268*Y268","v":0.27823298604046215},0.27823298604046215,0.22258638883236972,0.1669397916242773,0.11129319441618489,5.5646597208092459E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A268,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS268*Y268","v":0.17633828619196559},0.17633828619196559,0.14107062895357247,0.10580297171517936,7.0535314476786251E-2,3.5267657238393132E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A268,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO268*Y268","v":0.13557581181945266},0.13557581181945266,0.10846064945556214,8.1345487091671609E-2,5.4230324727781082E-2,2.7115162363890544E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A268,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK268*Y268","v":3.7058745972830223E-2},3.7058745972830223E-2,2.9646996778264181E-2,2.2235247583698138E-2,1.4823498389132094E-2,7.4117491945660478E-3,0,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B241","v":4},"Stock",5,2028,2029,2034,{"$f":"VLOOKUP($B264&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,{"$f":"Z241","v":0.66208188520890887},0.66208188520890887,0.5296655081671271,0.39724913112534532,0.26483275408356355,0.13241637704178177,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A269,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,6.4711604873723585E-2,6.4711604873723585E-2,5.1769283898978863E-2,3.8826962924234147E-2,2.5884641949489431E-2,1.2942320974744716E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A269,FALSE)","v":0.41051477957647481},null,null,null,null,null,0.2717943991681121,0.2717943991681121,0.21743551933448971,0.16307663950086726,0.10871775966724485,5.4358879833622427E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A269,FALSE)","v":0.26017573874745686},null,null,null,null,null,0.1722576435955368,0.1722576435955368,0.13780611487642944,0.10335458615732208,6.8903057438214718E-2,3.4451528719107359E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A269,FALSE)","v":0.20003334362687847},null,null,null,null,null,0.13243845325312517,0.13243845325312517,0.10595076260250014,7.9463071951875103E-2,5.2975381301250068E-2,2.6487690650625034E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A269,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,2.1546026118019847E-2,2.1546026118019847E-2,1.7236820894415878E-2,1.2927615670811908E-2,8.618410447207939E-3,4.3092052236039695E-3,0,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B241","v":4},"Stock",6,2029,2030,2035,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"AA241","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A270,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A270,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A270,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A270,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A270,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B241","v":4},"Stock",7,2030,2031,2036,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"AB241","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A271,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A271,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A271,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A271,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A271,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B241","v":4},"Stock",8,2031,2032,2037,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC241","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A272,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A272,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A272,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A272,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A272,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B241","v":4},"Stock",9,2032,2033,2038,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD241","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A273,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A273,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A273,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A273,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A273,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B241","v":4},"Stock",10,2033,2034,2039,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE241","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A274,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A274,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A274,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A274,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A274,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B241","v":4},"Stock",11,2034,2035,2040,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF241","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A275,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A275,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A275,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A275,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A275,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK275*AF275","v":0},{"$f":"$EK275*AG275","v":0},{"$f":"$EK275*AH275","v":0},{"$f":"$EK275*AI275","v":0},{"$f":"$EK275*AJ275","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B241","v":4},"Stock",12,2035,2036,2041,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG241","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A276,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A276,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A276,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A276,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A276,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK276*AG276","v":{"$error":"#N/A"}},{"$f":"$EK276*AH276","v":{"$error":"#N/A"}},{"$f":"$EK276*AI276","v":{"$error":"#N/A"}},{"$f":"$EK276*AJ276","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B241","v":4},"Stock",13,2036,2037,2042,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH241","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A277,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A277,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A277,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A277,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A277,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK277*AH277","v":{"$error":"#N/A"}},{"$f":"$EK277*AI277","v":{"$error":"#N/A"}},{"$f":"$EK277*AJ277","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B241","v":4},"Stock",14,2037,2038,2043,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI241","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A278,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A278,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A278,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A278,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A278,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK278*AI278","v":{"$error":"#N/A"}},{"$f":"$EK278*AJ278","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B241","v":4},"Stock",15,2038,2039,2044,{"$f":"VLOOKUP($B264&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R253","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA263,GFNStressScen,$A279,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW263,GFNStressScen,$A279,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS263,GFNStressScen,$A279,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO263,GFNStressScen,$A279,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK263,GFNStressScen,$A279,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK279*AJ279","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Amortization, \"&B240","v":"Amortization, Stress instrument 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B241","v":4},"Amortization",0,{"$f":"ProjYr+D282","v":2023},{"$f":"E282+J282","v":2024},{"$f":"E282+K282","v":2029},{"$f":"VLOOKUP($B282&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I241","v":"Foreign"},{"$f":"J241","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J282=$K282,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K282<=1,\"ST\",IF(AND(K282>1,K282<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R270","v":"Stress"},null,null,{"$f":"IF(OR($L282=\"Annual\",$P282=\"Bullet\"),IF(AND($P282=\"Bullet\",$E282+$K282=U$3),$U264,IF(AND($P282=\"Amortizing\",$E282+$J282<U$3,$E282+$K282>=U$3),$U264/($K282-$J282),0)),IF(OR($E282+$J282=U$3,$E282+$K282=U$3),$U264/(($K282-$J282)*2),IF(AND($E282+$J282<U$3,$E282+$K282>=U$3),$U264/($K282-$J282),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A282,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"V282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"W282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"X282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"Y282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"Z282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AA282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AB282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AC282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AD282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AE282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AF282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AG282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AH282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AI282*$BA282","v":{"$error":"#DIV/0!"}},{"$f":"AJ282*$BA282","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A282,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*U282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*V282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*W282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*X282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*Y282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*Z282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AA282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AB282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AC282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AD282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AE282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AF282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AG282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AH282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AI282","v":{"$error":"#DIV/0!"}},{"$f":"$BW282*AJ282","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A282,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*U282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*V282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*W282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*X282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*Y282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*Z282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AA282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AB282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AC282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AD282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AE282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AF282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AG282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AH282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AI282","v":{"$error":"#DIV/0!"}},{"$f":"$CS282*AJ282","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A282,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*U282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*V282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*W282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*X282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*Y282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*Z282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AA282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AB282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AC282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AD282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AE282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AF282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AG282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AH282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AI282","v":{"$error":"#DIV/0!"}},{"$f":"$DO282*AJ282","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A282,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*U282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*V282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*W282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*X282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*Y282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*Z282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AA282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AB282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AC282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AD282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AE282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AF282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AG282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AH282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AI282","v":{"$error":"#DIV/0!"}},{"$f":"$EK282*AJ282","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B241","v":4},{"$f":"C282","v":"Amortization"},1,2024,{"$f":"E283+J283","v":2025},{"$f":"E283+K283","v":2030},{"$f":"VLOOKUP($B282&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I282","v":"Foreign"},{"$f":"J282","v":1},{"$f":"K282","v":6},{"$f":"L282","v":"Annual"},{"$f":"M282","v":"Market"},{"$f":"N282","v":"Local"},{"$f":"O282","v":"Fixed"},{"$f":"IF($J283=$K283,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K283<=1,\"ST\",IF(AND(K283>1,K283<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R270","v":"Stress"},null,null,null,{"$f":"IF(OR($L283=\"Annual\",$P283=\"Bullet\"),IF(AND($P283=\"Bullet\",$E283+$K283=V$3),$V265,IF(AND($P283=\"Amortizing\",$E283+$J283<V$3,$E283+$K283>=V$3),$V265/($K283-$J283),0)),IF(OR($E283+$J283=V$3,$E283+$K283=V$3),$V265/(($K283-$J283)*2),IF(AND($E283+$J283<V$3,$E283+$K283>=V$3),$V265/($K283-$J283),0)))","v":0},0,6.0908266722797463E-2,6.0908266722797463E-2,6.0908266722797463E-2,6.0908266722797463E-2,6.0908266722797463E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A283,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V283*$BA283","v":0},{"$f":"W283*$BA283","v":0},{"$f":"X283*$BA283","v":5.5753483219759814E-3},{"$f":"Y283*$BA283","v":5.5753483219759814E-3},5.5753483219759814E-3,5.5753483219759814E-3,5.5753483219759814E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A283,FALSE)","v":0.41613098484446959},null,{"$f":"$BW283*V283","v":0},{"$f":"$BW283*W283","v":0},{"$f":"$BW283*X283","v":2.5345817016527342E-2},{"$f":"$BW283*Y283","v":2.5345817016527342E-2},2.5345817016527342E-2,2.5345817016527342E-2,2.5345817016527342E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A283,FALSE)","v":0.2436644075550396},null,{"$f":"$CS283*V283","v":0},{"$f":"$CS283*W283","v":0},{"$f":"$CS283*X283","v":1.4841176726214777E-2},{"$f":"$CS283*Y283","v":1.4841176726214777E-2},1.4841176726214777E-2,1.4841176726214777E-2,1.4841176726214777E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A283,FALSE)","v":0.1873387826272615},null,{"$f":"$DO283*V283","v":0},{"$f":"$DO283*W283","v":0},{"$f":"$DO283*X283","v":1.141048053978542E-2},{"$f":"$DO283*Y283","v":1.141048053978542E-2},1.141048053978542E-2,1.141048053978542E-2,1.141048053978542E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A283,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK283*V283","v":0},{"$f":"$EK283*W283","v":0},{"$f":"$EK283*X283","v":3.9161835580007309E-3},{"$f":"$EK283*Y283","v":3.9161835580007309E-3},3.9161835580007309E-3,3.9161835580007309E-3,3.9161835580007309E-3,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B241","v":4},{"$f":"C283","v":"Amortization"},2,2025,2026,2031,{"$f":"VLOOKUP($B282&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I283","v":"Foreign"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,{"$f":"IF(OR($L284=\"Annual\",$P284=\"Bullet\"),IF(AND($P284=\"Bullet\",$E284+$K284=W$3),$W266,IF(AND($P284=\"Amortizing\",$E284+$J284<W$3,$E284+$K284>=W$3),$W266/($K284-$J284),0)),IF(OR($E284+$J284=W$3,$E284+$K284=W$3),$W266/(($K284-$J284)*2),IF(AND($E284+$J284<W$3,$E284+$K284>=W$3),$W266/($K284-$J284),0)))","v":0},0,9.640008709793696E-2,9.640008709793696E-2,9.640008709793696E-2,9.640008709793696E-2,9.640008709793696E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A284,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W284*$BA284","v":0},{"$f":"X284*$BA284","v":0},{"$f":"Y284*$BA284","v":9.2622891678785495E-3},9.2622891678785495E-3,9.2622891678785495E-3,9.2622891678785495E-3,9.2622891678785495E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A284,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW284*W284","v":0},{"$f":"$BW284*X284","v":0},{"$f":"$BW284*Y284","v":4.047692165354369E-2},4.047692165354369E-2,4.047692165354369E-2,4.047692165354369E-2,4.047692165354369E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A284,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS284*W284","v":0},{"$f":"$CS284*X284","v":0},{"$f":"$CS284*Y284","v":2.4655548405462031E-2},2.4655548405462031E-2,2.4655548405462031E-2,2.4655548405462031E-2,2.4655548405462031E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A284,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO284*W284","v":0},{"$f":"$DO284*X284","v":0},{"$f":"$DO284*Y284","v":1.8956155597913645E-2},1.8956155597913645E-2,1.8956155597913645E-2,1.8956155597913645E-2,1.8956155597913645E-2,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A284,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK284*W284","v":0},{"$f":"$EK284*X284","v":0},{"$f":"$EK284*Y284","v":3.1967064540193413E-3},3.1967064540193413E-3,3.1967064540193413E-3,3.1967064540193413E-3,3.1967064540193413E-3,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B241","v":4},"Amortization",3,2026,2027,2032,{"$f":"VLOOKUP($B282&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,{"$f":"IF(OR($L285=\"Annual\",$P285=\"Bullet\"),IF(AND($P285=\"Bullet\",$E285+$K285=X$3),$X267,IF(AND($P285=\"Amortizing\",$E285+$J285<X$3,$E285+$K285>=X$3),$X267/($K285-$J285),0)),IF(OR($E285+$J285=X$3,$E285+$K285=X$3),$X267/(($K285-$J285)*2),IF(AND($E285+$J285<X$3,$E285+$K285>=X$3),$X267/($K285-$J285),0)))","v":0},0,0.13087667190480098,0.13087667190480098,0.13087667190480098,0.13087667190480098,0.13087667190480098,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A285,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X285*$BA285","v":0},{"$f":"Y285*$BA285","v":0},1.2293359293927589E-2,1.2293359293927589E-2,1.2293359293927589E-2,1.2293359293927589E-2,1.2293359293927589E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A285,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW285*X285","v":0},{"$f":"$BW285*Y285","v":0},5.163318402581471E-2,5.163318402581471E-2,5.163318402581471E-2,5.163318402581471E-2,5.163318402581471E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A285,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS285*X285","v":0},{"$f":"$CS285*Y285","v":0},3.272403934313689E-2,3.272403934313689E-2,3.272403934313689E-2,3.272403934313689E-2,3.272403934313689E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A285,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO285*X285","v":0},{"$f":"$DO285*Y285","v":0},2.5159528856528238E-2,2.5159528856528238E-2,2.5159528856528238E-2,2.5159528856528238E-2,2.5159528856528238E-2,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A285,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK285*X285","v":0},{"$f":"$EK285*Y285","v":0},9.3558603808010701E-3,9.3558603808010701E-3,9.3558603808010701E-3,9.3558603808010701E-3,9.3558603808010701E-3,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B241","v":4},"Amortization",4,2027,2028,2033,{"$f":"VLOOKUP($B282&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,{"$f":"IF(OR($L286=\"Annual\",$P286=\"Bullet\"),IF(AND($P286=\"Bullet\",$E286+$K286=Y$3),$Y268,IF(AND($P286=\"Amortizing\",$E286+$J286<Y$3,$E286+$K286>=Y$3),$Y268/($K286-$J286),0)),IF(OR($E286+$J286=Y$3,$E286+$K286=Y$3),$Y268/(($K286-$J286)*2),IF(AND($E286+$J286<Y$3,$E286+$K286>=Y$3),$Y268/($K286-$J286),0)))","v":0},0,0.13846089538310316,0.13846089538310316,0.13846089538310316,0.13846089538310316,0.13846089538310316,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A286,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y286*$BA286","v":0},0,1.3248913966288257E-2,1.3248913966288257E-2,1.3248913966288257E-2,1.3248913966288257E-2,1.3248913966288257E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A286,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW286*Y286","v":0},0,5.5646597208092431E-2,5.5646597208092431E-2,5.5646597208092431E-2,5.5646597208092431E-2,5.5646597208092431E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A286,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS286*Y286","v":0},0,3.5267657238393119E-2,3.5267657238393119E-2,3.5267657238393119E-2,3.5267657238393119E-2,3.5267657238393119E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A286,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO286*Y286","v":0},0,2.7115162363890534E-2,2.7115162363890534E-2,2.7115162363890534E-2,2.7115162363890534E-2,2.7115162363890534E-2,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A286,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK286*Y286","v":0},0,7.4117491945660452E-3,7.4117491945660452E-3,7.4117491945660452E-3,7.4117491945660452E-3,7.4117491945660452E-3,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B241","v":4},"Amortization",5,2028,2029,2034,{"$f":"VLOOKUP($B282&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF(OR($L287=\"Annual\",$P287=\"Bullet\"),IF(AND($P287=\"Bullet\",$E287+$K287=Z$3),$Z269,IF(AND($P287=\"Amortizing\",$E287+$J287<Z$3,$E287+$K287>=Z$3),$Z269/($K287-$J287),0)),IF(OR($E287+$J287=Z$3,$E287+$K287=Z$3),$Z269/(($K287-$J287)*2),IF(AND($E287+$J287<Z$3,$E287+$K287>=Z$3),$Z269/($K287-$J287),0)))","v":0},0,0.13241637704178177,0.13241637704178177,0.13241637704178177,0.13241637704178177,0.13241637704178177,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A287,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,0,1.2942320974744716E-2,1.2942320974744716E-2,1.2942320974744716E-2,1.2942320974744716E-2,1.2942320974744716E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A287,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,0,5.4358879833622427E-2,5.4358879833622427E-2,5.4358879833622427E-2,5.4358879833622427E-2,5.4358879833622427E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A287,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,0,3.4451528719107359E-2,3.4451528719107359E-2,3.4451528719107359E-2,3.4451528719107359E-2,3.4451528719107359E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A287,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,0,2.6487690650625034E-2,2.6487690650625034E-2,2.6487690650625034E-2,2.6487690650625034E-2,2.6487690650625034E-2,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A287,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,0,4.3092052236039695E-3,4.3092052236039695E-3,4.3092052236039695E-3,4.3092052236039695E-3,4.3092052236039695E-3,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B241","v":4},"Amortization",6,2029,2030,2035,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF(OR($L288=\"Annual\",$P288=\"Bullet\"),IF(AND($P288=\"Bullet\",$E288+$K288=AA$3),$AA270,IF(AND($P288=\"Amortizing\",$E288+$J288<AA$3,$E288+$K288>=AA$3),$AA270/($K288-$J288),0)),IF(OR($E288+$J288=AA$3,$E288+$K288=AA$3),$AA270/(($K288-$J288)*2),IF(AND($E288+$J288<AA$3,$E288+$K288>=AA$3),$AA270/($K288-$J288),0)))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A288,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A288,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A288,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A288,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A288,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B241","v":4},"Amortization",7,2030,2031,2036,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L289=\"Annual\",$P289=\"Bullet\"),IF(AND($P289=\"Bullet\",$E289+$K289=AB$3),$AB271,IF(AND($P289=\"Amortizing\",$E289+$J289<AB$3,$E289+$K289>=AB$3),$AB271/($K289-$J289),0)),IF(OR($E289+$J289=AB$3,$E289+$K289=AB$3),$AB271/(($K289-$J289)*2),IF(AND($E289+$J289<AB$3,$E289+$K289>=AB$3),$AB271/($K289-$J289),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A289,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A289,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A289,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A289,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A289,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B241","v":4},"Amortization",8,2031,2032,2037,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L290=\"Annual\",$P290=\"Bullet\"),IF(AND($P290=\"Bullet\",$E290+$K290=AC$3),$AC272,IF(AND($P290=\"Amortizing\",$E290+$J290<AC$3,$E290+$K290>=AC$3),$AC272/($K290-$J290),0)),IF(OR($E290+$J290=AC$3,$E290+$K290=AC$3),$AC272/(($K290-$J290)*2),IF(AND($E290+$J290<AC$3,$E290+$K290>=AC$3),$AC272/($K290-$J290),0)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A290,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A290,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A290,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A290,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A290,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B241","v":4},"Amortization",9,2032,2033,2038,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L291=\"Annual\",$P291=\"Bullet\"),IF(AND($P291=\"Bullet\",$E291+$K291=AD$3),$AD273,IF(AND($P291=\"Amortizing\",$E291+$J291<AD$3,$E291+$K291>=AD$3),$AD273/($K291-$J291),0)),IF(OR($E291+$J291=AD$3,$E291+$K291=AD$3),$AD273/(($K291-$J291)*2),IF(AND($E291+$J291<AD$3,$E291+$K291>=AD$3),$AD273/($K291-$J291),0)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A291,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A291,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A291,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A291,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A291,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B241","v":4},"Amortization",10,2033,2034,2039,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L292=\"Annual\",$P292=\"Bullet\"),IF(AND($P292=\"Bullet\",$E292+$K292=AE$3),$AE274,IF(AND($P292=\"Amortizing\",$E292+$J292<AE$3,$E292+$K292>=AE$3),$AE274/($K292-$J292),0)),IF(OR($E292+$J292=AE$3,$E292+$K292=AE$3),$AE274/(($K292-$J292)*2),IF(AND($E292+$J292<AE$3,$E292+$K292>=AE$3),$AE274/($K292-$J292),0)))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A292,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A292,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A292,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A292,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A292,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B241","v":4},"Amortization",11,2034,2035,2040,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L293=\"Annual\",$P293=\"Bullet\"),IF(AND($P293=\"Bullet\",$E293+$K293=AF$3),$AF275,IF(AND($P293=\"Amortizing\",$E293+$J293<AF$3,$E293+$K293>=AF$3),$AF275/($K293-$J293),0)),IF(OR($E293+$J293=AF$3,$E293+$K293=AF$3),$AF275/(($K293-$J293)*2),IF(AND($E293+$J293<AF$3,$E293+$K293>=AF$3),$AF275/($K293-$J293),0)))","v":0},{"$f":"IF(OR($L293=\"Annual\",$P293=\"Bullet\"),IF(AND($P293=\"Bullet\",$E293+$K293=AG$3),$AF275,IF(AND($P293=\"Amortizing\",$E293+$J293<AG$3,$E293+$K293>=AG$3),$AF275/($K293-$J293),0)),IF(OR($E293+$J293=AG$3,$E293+$K293=AG$3),$AF275/(($K293-$J293)*2),IF(AND($E293+$J293<AG$3,$E293+$K293>=AG$3),$AF275/($K293-$J293),0)))","v":0},{"$f":"IF(OR($L293=\"Annual\",$P293=\"Bullet\"),IF(AND($P293=\"Bullet\",$E293+$K293=AH$3),$AF275,IF(AND($P293=\"Amortizing\",$E293+$J293<AH$3,$E293+$K293>=AH$3),$AF275/($K293-$J293),0)),IF(OR($E293+$J293=AH$3,$E293+$K293=AH$3),$AF275/(($K293-$J293)*2),IF(AND($E293+$J293<AH$3,$E293+$K293>=AH$3),$AF275/($K293-$J293),0)))","v":0},{"$f":"IF(OR($L293=\"Annual\",$P293=\"Bullet\"),IF(AND($P293=\"Bullet\",$E293+$K293=AI$3),$AF275,IF(AND($P293=\"Amortizing\",$E293+$J293<AI$3,$E293+$K293>=AI$3),$AF275/($K293-$J293),0)),IF(OR($E293+$J293=AI$3,$E293+$K293=AI$3),$AF275/(($K293-$J293)*2),IF(AND($E293+$J293<AI$3,$E293+$K293>=AI$3),$AF275/($K293-$J293),0)))","v":0},{"$f":"IF(OR($L293=\"Annual\",$P293=\"Bullet\"),IF(AND($P293=\"Bullet\",$E293+$K293=AJ$3),$AF275,IF(AND($P293=\"Amortizing\",$E293+$J293<AJ$3,$E293+$K293>=AJ$3),$AF275/($K293-$J293),0)),IF(OR($E293+$J293=AJ$3,$E293+$K293=AJ$3),$AF275/(($K293-$J293)*2),IF(AND($E293+$J293<AJ$3,$E293+$K293>=AJ$3),$AF275/($K293-$J293),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A293,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A293,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A293,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A293,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A293,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK293*AF293","v":0},{"$f":"$EK293*AG293","v":0},{"$f":"$EK293*AH293","v":0},{"$f":"$EK293*AI293","v":0},{"$f":"$EK293*AJ293","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B241","v":4},"Amortization",12,2035,2036,2041,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L294=\"Annual\",$P294=\"Bullet\"),IF(AND($P294=\"Bullet\",$E294+$K294=AG$3),$AG276,IF(AND($P294=\"Amortizing\",$E294+$J294<AG$3,$E294+$K294>=AG$3),$AG276/($K294-$J294),0)),IF(OR($E294+$J294=AG$3,$E294+$K294=AG$3),$AG276/(($K294-$J294)*2),IF(AND($E294+$J294<AG$3,$E294+$K294>=AG$3),$AG276/($K294-$J294),0)))","v":0},{"$f":"IF(OR($L294=\"Annual\",$P294=\"Bullet\"),IF(AND($P294=\"Bullet\",$E294+$K294=AH$3),$AG276,IF(AND($P294=\"Amortizing\",$E294+$J294<AH$3,$E294+$K294>=AH$3),$AG276/($K294-$J294),0)),IF(OR($E294+$J294=AH$3,$E294+$K294=AH$3),$AG276/(($K294-$J294)*2),IF(AND($E294+$J294<AH$3,$E294+$K294>=AH$3),$AG276/($K294-$J294),0)))","v":0},{"$f":"IF(OR($L294=\"Annual\",$P294=\"Bullet\"),IF(AND($P294=\"Bullet\",$E294+$K294=AI$3),$AG276,IF(AND($P294=\"Amortizing\",$E294+$J294<AI$3,$E294+$K294>=AI$3),$AG276/($K294-$J294),0)),IF(OR($E294+$J294=AI$3,$E294+$K294=AI$3),$AG276/(($K294-$J294)*2),IF(AND($E294+$J294<AI$3,$E294+$K294>=AI$3),$AG276/($K294-$J294),0)))","v":0},{"$f":"IF(OR($L294=\"Annual\",$P294=\"Bullet\"),IF(AND($P294=\"Bullet\",$E294+$K294=AJ$3),$AG276,IF(AND($P294=\"Amortizing\",$E294+$J294<AJ$3,$E294+$K294>=AJ$3),$AG276/($K294-$J294),0)),IF(OR($E294+$J294=AJ$3,$E294+$K294=AJ$3),$AG276/(($K294-$J294)*2),IF(AND($E294+$J294<AJ$3,$E294+$K294>=AJ$3),$AG276/($K294-$J294),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A294,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A294,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A294,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A294,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A294,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK294*AG294","v":{"$error":"#N/A"}},{"$f":"$EK294*AH294","v":{"$error":"#N/A"}},{"$f":"$EK294*AI294","v":{"$error":"#N/A"}},{"$f":"$EK294*AJ294","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B241","v":4},"Amortization",13,2036,2037,2042,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L295=\"Annual\",$P295=\"Bullet\"),IF(AND($P295=\"Bullet\",$E295+$K295=AH$3),$AH277,IF(AND($P295=\"Amortizing\",$E295+$J295<AH$3,$E295+$K295>=AH$3),$AH277/($K295-$J295),0)),IF(OR($E295+$J295=AH$3,$E295+$K295=AH$3),$AH277/(($K295-$J295)*2),IF(AND($E295+$J295<AH$3,$E295+$K295>=AH$3),$AH277/($K295-$J295),0)))","v":0},{"$f":"IF(OR($L295=\"Annual\",$P295=\"Bullet\"),IF(AND($P295=\"Bullet\",$E295+$K295=AI$3),$AH277,IF(AND($P295=\"Amortizing\",$E295+$J295<AI$3,$E295+$K295>=AI$3),$AH277/($K295-$J295),0)),IF(OR($E295+$J295=AI$3,$E295+$K295=AI$3),$AH277/(($K295-$J295)*2),IF(AND($E295+$J295<AI$3,$E295+$K295>=AI$3),$AH277/($K295-$J295),0)))","v":0},{"$f":"IF(OR($L295=\"Annual\",$P295=\"Bullet\"),IF(AND($P295=\"Bullet\",$E295+$K295=AJ$3),$AH277,IF(AND($P295=\"Amortizing\",$E295+$J295<AJ$3,$E295+$K295>=AJ$3),$AH277/($K295-$J295),0)),IF(OR($E295+$J295=AJ$3,$E295+$K295=AJ$3),$AH277/(($K295-$J295)*2),IF(AND($E295+$J295<AJ$3,$E295+$K295>=AJ$3),$AH277/($K295-$J295),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A295,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A295,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A295,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A295,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A295,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK295*AH295","v":{"$error":"#N/A"}},{"$f":"$EK295*AI295","v":{"$error":"#N/A"}},{"$f":"$EK295*AJ295","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B241","v":4},"Amortization",14,2037,2038,2043,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L296=\"Annual\",$P296=\"Bullet\"),IF(AND($P296=\"Bullet\",$E296+$K296=AI$3),$AI278,IF(AND($P296=\"Amortizing\",$E296+$J296<AI$3,$E296+$K296>=AI$3),$AI278/($K296-$J296),0)),IF(OR($E296+$J296=AI$3,$E296+$K296=AI$3),$AI278/(($K296-$J296)*2),IF(AND($E296+$J296<AI$3,$E296+$K296>=AI$3),$AI278/($K296-$J296),0)))","v":0},{"$f":"IF(OR($L296=\"Annual\",$P296=\"Bullet\"),IF(AND($P296=\"Bullet\",$E296+$K296=AJ$3),$AI278,IF(AND($P296=\"Amortizing\",$E296+$J296<AJ$3,$E296+$K296>=AJ$3),$AI278/($K296-$J296),0)),IF(OR($E296+$J296=AJ$3,$E296+$K296=AJ$3),$AI278/(($K296-$J296)*2),IF(AND($E296+$J296<AJ$3,$E296+$K296>=AJ$3),$AI278/($K296-$J296),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A296,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A296,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A296,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A296,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A296,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK296*AI296","v":{"$error":"#N/A"}},{"$f":"$EK296*AJ296","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B241","v":4},"Amortization",15,2038,2039,2044,{"$f":"VLOOKUP($B282&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R270","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($L297=\"Annual\",$P297=\"Bullet\"),IF(AND($P297=\"Bullet\",$E297+$K297=AJ$3),$AJ279,IF(AND($P297=\"Amortizing\",$E297+$J297<AJ$3,$E297+$K297>=AJ$3),$AJ279/($K297-$J297),0)),IF(OR($E297+$J297=AJ$3,$E297+$K297=AJ$3),$AJ279/(($K297-$J297)*2),IF(AND($E297+$J297<AJ$3,$E297+$K297>=AJ$3),$AJ279/($K297-$J297),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA281,GFNStressScen,$A297,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW281,GFNStressScen,$A297,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS281,GFNStressScen,$A297,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO281,GFNStressScen,$A297,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK281,GFNStressScen,$A297,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK297*AJ297","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central bank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic commercial banks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic other creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External official creditors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External private creditors"]
[null,null,{"$f":"\"Interest, \"&B240","v":"Interest, Stress instrument 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_C_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_B_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_N_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_O_STRESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH_P_STRESS"]
[{"$f":"U$6","v":10},{"$f":"B241","v":4},"Interest",0,{"$f":"ProjYr+D300","v":2023},{"$f":"E300+J300","v":2024},{"$f":"E300+K300","v":2029},{"$f":"VLOOKUP($B300&H$6,BaseFinData,U$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I241","v":"Foreign"},{"$f":"J241","v":1},6,"Annual","Market","Local","Fixed",{"$f":"IF($J300=$K300,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K300<=1,\"ST\",IF(AND(K300>1,K300<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R288","v":"Stress"},null,null,{"$f":"IF($L300=\"Annual\",IF($E300=U$3,0,U246*T264),IF($E300=U$3,U246*U264/2,IF($E300+$K300<U$3,U246*AVERAGE(T264:U264),IF($E300+$K300=U$3,U246*T264/2,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A300,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"U300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"V300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"W300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"X300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"Y300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"Z300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AA300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AB300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AC300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AD300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AE300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AF300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AG300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AH300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AI300*$BA300","v":{"$error":"#DIV/0!"}},{"$f":"AJ300*$BA300","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A300,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*U300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*V300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*W300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*X300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*Y300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*Z300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AA300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AB300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AC300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AD300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AE300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AF300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AG300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AH300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AI300","v":{"$error":"#DIV/0!"}},{"$f":"$BW300*AJ300","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A300,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*U300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*V300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*W300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*X300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*Y300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*Z300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AA300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AB300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AC300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AD300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AE300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AF300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AG300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AH300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AI300","v":{"$error":"#DIV/0!"}},{"$f":"$CS300*AJ300","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A300,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*U300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*V300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*W300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*X300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*Y300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*Z300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AA300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AB300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AC300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AD300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AE300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AF300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AG300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AH300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AI300","v":{"$error":"#DIV/0!"}},{"$f":"$DO300*AJ300","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A300,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*U300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*V300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*W300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*X300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*Y300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*Z300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AA300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AB300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AC300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AD300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AE300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AF300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AG300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AH300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AI300","v":{"$error":"#DIV/0!"}},{"$f":"$EK300*AJ300","v":{"$error":"#DIV/0!"}}]
[{"$f":"V$6","v":11},{"$f":"B241","v":4},{"$f":"C300","v":"Interest"},1,2024,{"$f":"E301+J301","v":2025},{"$f":"E301+K301","v":2030},{"$f":"VLOOKUP($B300&H$6,BaseFinData,V$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I300","v":"Foreign"},{"$f":"J300","v":1},{"$f":"K300","v":6},{"$f":"L300","v":"Annual"},{"$f":"M300","v":"Market"},{"$f":"N300","v":"Local"},{"$f":"O300","v":"Fixed"},{"$f":"IF($J301=$K301,\"Bullet\",\"Amortizing\")","v":"Amortizing"},{"$f":"IF($K301<=1,\"ST\",IF(AND(K301>1,K301<=5),\"MT\",\"LT\"))","v":"LT"},{"$f":"R288","v":"Stress"},null,null,null,{"$f":"IF($L301=\"Annual\",IF($E301=V$3,0,V247*U265),IF($E301=V$3,V247*V265/2,IF($E301+$K301<V$3,V247*AVERAGE(U265:V265),IF($E301+$K301=V$3,V247*U265/2,0))))","v":0},1.8272480016839239E-2,1.8272480016839239E-2,1.4617984013471391E-2,1.0963488010103542E-2,7.3089920067356947E-3,3.6544960033678469E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A301,FALSE)","v":9.1536808087976249E-2},null,{"$f":"V301*$BA301","v":0},{"$f":"W301*$BA301","v":1.6726044965927945E-3},{"$f":"X301*$BA301","v":1.6726044965927945E-3},{"$f":"Y301*$BA301","v":1.3380835972742356E-3},1.0035626979556765E-3,6.6904179863711769E-4,3.3452089931855879E-4,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A301,FALSE)","v":0.41613098484446959},null,{"$f":"$BW301*V301","v":0},{"$f":"$BW301*W301","v":7.603745104958203E-3},{"$f":"$BW301*X301","v":7.603745104958203E-3},{"$f":"$BW301*Y301","v":6.0829960839665622E-3},4.5622470629749206E-3,3.0414980419832807E-3,1.5207490209916401E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A301,FALSE)","v":0.2436644075550396},null,{"$f":"$CS301*V301","v":0},{"$f":"$CS301*W301","v":4.4523530178644331E-3},{"$f":"$CS301*X301","v":4.4523530178644331E-3},{"$f":"$CS301*Y301","v":3.5618824142915465E-3},2.6714118107186596E-3,1.7809412071457731E-3,8.9047060357288642E-4,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A301,FALSE)","v":0.1873387826272615},null,{"$f":"$DO301*V301","v":0},{"$f":"$DO301*W301","v":3.4231441619356259E-3},{"$f":"$DO301*X301","v":3.4231441619356259E-3},{"$f":"$DO301*Y301","v":2.7385153295485004E-3},2.053886497161375E-3,1.3692576647742502E-3,6.84628832387125E-4,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A301,FALSE)","v":6.429642097391905E-2},null,{"$f":"$EK301*V301","v":0},{"$f":"$EK301*W301","v":1.1748550674002191E-3},{"$f":"$EK301*X301","v":1.1748550674002191E-3},{"$f":"$EK301*Y301","v":9.3988405392017528E-4},7.0491304044013143E-4,4.6994202696008759E-4,2.3497101348004377E-4,0,0,0,0,0,0,0,0]
[{"$f":"W$6","v":12},{"$f":"B241","v":4},{"$f":"C301","v":"Interest"},2,2025,2026,2031,{"$f":"VLOOKUP($B300&H$6,BaseFinData,W$5,FALSE)","v":{"$error":"#NAME?"}},{"$f":"I301","v":"Foreign"},1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,{"$f":"IF($L302=\"Annual\",IF($E302=W$3,0,W248*V266),IF($E302=W$3,W248*W266/2,IF($E302+$K302<W$3,W248*AVERAGE(V266:W266),IF($E302+$K302=W$3,W248*V266/2,0))))","v":0},2.6992024387422348E-2,2.6992024387422348E-2,2.1593619509937878E-2,1.6195214632453409E-2,1.0796809754968939E-2,5.3984048774844695E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A302,FALSE)","v":9.6081751030666546E-2},null,null,{"$f":"W302*$BA302","v":0},{"$f":"X302*$BA302","v":2.5934409670059938E-3},{"$f":"Y302*$BA302","v":2.5934409670059938E-3},2.0747527736047948E-3,1.5560645802035961E-3,1.0373763868023974E-3,5.1868819340119871E-4,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A302,FALSE)","v":0.41988470002544148},null,null,{"$f":"$BW302*W302","v":0},{"$f":"$BW302*X302","v":1.1333538062992234E-2},{"$f":"$BW302*Y302","v":1.1333538062992234E-2},9.0668304503937862E-3,6.8001228377953396E-3,4.5334152251968931E-3,2.2667076125984465E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A302,FALSE)","v":0.25576271918108756},null,null,{"$f":"$CS302*W302","v":0},{"$f":"$CS302*X302","v":6.9035535535293688E-3},{"$f":"$CS302*Y302","v":6.9035535535293688E-3},5.5228428428234951E-3,4.1421321321176213E-3,2.7614214214117475E-3,1.3807107107058738E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A302,FALSE)","v":0.19664044056988536},null,null,{"$f":"$DO302*W302","v":0},{"$f":"$DO302*X302","v":5.3077235674158204E-3},{"$f":"$DO302*Y302","v":5.3077235674158204E-3},4.2461788539326561E-3,3.1846341404494923E-3,2.1230894269663281E-3,1.061544713483164E-3,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A302,FALSE)","v":3.3160825371160413E-2},null,null,{"$f":"$EK302*W302","v":0},{"$f":"$EK302*X302","v":8.9507780712541553E-4},{"$f":"$EK302*Y302","v":8.9507780712541553E-4},7.1606224570033242E-4,5.3704668427524932E-4,3.5803112285016621E-4,1.7901556142508311E-4,0,0,0,0,0,0,0]
[{"$f":"X$6","v":13},{"$f":"B241","v":4},"Interest",3,2026,2027,2032,{"$f":"VLOOKUP($B300&H$6,BaseFinData,X$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,{"$f":"IF($L303=\"Annual\",IF($E303=X$3,0,X249*W267),IF($E303=X$3,X249*X267/2,IF($E303+$K303<X$3,X249*AVERAGE(W267:X267),IF($E303+$K303=X$3,X249*W267/2,0))))","v":0},3.4027934695248258E-2,3.4027934695248258E-2,2.7222347756198608E-2,2.0416760817148955E-2,1.3611173878099301E-2,6.8055869390496486E-3,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A303,FALSE)","v":9.3930867243244967E-2},null,null,null,{"$f":"X303*$BA303","v":0},{"$f":"Y303*$BA303","v":3.1962734164211735E-3},3.1962734164211735E-3,2.5570187331369391E-3,1.9177640498527042E-3,1.2785093665684691E-3,6.3925468328423444E-4,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A303,FALSE)","v":0.39451785619497126},null,null,null,{"$f":"$BW303*X303","v":0},{"$f":"$BW303*Y303","v":1.3424627846711825E-2},1.3424627846711825E-2,1.0739702277369461E-2,8.0547767080270949E-3,5.3698511386847288E-3,2.684925569342364E-3,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A303,FALSE)","v":0.25003722104837894},null,null,null,{"$f":"$CS303*X303","v":0},{"$f":"$CS303*Y303","v":8.5082502292155911E-3},8.5082502292155911E-3,6.8066001833724738E-3,5.1049501375293556E-3,3.403300091686236E-3,1.7016500458431176E-3,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A303,FALSE)","v":0.19223845235634621},null,null,null,{"$f":"$DO303*X303","v":0},{"$f":"$DO303*Y303","v":6.5414775026973425E-3},6.5414775026973425E-3,5.233182002157874E-3,3.9248865016184055E-3,2.6165910010789366E-3,1.3082955005394678E-3,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A303,FALSE)","v":7.1486081091720263E-2},null,null,null,{"$f":"$EK303*X303","v":0},{"$f":"$EK303*Y303","v":2.4325236990082786E-3},2.4325236990082786E-3,1.9460189592066229E-3,1.4595142194049671E-3,9.7300947960331122E-4,4.8650473980165545E-4,0,0,0,0,0,0]
[{"$f":"Y$6","v":14},{"$f":"B241","v":4},"Interest",4,2027,2028,2033,{"$f":"VLOOKUP($B300&H$6,BaseFinData,Y$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,{"$f":"IF($L304=\"Annual\",IF($E304=Y$3,0,Y250*X268),IF($E304=Y$3,Y250*Y268/2,IF($E304+$K304<Y$3,Y250*AVERAGE(X268:Y268),IF($E304+$K304=Y$3,Y250*X268/2,0))))","v":0},3.323061489194476E-2,3.323061489194476E-2,2.6584491913555809E-2,1.9938368935166859E-2,1.3292245956777906E-2,6.6461229783889549E-3,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A304,FALSE)","v":9.5687045281848335E-2},null,null,null,null,{"$f":"Y304*$BA304","v":0},3.1797393519091819E-3,3.1797393519091819E-3,2.5437914815273454E-3,1.9078436111455094E-3,1.2718957407636729E-3,6.3594787038183669E-4,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A304,FALSE)","v":0.40189395752588186},null,null,null,null,{"$f":"$BW304*Y304","v":0},1.3355183329942184E-2,1.3355183329942184E-2,1.0684146663953748E-2,8.013109997965312E-3,5.3420733319768749E-3,2.6710366659884379E-3,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A304,FALSE)","v":0.25471204083154403},null,null,null,null,{"$f":"$CS304*Y304","v":0},8.4642377372143481E-3,8.4642377372143481E-3,6.7713901897714793E-3,5.0785426423286097E-3,3.3856950948857401E-3,1.6928475474428705E-3,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A304,FALSE)","v":0.19583263771959897},null,null,null,null,{"$f":"$DO304*Y304","v":0},6.5076389673337284E-3,6.5076389673337284E-3,5.2061111738669827E-3,3.9045833804002375E-3,2.6030555869334918E-3,1.3015277934667463E-3,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A304,FALSE)","v":5.3529548354130645E-2},null,null,null,null,{"$f":"$EK304*Y304","v":0},1.7788198066958508E-3,1.7788198066958508E-3,1.4230558453566808E-3,1.0672918840175106E-3,7.1152792267834052E-4,3.5576396133917031E-4,0,0,0,0,0]
[{"$f":"Z$6","v":15},{"$f":"B241","v":4},"Interest",5,2028,2029,2034,{"$f":"VLOOKUP($B300&H$6,BaseFinData,Z$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,{"$f":"IF($L305=\"Annual\",IF($E305=Z$3,0,Z251*Y269),IF($E305=Z$3,Z251*Z269/2,IF($E305+$K305<Z$3,Z251*AVERAGE(Y269:Z269),IF($E305+$K305=Z$3,Z251*Y269/2,0))))","v":0},2.9131602949191988E-2,2.9131602949191988E-2,2.3305282359353592E-2,1.7478961769515192E-2,1.1652641179676796E-2,5.826320589838398E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A305,FALSE)","v":9.7739579226374565E-2},null,null,null,null,null,0,2.8473106144438374E-3,2.8473106144438374E-3,2.2778484915550699E-3,1.7083863686663022E-3,1.138924245777535E-3,5.6946212288876748E-4,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A305,FALSE)","v":0.41051477957647481},null,null,null,null,null,0,1.1958953563396933E-2,1.1958953563396933E-2,9.5671628507175473E-3,7.1753721380381592E-3,4.7835814253587737E-3,2.3917907126793868E-3,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A305,FALSE)","v":0.26017573874745686},null,null,null,null,null,0,7.5793363182036187E-3,7.5793363182036187E-3,6.0634690545628952E-3,4.5476017909221707E-3,3.0317345272814476E-3,1.5158672636407238E-3,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A305,FALSE)","v":0.20003334362687847},null,null,null,null,null,0,5.8272919431375074E-3,5.8272919431375074E-3,4.6618335545100063E-3,3.4963751658825043E-3,2.3309167772550031E-3,1.1654583886275016E-3,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A305,FALSE)","v":3.2542841904247777E-2},null,null,null,null,null,0,9.4802514919287313E-4,9.4802514919287313E-4,7.5842011935429857E-4,5.688150895157239E-4,3.7921005967714929E-4,1.8960502983857464E-4,0,0,0,0]
[{"$f":"AA$6","v":16},{"$f":"B241","v":4},"Interest",6,2029,2030,2035,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AA$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,{"$f":"IF($L306=\"Annual\",IF($E306=AA$3,0,AA252*Z270),IF($E306=AA$3,AA252*AA270/2,IF($E306+$K306<AA$3,AA252*AVERAGE(Z270:AA270),IF($E306+$K306=AA$3,AA252*Z270/2,0))))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A306,FALSE)","v":9.784065540208399E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A306,FALSE)","v":0.41093930835304854},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A306,FALSE)","v":0.2604447962663568},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A306,FALSE)","v":0.2002402056325083},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A306,FALSE)","v":3.1509360321958758E-2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AB$6","v":17},{"$f":"B241","v":4},"Interest",7,2030,2031,2036,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AB$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,{"$f":"IF($L307=\"Annual\",IF($E307=AB$3,0,AB253*AA271),IF($E307=AB$3,AB253*AB271/2,IF($E307+$K307<AB$3,AB253*AVERAGE(AA271:AB271),IF($E307+$K307=AB$3,AB253*AA271/2,0))))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A307,FALSE)","v":9.6714663256586911E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A307,FALSE)","v":0.40621004287971357},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A307,FALSE)","v":0.25744748606104045},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A307,FALSE)","v":0.19793575562828106},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A307,FALSE)","v":4.302238142713509E-2},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"AC$6","v":18},{"$f":"B241","v":4},"Interest",8,2031,2032,2037,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AC$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L308=\"Annual\",IF($E308=AC$3,0,AC254*AB272),IF($E308=AC$3,AC254*AC272/2,IF($E308+$K308<AC$3,AC254*AVERAGE(AB272:AC272),IF($E308+$K308=AC$3,AC254*AB272/2,0))))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A308,FALSE)","v":9.6657301352320799E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A308,FALSE)","v":0.40596911786579104},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A308,FALSE)","v":0.2572947927924944},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A308,FALSE)","v":0.19781835903625586},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A308,FALSE)","v":4.3608894234608613E-2},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"AD$6","v":19},{"$f":"B241","v":4},"Interest",9,2032,2033,2038,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AD$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L309=\"Annual\",IF($E309=AD$3,0,AD255*AC273),IF($E309=AD$3,AD255*AD273/2,IF($E309+$K309<AD$3,AD255*AVERAGE(AC273:AD273),IF($E309+$K309=AD$3,AD255*AC273/2,0))))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A309,FALSE)","v":9.6321122854786209E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A309,FALSE)","v":0.40455713877905763},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A309,FALSE)","v":0.25639990978154442},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A309,FALSE)","v":0.19713033777148697},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A309,FALSE)","v":4.7046245154595788E-2},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"AE$6","v":20},{"$f":"B241","v":4},"Interest",10,2033,2034,2039,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AE$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L310=\"Annual\",IF($E310=AE$3,0,AE256*AD274),IF($E310=AE$3,AE256*AE274/2,IF($E310+$K310<AE$3,AE256*AVERAGE(AD274:AE274),IF($E310+$K310=AE$3,AE256*AD274/2,0))))","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A310,FALSE)","v":9.4841332929878217E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A310,FALSE)","v":0.39834189169439288},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A310,FALSE)","v":0.25246081530261011},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A310,FALSE)","v":0.19410180696659038},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A310,FALSE)","v":6.2176770447177711E-2},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"AF$6","v":21},{"$f":"B241","v":4},"Interest",11,2034,2035,2040,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AF$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L311=\"Annual\",IF($E311=AF$3,0,AF257*AE275),IF($E311=AF$3,AF257*AF275/2,IF($E311+$K311<AF$3,AF257*AVERAGE(AE275:AF275),IF($E311+$K311=AF$3,AF257*AE275/2,0))))","v":0},{"$f":"IF($L311=\"Annual\",IF($E311=AG$3,0,AG257*AF275),IF($E311=AG$3,AG257*AG275/2,IF($E311+$K311<AG$3,AG257*AVERAGE(AF275:AG275),IF($E311+$K311=AG$3,AG257*AF275/2,0))))","v":0},{"$f":"IF($L311=\"Annual\",IF($E311=AH$3,0,AH257*AG275),IF($E311=AH$3,AH257*AH275/2,IF($E311+$K311<AH$3,AH257*AVERAGE(AG275:AH275),IF($E311+$K311=AH$3,AH257*AG275/2,0))))","v":0},{"$f":"IF($L311=\"Annual\",IF($E311=AI$3,0,AI257*AH275),IF($E311=AI$3,AI257*AI275/2,IF($E311+$K311<AI$3,AI257*AVERAGE(AH275:AI275),IF($E311+$K311=AI$3,AI257*AH275/2,0))))","v":0},{"$f":"IF($L311=\"Annual\",IF($E311=AJ$3,0,AJ257*AI275),IF($E311=AJ$3,AJ257*AJ275/2,IF($E311+$K311<AJ$3,AJ257*AVERAGE(AI275:AJ275),IF($E311+$K311=AJ$3,AJ257*AI275/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A311,FALSE)","v":9.7371215242254755E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A311,FALSE)","v":0.40896761863162756},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A311,FALSE)","v":0.2591951802832716},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A311,FALSE)","v":0.19927945170307004},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A311,FALSE)","v":3.6309282319057286E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK311*AF311","v":0},{"$f":"$EK311*AG311","v":0},{"$f":"$EK311*AH311","v":0},{"$f":"$EK311*AI311","v":0},{"$f":"$EK311*AJ311","v":0}]
[{"$f":"AG$6","v":22},{"$f":"B241","v":4},"Interest",12,2035,2036,2041,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AG$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L312=\"Annual\",IF($E312=AG$3,0,AG258*AF276),IF($E312=AG$3,AG258*AG276/2,IF($E312+$K312<AG$3,AG258*AVERAGE(AF276:AG276),IF($E312+$K312=AG$3,AG258*AF276/2,0))))","v":0},{"$f":"IF($L312=\"Annual\",IF($E312=AH$3,0,AH258*AG276),IF($E312=AH$3,AH258*AH276/2,IF($E312+$K312<AH$3,AH258*AVERAGE(AG276:AH276),IF($E312+$K312=AH$3,AH258*AG276/2,0))))","v":0},{"$f":"IF($L312=\"Annual\",IF($E312=AI$3,0,AI258*AH276),IF($E312=AI$3,AI258*AI276/2,IF($E312+$K312<AI$3,AI258*AVERAGE(AH276:AI276),IF($E312+$K312=AI$3,AI258*AH276/2,0))))","v":0},{"$f":"IF($L312=\"Annual\",IF($E312=AJ$3,0,AJ258*AI276),IF($E312=AJ$3,AJ258*AJ276/2,IF($E312+$K312<AJ$3,AJ258*AVERAGE(AI276:AJ276),IF($E312+$K312=AJ$3,AJ258*AI276/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A312,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A312,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A312,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A312,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A312,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK312*AG312","v":{"$error":"#N/A"}},{"$f":"$EK312*AH312","v":{"$error":"#N/A"}},{"$f":"$EK312*AI312","v":{"$error":"#N/A"}},{"$f":"$EK312*AJ312","v":{"$error":"#N/A"}}]
[{"$f":"AH$6","v":23},{"$f":"B241","v":4},"Interest",13,2036,2037,2042,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AH$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L313=\"Annual\",IF($E313=AH$3,0,AH259*AG277),IF($E313=AH$3,AH259*AH277/2,IF($E313+$K313<AH$3,AH259*AVERAGE(AG277:AH277),IF($E313+$K313=AH$3,AH259*AG277/2,0))))","v":0},{"$f":"IF($L313=\"Annual\",IF($E313=AI$3,0,AI259*AH277),IF($E313=AI$3,AI259*AI277/2,IF($E313+$K313<AI$3,AI259*AVERAGE(AH277:AI277),IF($E313+$K313=AI$3,AI259*AH277/2,0))))","v":0},{"$f":"IF($L313=\"Annual\",IF($E313=AJ$3,0,AJ259*AI277),IF($E313=AJ$3,AJ259*AJ277/2,IF($E313+$K313<AJ$3,AJ259*AVERAGE(AI277:AJ277),IF($E313+$K313=AJ$3,AJ259*AI277/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A313,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A313,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A313,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A313,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A313,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK313*AH313","v":{"$error":"#N/A"}},{"$f":"$EK313*AI313","v":{"$error":"#N/A"}},{"$f":"$EK313*AJ313","v":{"$error":"#N/A"}}]
[{"$f":"AI$6","v":24},{"$f":"B241","v":4},"Interest",14,2037,2038,2043,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AI$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L314=\"Annual\",IF($E314=AI$3,0,AI260*AH278),IF($E314=AI$3,AI260*AI278/2,IF($E314+$K314<AI$3,AI260*AVERAGE(AH278:AI278),IF($E314+$K314=AI$3,AI260*AH278/2,0))))","v":0},{"$f":"IF($L314=\"Annual\",IF($E314=AJ$3,0,AJ260*AI278),IF($E314=AJ$3,AJ260*AJ278/2,IF($E314+$K314<AJ$3,AJ260*AVERAGE(AI278:AJ278),IF($E314+$K314=AJ$3,AJ260*AI278/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A314,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A314,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A314,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A314,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A314,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK314*AI314","v":{"$error":"#N/A"}},{"$f":"$EK314*AJ314","v":{"$error":"#N/A"}}]
[{"$f":"AJ$6","v":25},{"$f":"B241","v":4},"Interest",15,2038,2039,2044,{"$f":"VLOOKUP($B300&H$6,BaseFinData,AJ$5,FALSE)","v":{"$error":"#NAME?"}},"Foreign",1,6,"Annual","Market","Local","Fixed","Amortizing","LT",{"$f":"R288","v":"Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L315=\"Annual\",IF($E315=AJ$3,0,AJ261*AI279),IF($E315=AJ$3,AJ261*AJ279/2,IF($E315+$K315<AJ$3,AJ261*AVERAGE(AI279:AJ279),IF($E315+$K315=AJ$3,AJ261*AI279/2,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(BA299,GFNStressScen,$A315,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(BW299,GFNStressScen,$A315,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(CS299,GFNStressScen,$A315,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(DO299,GFNStressScen,$A315,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,null,null,null,null,{"$f":"VLOOKUP(EK299,GFNStressScen,$A315,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EK315*AJ315","v":{"$error":"#N/A"}}]